Datasets:

treyh23

/

chronos

like 0

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "Port Justin", "name": "Torres, Brown and Ortiz", "num_employees": 284, "region": "Europe", "revenue_size": "Large", "website": "www.torres,brownandortiz.com" }

[ { "advertising_kpis": [ { "average_project_size": 196901, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 46426354, "net_revenue": 37535702, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 132168 }, { "average_project_size": 192764, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 44723547, "net_revenue": 37615826, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 132450 }, { "average_project_size": 61267, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 44381315, "net_revenue": 37696122, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 132733 }, { "average_project_size": 62402, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 46112383, "net_revenue": 37776589, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 133016 } ], "balance_sheet": [ { "assets": 38012670, "current_assets": 18463585, "current_liabilities": 8853117, "equity": 26308776, "fixed_assets": 19549085, "liabilities": 20013754, "long_term_liabilities": 11160637, "quarter": 1 }, { "assets": 38684144, "current_assets": 13613017, "current_liabilities": 11145805, "equity": 25994488, "fixed_assets": 25071127, "liabilities": 20303493, "long_term_liabilities": 9157688, "quarter": 2 }, { "assets": 39367478, "current_assets": 13295885, "current_liabilities": 8772398, "equity": 27091329, "fixed_assets": 26071593, "liabilities": 20597425, "long_term_liabilities": 11825027, "quarter": 3 }, { "assets": 40062884, "current_assets": 15009330, "current_liabilities": 12460513, "equity": 27321410, "fixed_assets": 25053554, "liabilities": 20895613, "long_term_liabilities": 8435100, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52193, "financing_cash_flow": -37034, "investing_cash_flow": -236170, "net_cash_flow": 10091324, "operating_cash_flow": 10356623, "quarter": 1 }, { "change_in_working_capital": 73248, "financing_cash_flow": -46184, "investing_cash_flow": -319139, "net_cash_flow": 9400859, "operating_cash_flow": 9698020, "quarter": 2 }, { "change_in_working_capital": 65766, "financing_cash_flow": -33821, "investing_cash_flow": -258807, "net_cash_flow": 10161990, "operating_cash_flow": 10309782, "quarter": 3 }, { "change_in_working_capital": 58825, "financing_cash_flow": 67909, "investing_cash_flow": -332124, "net_cash_flow": 10398545, "operating_cash_flow": 10498968, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9874523941622622, "current_ratio": 2.0855462544999686, "debt_to_equity_ratio": 0.7607253944463247, "profit_margin": 0.2213854958673745, "quarter": 1, "return_on_assets": 0.21860763792703855, "return_on_equity": 0.31585886017654335 }, { "asset_turnover_ratio": 0.9723835688337836, "current_ratio": 1.221357901021954, "debt_to_equity_ratio": 0.7810691635857571, "profit_margin": 0.20241046946569777, "quarter": 2, "return_on_assets": 0.1968206146683768, "return_on_equity": 0.2929019798351097 }, { "asset_turnover_ratio": 0.9575447530573332, "current_ratio": 1.5156499967283745, "debt_to_equity_ratio": 0.7602958496425185, "profit_margin": 0.22074620832349812, "quarter": 3, "return_on_assets": 0.21137437353746663, "return_on_equity": 0.30715643370615003 }, { "asset_turnover_ratio": 0.9429323410666092, "current_ratio": 1.2045515301015295, "debt_to_equity_ratio": 0.7648072701957915, "profit_margin": 0.21585164822583638, "quarter": 4, "return_on_assets": 0.2035334999846741, "return_on_equity": 0.2984523492747995 } ], "income_statement": [ { "depreciation": 2046763, "expenses": 26624396, "income_tax": 2601446, "marketing_expense": 4611825, "net_income": 10911306, "net_profit": 8309860, "operational_expense": 17082465, "product_revenue": 12496959, "quarter": 1, "rd_expense": 3682770, "revenue": 37535702, "salaries_expense": 10314208, "service_revenue": 25038743 }, { "depreciation": 2084183, "expenses": 26807370, "income_tax": 3194619, "marketing_expense": 2690607, "net_income": 10808456, "net_profit": 7613837, "operational_expense": 13975117, "product_revenue": 9631022, "quarter": 2, "rd_expense": 5020405, "revenue": 37615826, "salaries_expense": 10204086, "service_revenue": 27984804 }, { "depreciation": 1988506, "expenses": 26991601, "income_tax": 2383245, "marketing_expense": 4386731, "net_income": 10704521, "net_profit": 8321276, "operational_expense": 17896135, "product_revenue": 8923969, "quarter": 3, "rd_expense": 4743583, "revenue": 37696122, "salaries_expense": 8414399, "service_revenue": 28772153 }, { "depreciation": 2344829, "expenses": 27177099, "income_tax": 2445351, "marketing_expense": 4538497, "net_income": 10599490, "net_profit": 8154139, "operational_expense": 16165153, "product_revenue": 13872133, "quarter": 4, "rd_expense": 3394478, "revenue": 37776589, "salaries_expense": 11469595, "service_revenue": 23904456 } ], "market_conditions": { "gdp_growth": [ 0.01903505385332547, 0.02701727455782648, 0.019043657824831053, 0.03067425196730289 ], "inflation_rate": [ 0.017616574712859427, 0.018562806466647343, 0.022949416497718367, 0.018555918520200495 ], "interest_rate": [ 0.026760164745979094, 0.022097972297568994, 0.02185231436562823, 0.025432874047275462 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 103601, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 96898212, "net_revenue": 79368173, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 279465 }, { "average_project_size": 164513, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 91727013, "net_revenue": 77629989, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 273345 }, { "average_project_size": 63017, "billable_hours_per_employee": 135, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 86826421, "net_revenue": 75929872, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 267359 }, { "average_project_size": 92204, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 82543257, "net_revenue": 74266988, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 261503 } ], "balance_sheet": [ { "assets": 82165202, "current_assets": 28608637, "current_liabilities": 20610782, "equity": 58688289, "fixed_assets": 53556565, "liabilities": 36996573, "long_term_liabilities": 16385791, "quarter": 1 }, { "assets": 84823224, "current_assets": 26511361, "current_liabilities": 15916993, "equity": 59560975, "fixed_assets": 58311863, "liabilities": 37819062, "long_term_liabilities": 21902069, "quarter": 2 }, { "assets": 87567233, "current_assets": 34367990, "current_liabilities": 15508618, "equity": 62069383, "fixed_assets": 53199243, "liabilities": 38659836, "long_term_liabilities": 23151218, "quarter": 3 }, { "assets": 90400010, "current_assets": 32596314, "current_liabilities": 16877159, "equity": 62494120, "fixed_assets": 57803696, "liabilities": 39519303, "long_term_liabilities": 22642144, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28295, "financing_cash_flow": 23933, "investing_cash_flow": -225300, "net_cash_flow": 18193131, "operating_cash_flow": 18265600, "quarter": 1 }, { "change_in_working_capital": -87133, "financing_cash_flow": 14891, "investing_cash_flow": -294922, "net_cash_flow": 16861473, "operating_cash_flow": 17321411, "quarter": 2 }, { "change_in_working_capital": 9135, "financing_cash_flow": 150679, "investing_cash_flow": -385974, "net_cash_flow": 16992693, "operating_cash_flow": 17109061, "quarter": 3 }, { "change_in_working_capital": -79311, "financing_cash_flow": 11565, "investing_cash_flow": -190329, "net_cash_flow": 15984623, "operating_cash_flow": 15839045, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9659584722982851, "current_ratio": 1.3880422877695762, "debt_to_equity_ratio": 0.6303910649022328, "profit_margin": 0.17034107613892033, "quarter": 1, "return_on_assets": 0.16454240567679734, "return_on_equity": 0.2303638465248152 }, { "asset_turnover_ratio": 0.9151973402944458, "current_ratio": 1.6656010968905999, "debt_to_equity_ratio": 0.6349637829132246, "profit_margin": 0.16175209041959288, "quarter": 2, "return_on_assets": 0.1480350829390781, "return_on_equity": 0.2108228248446235 }, { "asset_turnover_ratio": 0.8671037030483766, "current_ratio": 2.216057549421876, "debt_to_equity_ratio": 0.6228487239836104, "profit_margin": 0.17334397718989966, "quarter": 3, "return_on_assets": 0.1503072045224953, "return_on_equity": 0.21205279259824444 }, { "asset_turnover_ratio": 0.8215373869980767, "current_ratio": 1.931386319225884, "debt_to_equity_ratio": 0.6323683412135414, "profit_margin": 0.15637382520481374, "quarter": 4, "return_on_assets": 0.12846694375365666, "return_on_equity": 0.1858320910831291 } ], "income_statement": [ { "depreciation": 4745940, "expenses": 61041407, "income_tax": 4807106, "marketing_expense": 7433126, "net_income": 18326766, "net_profit": 13519660, "operational_expense": 30766381, "product_revenue": 25624978, "quarter": 1, "rd_expense": 11393747, "revenue": 79368173, "salaries_expense": 23278645, "service_revenue": 53743195 }, { "depreciation": 4764598, "expenses": 59905396, "income_tax": 5167780, "marketing_expense": 7865818, "net_income": 17724593, "net_profit": 12556813, "operational_expense": 37445958, "product_revenue": 22050579, "quarter": 2, "rd_expense": 6674467, "revenue": 77629989, "salaries_expense": 19892047, "service_revenue": 55579410 }, { "depreciation": 3947075, "expenses": 58790528, "income_tax": 3977358, "marketing_expense": 6966356, "net_income": 17139344, "net_profit": 13161986, "operational_expense": 41014226, "product_revenue": 21696289, "quarter": 3, "rd_expense": 6546787, "revenue": 75929872, "salaries_expense": 25829450, "service_revenue": 54233583 }, { "depreciation": 4225632, "expenses": 57696407, "income_tax": 4957168, "marketing_expense": 8629444, "net_income": 16570581, "net_profit": 11613413, "operational_expense": 36041313, "product_revenue": 26362001, "quarter": 4, "rd_expense": 6290164, "revenue": 74266988, "salaries_expense": 27630100, "service_revenue": 47904987 } ], "market_conditions": { "gdp_growth": [ 0.006784940854151926, 0.005531661010149985, 0.020773511303515818, 0.005613836717326938 ], "inflation_rate": [ 0.01747968246183853, 0.01662203565336709, 0.014556480256821613, 0.011063382739991457 ], "interest_rate": [ 0.021606299024256224, 0.027285133649289896, 0.017846272959433026, 0.018583884841968764 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 146507, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 72699979, "net_revenue": 63788032, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 224606 }, { "average_project_size": 194808, "billable_hours_per_employee": 132, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 78317471, "net_revenue": 63222632, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 222615 }, { "average_project_size": 67233, "billable_hours_per_employee": 126, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 81267326, "net_revenue": 62662244, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 220642 }, { "average_project_size": 173463, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 73901131, "net_revenue": 62106823, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 218686 } ], "balance_sheet": [ { "assets": 95126974, "current_assets": 34786492, "current_liabilities": 19426400, "equity": 59721166, "fixed_assets": 60340482, "liabilities": 45195271, "long_term_liabilities": 25768871, "quarter": 1 }, { "assets": 96941214, "current_assets": 35097004, "current_liabilities": 25851906, "equity": 60511567, "fixed_assets": 61844210, "liabilities": 45743502, "long_term_liabilities": 19891596, "quarter": 2 }, { "assets": 98790054, "current_assets": 36062528, "current_liabilities": 21175690, "equity": 62681984, "fixed_assets": 62727526, "liabilities": 46298382, "long_term_liabilities": 25122692, "quarter": 3 }, { "assets": 100674155, "current_assets": 34124017, "current_liabilities": 21074665, "equity": 62957516, "fixed_assets": 66550138, "liabilities": 46859994, "long_term_liabilities": 25785329, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15354, "financing_cash_flow": 174294, "investing_cash_flow": -170670, "net_cash_flow": 14016598, "operating_cash_flow": 14132189, "quarter": 1 }, { "change_in_working_capital": -62221, "financing_cash_flow": -127350, "investing_cash_flow": -153197, "net_cash_flow": 11527528, "operating_cash_flow": 11877688, "quarter": 2 }, { "change_in_working_capital": 44633, "financing_cash_flow": 184989, "investing_cash_flow": -252906, "net_cash_flow": 12778606, "operating_cash_flow": 12893058, "quarter": 3 }, { "change_in_working_capital": -43720, "financing_cash_flow": -9240, "investing_cash_flow": -483147, "net_cash_flow": 12240390, "operating_cash_flow": 12501873, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6705567234799248, "current_ratio": 1.7906813408557427, "debt_to_equity_ratio": 0.7567714099888807, "profit_margin": 0.15346864753563802, "quarter": 1, "return_on_assets": 0.10290943344839289, "return_on_equity": 0.16391948877890294 }, { "asset_turnover_ratio": 0.6521749562575109, "current_ratio": 1.3576176549613015, "debt_to_equity_ratio": 0.7559464126916429, "profit_margin": 0.14731836852347432, "quarter": 2, "return_on_assets": 0.09607735054772473, "return_on_equity": 0.15391858882120835 }, { "asset_turnover_ratio": 0.6342970922963561, "current_ratio": 1.7030154861541702, "debt_to_equity_ratio": 0.7386234296604268, "profit_margin": 0.162622838722469, "quarter": 3, "return_on_assets": 0.10315119374264134, "return_on_equity": 0.16257162504620148 }, { "asset_turnover_ratio": 0.6169093050743758, "current_ratio": 1.6191961770210819, "debt_to_equity_ratio": 0.7443113543425062, "profit_margin": 0.14721981512401625, "quarter": 4, "return_on_assets": 0.09082127384133495, "return_on_equity": 0.14523055515722696 } ], "income_statement": [ { "depreciation": 4342726, "expenses": 50304419, "income_tax": 3694150, "marketing_expense": 8220543, "net_income": 13483613, "net_profit": 9789463, "operational_expense": 27491573, "product_revenue": 20821397, "quarter": 1, "rd_expense": 6206024, "revenue": 63788032, "salaries_expense": 15809114, "service_revenue": 42966635 }, { "depreciation": 2563833, "expenses": 50088568, "income_tax": 3820209, "marketing_expense": 9634283, "net_income": 13134064, "net_profit": 9313855, "operational_expense": 28474742, "product_revenue": 21572833, "quarter": 2, "rd_expense": 9066005, "revenue": 63222632, "salaries_expense": 15701618, "service_revenue": 41649799 }, { "depreciation": 2702746, "expenses": 49873645, "income_tax": 2598287, "marketing_expense": 6316414, "net_income": 12788599, "net_profit": 10190312, "operational_expense": 26392483, "product_revenue": 22280093, "quarter": 3, "rd_expense": 5718629, "revenue": 62662244, "salaries_expense": 16106260, "service_revenue": 40382151 }, { "depreciation": 3358518, "expenses": 49659643, "income_tax": 3303825, "marketing_expense": 5733772, "net_income": 12447180, "net_profit": 9143355, "operational_expense": 31085220, "product_revenue": 19050827, "quarter": 4, "rd_expense": 5065345, "revenue": 62106823, "salaries_expense": 24182583, "service_revenue": 43055996 } ], "market_conditions": { "gdp_growth": [ 0.026188085763392793, 0.028534827805168465, 0.02017945975961887, 0.027193249972753623 ], "inflation_rate": [ 0.016874922738866083, 0.019592693918696388, 0.0218033865425357, 0.019238090919394147 ], "interest_rate": [ 0.026787678089735166, 0.026758160420470807, 0.029802365223677147, 0.023753408167710703 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 57689, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 50019290, "net_revenue": 38623964, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 136000 }, { "average_project_size": 182218, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 42141138, "net_revenue": 38217318, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 134568 }, { "average_project_size": 131969, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 48061473, "net_revenue": 37814954, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 133151 }, { "average_project_size": 164491, "billable_hours_per_employee": 159, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 45018497, "net_revenue": 37416826, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 131749 } ], "balance_sheet": [ { "assets": 49657202, "current_assets": 21272370, "current_liabilities": 11262012, "equity": 32573629, "fixed_assets": 28384832, "liabilities": 27136610, "long_term_liabilities": 15874598, "quarter": 1 }, { "assets": 51139731, "current_assets": 17121769, "current_liabilities": 13420428, "equity": 33308299, "fixed_assets": 34017962, "liabilities": 27421150, "long_term_liabilities": 14000722, "quarter": 2 }, { "assets": 52666520, "current_assets": 22017334, "current_liabilities": 11624696, "equity": 34498382, "fixed_assets": 30649186, "liabilities": 27708673, "long_term_liabilities": 16083977, "quarter": 3 }, { "assets": 54238892, "current_assets": 26337317, "current_liabilities": 12684450, "equity": 35015832, "fixed_assets": 27901575, "liabilities": 27999211, "long_term_liabilities": 15314761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74385, "financing_cash_flow": -62257, "investing_cash_flow": -362864, "net_cash_flow": 12025367, "operating_cash_flow": 12558459, "quarter": 1 }, { "change_in_working_capital": 44123, "financing_cash_flow": 57608, "investing_cash_flow": -146746, "net_cash_flow": 10699158, "operating_cash_flow": 11056390, "quarter": 2 }, { "change_in_working_capital": -30370, "financing_cash_flow": -98067, "investing_cash_flow": -450305, "net_cash_flow": 11153052, "operating_cash_flow": 11205246, "quarter": 3 }, { "change_in_working_capital": -99699, "financing_cash_flow": -38353, "investing_cash_flow": -292835, "net_cash_flow": 10096797, "operating_cash_flow": 10494889, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7778119274622037, "current_ratio": 1.888860533979186, "debt_to_equity_ratio": 0.8330852543325769, "profit_margin": 0.2602797838150429, "quarter": 1, "return_on_assets": 0.20244872032862424, "return_on_equity": 0.3086250230209229 }, { "asset_turnover_ratio": 0.7473116743613688, "current_ratio": 1.275799028168103, "debt_to_equity_ratio": 0.8232527875410269, "profit_margin": 0.2509259807294693, "quarter": 2, "return_on_assets": 0.18751991479970828, "return_on_equity": 0.2879077673705283 }, { "asset_turnover_ratio": 0.7180074552106348, "current_ratio": 1.89401374453147, "debt_to_equity_ratio": 0.8031876103638715, "profit_margin": 0.25229529566530745, "quarter": 3, "return_on_assets": 0.18114990320226207, "return_on_equity": 0.27655021618115305 }, { "asset_turnover_ratio": 0.6898523295792989, "current_ratio": 2.076346786813776, "debt_to_equity_ratio": 0.79961575666687, "profit_margin": 0.2345509210214677, "quarter": 4, "return_on_assets": 0.16180549927162965, "return_on_equity": 0.25063379901982624 } ], "income_statement": [ { "depreciation": 2505422, "expenses": 25510319, "income_tax": 3060608, "marketing_expense": 3361299, "net_income": 13113645, "net_profit": 10053037, "operational_expense": 17238059, "product_revenue": 15263285, "quarter": 1, "rd_expense": 2997624, "revenue": 38623964, "salaries_expense": 12699635, "service_revenue": 23360679 }, { "depreciation": 1466672, "expenses": 25418285, "income_tax": 3209315, "marketing_expense": 4687889, "net_income": 12799033, "net_profit": 9589718, "operational_expense": 16802876, "product_revenue": 8069046, "quarter": 2, "rd_expense": 4018845, "revenue": 38217318, "salaries_expense": 12429857, "service_revenue": 30148272 }, { "depreciation": 1664711, "expenses": 25326584, "income_tax": 2947835, "marketing_expense": 2947134, "net_income": 12488370, "net_profit": 9540535, "operational_expense": 17329885, "product_revenue": 7596607, "quarter": 3, "rd_expense": 2937212, "revenue": 37814954, "salaries_expense": 12223855, "service_revenue": 30218347 }, { "depreciation": 1718738, "expenses": 25235214, "income_tax": 3405461, "marketing_expense": 4944243, "net_income": 12181612, "net_profit": 8776151, "operational_expense": 12924621, "product_revenue": 14258320, "quarter": 4, "rd_expense": 2798934, "revenue": 37416826, "salaries_expense": 8008075, "service_revenue": 23158506 } ], "market_conditions": { "gdp_growth": [ 0.029903337656034673, 0.034405000486250496, 0.02901012276047285, 0.026914755651262563 ], "inflation_rate": [ 0.00891141070906579, 0.012306223280940217, 0.013227908185089563, 0.006201518560878837 ], "interest_rate": [ 0.039961613266750566, 0.041432407224116716, 0.03703106089394042, 0.038925217739505746 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 171216, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 53450916, "net_revenue": 44704448, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 157410 }, { "average_project_size": 145864, "billable_hours_per_employee": 95, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 51987089, "net_revenue": 45210667, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 159192 }, { "average_project_size": 138568, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 53248092, "net_revenue": 45722618, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 160995 }, { "average_project_size": 121310, "billable_hours_per_employee": 94, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 57665405, "net_revenue": 46240367, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 162818 } ], "balance_sheet": [ { "assets": 46050388, "current_assets": 20401600, "current_liabilities": 9825985, "equity": 32409819, "fixed_assets": 25648788, "liabilities": 21822839, "long_term_liabilities": 11996854, "quarter": 1 }, { "assets": 47082091, "current_assets": 20289596, "current_liabilities": 12561631, "equity": 33058975, "fixed_assets": 26792495, "liabilities": 22142917, "long_term_liabilities": 9581286, "quarter": 2 }, { "assets": 48136908, "current_assets": 19918528, "current_liabilities": 12567855, "equity": 34760813, "fixed_assets": 28218380, "liabilities": 22467688, "long_term_liabilities": 9899833, "quarter": 3 }, { "assets": 49215357, "current_assets": 23637967, "current_liabilities": 12869971, "equity": 35505089, "fixed_assets": 25577390, "liabilities": 22797223, "long_term_liabilities": 9927252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10547, "financing_cash_flow": -116947, "investing_cash_flow": -248644, "net_cash_flow": 9964008, "operating_cash_flow": 10353377, "quarter": 1 }, { "change_in_working_capital": -15457, "financing_cash_flow": -111359, "investing_cash_flow": -215257, "net_cash_flow": 10630217, "operating_cash_flow": 11094572, "quarter": 2 }, { "change_in_working_capital": -43694, "financing_cash_flow": -157023, "investing_cash_flow": -231580, "net_cash_flow": 10323396, "operating_cash_flow": 10838291, "quarter": 3 }, { "change_in_working_capital": -25858, "financing_cash_flow": -70946, "investing_cash_flow": -329420, "net_cash_flow": 11004802, "operating_cash_flow": 11366932, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9707724503863029, "current_ratio": 2.0762905703601215, "debt_to_equity_ratio": 0.6733403540451738, "profit_margin": 0.18303033291004958, "quarter": 1, "return_on_assets": 0.1776808047741096, "return_on_equity": 0.25246268731090415 }, { "asset_turnover_ratio": 0.9602518928056955, "current_ratio": 1.6152039492323886, "debt_to_equity_ratio": 0.6698004702202655, "profit_margin": 0.1795992304205554, "quarter": 2, "return_on_assets": 0.17246050095778456, "return_on_equity": 0.24561563085364868 }, { "asset_turnover_ratio": 0.9498453452805901, "current_ratio": 1.584878883468977, "debt_to_equity_ratio": 0.6463510505349803, "profit_margin": 0.1988423541276661, "quarter": 3, "return_on_assets": 0.18886948451279836, "return_on_equity": 0.26154719108554797 }, { "asset_turnover_ratio": 0.9395515915895927, "current_ratio": 1.8366760111580671, "debt_to_equity_ratio": 0.6420832517839907, "profit_margin": 0.1965156331912331, "quarter": 4, "return_on_assets": 0.18463657593705965, "return_on_equity": 0.2559338747186354 } ], "income_statement": [ { "depreciation": 2171107, "expenses": 33343941, "income_tax": 3178237, "marketing_expense": 4746264, "net_income": 11360507, "net_profit": 8182270, "operational_expense": 17106222, "product_revenue": 13305799, "quarter": 1, "rd_expense": 4884740, "revenue": 44704448, "salaries_expense": 11271727, "service_revenue": 31398649 }, { "depreciation": 2974771, "expenses": 33625109, "income_tax": 3465757, "marketing_expense": 4514907, "net_income": 11585558, "net_profit": 8119801, "operational_expense": 18913114, "product_revenue": 13312575, "quarter": 2, "rd_expense": 6355446, "revenue": 45210667, "salaries_expense": 15304498, "service_revenue": 31898092 }, { "depreciation": 1746698, "expenses": 33908649, "income_tax": 2722376, "marketing_expense": 4795598, "net_income": 11813969, "net_profit": 9091593, "operational_expense": 20743091, "product_revenue": 10531568, "quarter": 3, "rd_expense": 5907888, "revenue": 45722618, "salaries_expense": 11417801, "service_revenue": 35191050 }, { "depreciation": 2279977, "expenses": 34194579, "income_tax": 2958833, "marketing_expense": 4610787, "net_income": 12045788, "net_profit": 9086955, "operational_expense": 21391435, "product_revenue": 18305350, "quarter": 4, "rd_expense": 3738786, "revenue": 46240367, "salaries_expense": 15322101, "service_revenue": 27935017 } ], "market_conditions": { "gdp_growth": [ 0.013269969706897655, 0.011009379102196631, 0.016284009353061304, 0.013547954500060102 ], "inflation_rate": [ 0.019597133771613137, 0.012812297847389725, 0.016895332207911, 0.017939171404026608 ], "interest_rate": [ 0.032940298118371736, 0.025680328927704155, 0.03250762471066578, 0.026422301688845528 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 115303, "billable_hours_per_employee": 159, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 37381366, "net_revenue": 30047331, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 105800 }, { "average_project_size": 103971, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 37836917, "net_revenue": 29652385, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 104410 }, { "average_project_size": 176637, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 35379045, "net_revenue": 29262631, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 103037 }, { "average_project_size": 61896, "billable_hours_per_employee": 94, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 35672944, "net_revenue": 28877999, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 101683 } ], "balance_sheet": [ { "assets": 40717677, "current_assets": 20262716, "current_liabilities": 9739432, "equity": 25231420, "fixed_assets": 20454961, "liabilities": 20817278, "long_term_liabilities": 11077846, "quarter": 1 }, { "assets": 42007199, "current_assets": 15288632, "current_liabilities": 8613847, "equity": 26037505, "fixed_assets": 26718567, "liabilities": 21321911, "long_term_liabilities": 12708064, "quarter": 2 }, { "assets": 43337561, "current_assets": 14708057, "current_liabilities": 8979828, "equity": 27029328, "fixed_assets": 28629504, "liabilities": 21838776, "long_term_liabilities": 12858948, "quarter": 3 }, { "assets": 44710055, "current_assets": 19747247, "current_liabilities": 13276847, "equity": 28358364, "fixed_assets": 24962808, "liabilities": 22368170, "long_term_liabilities": 9091323, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67133, "financing_cash_flow": -182781, "investing_cash_flow": -327193, "net_cash_flow": 6320035, "operating_cash_flow": 6538364, "quarter": 1 }, { "change_in_working_capital": -66177, "financing_cash_flow": 109530, "investing_cash_flow": -111596, "net_cash_flow": 6126424, "operating_cash_flow": 6634717, "quarter": 2 }, { "change_in_working_capital": -69063, "financing_cash_flow": -82777, "investing_cash_flow": -460678, "net_cash_flow": 7153924, "operating_cash_flow": 7528487, "quarter": 3 }, { "change_in_working_capital": -93792, "financing_cash_flow": -197024, "investing_cash_flow": -259751, "net_cash_flow": 7259617, "operating_cash_flow": 7878004, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.737943154271792, "current_ratio": 2.0804823114941406, "debt_to_equity_ratio": 0.8250537623328373, "profit_margin": 0.17742078323029756, "quarter": 1, "return_on_assets": 0.13092645241033765, "return_on_equity": 0.21128501685596768 }, { "asset_turnover_ratio": 0.7058881740722585, "current_ratio": 1.7748901274889142, "debt_to_equity_ratio": 0.8188922479323576, "profit_margin": 0.18049870187507683, "quarter": 2, "return_on_assets": 0.1274118990890109, "return_on_equity": 0.20555798261008495 }, { "asset_turnover_ratio": 0.6752256085662043, "current_ratio": 1.6378996346032464, "debt_to_equity_ratio": 0.8079659250130081, "profit_margin": 0.18899677886106686, "quarter": 3, "return_on_assets": 0.1276154650235162, "return_on_equity": 0.2046126710956336 }, { "asset_turnover_ratio": 0.6458949558438253, "current_ratio": 1.48734462331305, "debt_to_equity_ratio": 0.7887679980410718, "profit_margin": 0.20834127045990963, "quarter": 4, "return_on_assets": 0.1345665756841498, "return_on_equity": 0.21215888899655846 } ], "income_statement": [ { "depreciation": 1207343, "expenses": 22913879, "income_tax": 1802431, "marketing_expense": 2613556, "net_income": 7133452, "net_profit": 5331021, "operational_expense": 13580537, "product_revenue": 6222790, "quarter": 1, "rd_expense": 2362431, "revenue": 30047331, "salaries_expense": 9845232, "service_revenue": 23824541 }, { "depreciation": 1282500, "expenses": 22379252, "income_tax": 1920916, "marketing_expense": 3784724, "net_income": 7273133, "net_profit": 5352217, "operational_expense": 14610083, "product_revenue": 8983889, "quarter": 2, "rd_expense": 4375059, "revenue": 29652385, "salaries_expense": 8726274, "service_revenue": 20668496 }, { "depreciation": 1997944, "expenses": 21857100, "income_tax": 1874988, "marketing_expense": 2369551, "net_income": 7405531, "net_profit": 5530543, "operational_expense": 10938639, "product_revenue": 9225467, "quarter": 3, "rd_expense": 2567964, "revenue": 29262631, "salaries_expense": 8419509, "service_revenue": 20037164 }, { "depreciation": 1861525, "expenses": 21347131, "income_tax": 1514389, "marketing_expense": 3008884, "net_income": 7530868, "net_profit": 6016479, "operational_expense": 12461123, "product_revenue": 11539096, "quarter": 4, "rd_expense": 3933308, "revenue": 28877999, "salaries_expense": 8000093, "service_revenue": 17338903 } ], "market_conditions": { "gdp_growth": [ 0.02217158905782902, 0.017018545953846703, 0.008285517693966914, 0.01719846533675181 ], "inflation_rate": [ 0.011128279002141667, 0.009972676038692556, 0.01573311337550247, 0.015064463700309855 ], "interest_rate": [ 0.02500336791059674, 0.02265630090397288, 0.020806329523151867, 0.02261013936598137 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 146835, "billable_hours_per_employee": 89, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 102252749, "net_revenue": 82776124, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 291465 }, { "average_project_size": 70611, "billable_hours_per_employee": 130, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 97618543, "net_revenue": 81877463, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 288301 }, { "average_project_size": 143584, "billable_hours_per_employee": 146, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 90526124, "net_revenue": 80988558, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 285171 }, { "average_project_size": 77667, "billable_hours_per_employee": 151, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 93979279, "net_revenue": 80109304, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 282075 } ], "balance_sheet": [ { "assets": 90587738, "current_assets": 28968591, "current_liabilities": 25088018, "equity": 55459943, "fixed_assets": 61619147, "liabilities": 47447985, "long_term_liabilities": 22359967, "quarter": 1 }, { "assets": 93360382, "current_assets": 35340118, "current_liabilities": 27451088, "equity": 57786762, "fixed_assets": 58020264, "liabilities": 48661306, "long_term_liabilities": 21210218, "quarter": 2 }, { "assets": 96217890, "current_assets": 39934162, "current_liabilities": 29073151, "equity": 59628683, "fixed_assets": 56283728, "liabilities": 49905654, "long_term_liabilities": 20832503, "quarter": 3 }, { "assets": 99162859, "current_assets": 30574789, "current_liabilities": 30450053, "equity": 60857684, "fixed_assets": 68588070, "liabilities": 51181822, "long_term_liabilities": 20731769, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58236, "financing_cash_flow": -93873, "investing_cash_flow": -365180, "net_cash_flow": 18327907, "operating_cash_flow": 18589564, "quarter": 1 }, { "change_in_working_capital": 62885, "financing_cash_flow": -160647, "investing_cash_flow": -358294, "net_cash_flow": 16807641, "operating_cash_flow": 17023705, "quarter": 2 }, { "change_in_working_capital": 64487, "financing_cash_flow": 33625, "investing_cash_flow": -285498, "net_cash_flow": 18989054, "operating_cash_flow": 19383638, "quarter": 3 }, { "change_in_working_capital": -45059, "financing_cash_flow": 186308, "investing_cash_flow": -107728, "net_cash_flow": 18521323, "operating_cash_flow": 18872231, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9137674240193524, "current_ratio": 1.154678340871726, "debt_to_equity_ratio": 0.8555361299235378, "profit_margin": 0.1488374836202768, "quarter": 1, "return_on_assets": 0.13600284400522286, "return_on_equity": 0.22214573859190587 }, { "asset_turnover_ratio": 0.8770043700121107, "current_ratio": 1.287384966308075, "debt_to_equity_ratio": 0.8420839707197991, "profit_margin": 0.1598447914782118, "quarter": 2, "return_on_assets": 0.1401845806500663, "return_on_equity": 0.22648242516166592 }, { "asset_turnover_ratio": 0.8417203702970414, "current_ratio": 1.3735752963275292, "debt_to_equity_ratio": 0.8369404033290488, "profit_margin": 0.164423806632043, "quarter": 3, "return_on_assets": 0.1383988674039724, "return_on_equity": 0.22332284280033488 }, { "asset_turnover_ratio": 0.8078559332380685, "current_ratio": 1.004096413231202, "debt_to_equity_ratio": 0.8410083761978192, "profit_margin": 0.16073847052771797, "quarter": 4, "return_on_assets": 0.12985352711542938, "return_on_equity": 0.21158621481553586 } ], "income_statement": [ { "depreciation": 6269374, "expenses": 65707196, "income_tax": 4748738, "marketing_expense": 8065431, "net_income": 17068928, "net_profit": 12320190, "operational_expense": 44058782, "product_revenue": 28147854, "quarter": 1, "rd_expense": 11713084, "revenue": 82776124, "salaries_expense": 29085900, "service_revenue": 54628270 }, { "depreciation": 3936019, "expenses": 64938599, "income_tax": 3851178, "marketing_expense": 9055633, "net_income": 16938864, "net_profit": 13087686, "operational_expense": 36655340, "product_revenue": 26433185, "quarter": 2, "rd_expense": 8090644, "revenue": 81877463, "salaries_expense": 25562858, "service_revenue": 55444278 }, { "depreciation": 6067191, "expenses": 64178993, "income_tax": 3493118, "marketing_expense": 12577147, "net_income": 16809565, "net_profit": 13316447, "operational_expense": 34398359, "product_revenue": 16818953, "quarter": 3, "rd_expense": 7202561, "revenue": 80988558, "salaries_expense": 28321664, "service_revenue": 64169605 }, { "depreciation": 5995584, "expenses": 63428272, "income_tax": 3804385, "marketing_expense": 7623277, "net_income": 16681032, "net_profit": 12876647, "operational_expense": 43366269, "product_revenue": 21570167, "quarter": 4, "rd_expense": 9922991, "revenue": 80109304, "salaries_expense": 22168602, "service_revenue": 58539137 } ], "market_conditions": { "gdp_growth": [ 0.011332717928521691, 0.01789827521354758, 0.013035688870754633, 0.019976451783351466 ], "inflation_rate": [ 0.014721629752487234, 0.011959597223986852, 0.016795745060942904, 0.020808895525429666 ], "interest_rate": [ 0.03136790911233301, 0.023432683177896003, 0.024217277639560893, 0.02996306261127831 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2002, "industry": "Advertising", "location": "South Ariana", "name": "Riddle Group", "num_employees": 136, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.riddlegroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 172695, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 10019251, "net_revenue": 8159847, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 59999 }, { "average_project_size": 105049, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 9490187, "net_revenue": 8525657, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 62689 }, { "average_project_size": 199593, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 10584971, "net_revenue": 8907867, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 65499 }, { "average_project_size": 83562, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 11159909, "net_revenue": 9307211, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 68435 } ], "balance_sheet": [ { "assets": 8567168, "current_assets": 3604533, "current_liabilities": 2545099, "equity": 5751290, "fixed_assets": 4962635, "liabilities": 4293351, "long_term_liabilities": 1748252, "quarter": 1 }, { "assets": 8770644, "current_assets": 2724853, "current_liabilities": 2313518, "equity": 6002401, "fixed_assets": 6045791, "liabilities": 4351045, "long_term_liabilities": 2037527, "quarter": 2 }, { "assets": 8978952, "current_assets": 3052304, "current_liabilities": 2172888, "equity": 6384846, "fixed_assets": 5926648, "liabilities": 4409515, "long_term_liabilities": 2236627, "quarter": 3 }, { "assets": 9192208, "current_assets": 4146014, "current_liabilities": 1910023, "equity": 6584207, "fixed_assets": 5046194, "liabilities": 4468770, "long_term_liabilities": 2558747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98911, "financing_cash_flow": -180202, "investing_cash_flow": -358451, "net_cash_flow": 1426045, "operating_cash_flow": 2081537, "quarter": 1 }, { "change_in_working_capital": 88483, "financing_cash_flow": -55138, "investing_cash_flow": -406763, "net_cash_flow": 1771925, "operating_cash_flow": 1953878, "quarter": 2 }, { "change_in_working_capital": -32532, "financing_cash_flow": 18186, "investing_cash_flow": -374960, "net_cash_flow": 1909431, "operating_cash_flow": 2150734, "quarter": 3 }, { "change_in_working_capital": -4081, "financing_cash_flow": 76533, "investing_cash_flow": -261608, "net_cash_flow": 2126921, "operating_cash_flow": 2414526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9524555839222483, "current_ratio": 1.416264357496506, "debt_to_equity_ratio": 0.7465022629705683, "profit_margin": 0.1810662626394833, "quarter": 1, "return_on_assets": 0.17245757291090824, "return_on_equity": 0.2568941924333497 }, { "asset_turnover_ratio": 0.9720673875259331, "current_ratio": 1.1777963257688076, "debt_to_equity_ratio": 0.724884092215765, "profit_margin": 0.18565161605727276, "quarter": 2, "return_on_assets": 0.18046588141076073, "return_on_equity": 0.26369481145961426 }, { "asset_turnover_ratio": 0.9920831517976708, "current_ratio": 1.4047221946092021, "debt_to_equity_ratio": 0.6906219821120196, "profit_margin": 0.20379839528362964, "quarter": 3, "return_on_assets": 0.20218495432429084, "return_on_equity": 0.2843308985056178 }, { "asset_turnover_ratio": 1.0125109222941866, "current_ratio": 2.1706618192555798, "debt_to_equity_ratio": 0.6787104354404411, "profit_margin": 0.19992766898698225, "quarter": 4, "return_on_assets": 0.20242894851813623, "return_on_equity": 0.28261095071889447 } ], "income_statement": [ { "depreciation": 604064, "expenses": 6055765, "income_tax": 626609, "marketing_expense": 660697, "net_income": 2104082, "net_profit": 1477473, "operational_expense": 4020062, "product_revenue": 2739140, "quarter": 1, "rd_expense": 614329, "revenue": 8159847, "salaries_expense": 1826761, "service_revenue": 5420707 }, { "depreciation": 371076, "expenses": 6334015, "income_tax": 608840, "marketing_expense": 1148966, "net_income": 2191642, "net_profit": 1582802, "operational_expense": 4283958, "product_revenue": 3161093, "quarter": 2, "rd_expense": 1181951, "revenue": 8525657, "salaries_expense": 2715668, "service_revenue": 5364564 }, { "depreciation": 335325, "expenses": 6625051, "income_tax": 467407, "marketing_expense": 1020056, "net_income": 2282816, "net_profit": 1815409, "operational_expense": 3994212, "product_revenue": 1947767, "quarter": 3, "rd_expense": 1096302, "revenue": 8907867, "salaries_expense": 3050322, "service_revenue": 6960100 }, { "depreciation": 553757, "expenses": 6929459, "income_tax": 516983, "marketing_expense": 990317, "net_income": 2377752, "net_profit": 1860769, "operational_expense": 4616195, "product_revenue": 3203109, "quarter": 4, "rd_expense": 814818, "revenue": 9307211, "salaries_expense": 2295800, "service_revenue": 6104102 } ], "market_conditions": { "gdp_growth": [ -0.01873014800040404, -0.020311838455818618, -0.018345920310905102, -0.01159312022871573 ], "inflation_rate": [ 0.021239647799843664, 0.019023161592028496, 0.023515998799070903, 0.022416861005003612 ], "interest_rate": [ 0.052014803694157515, 0.05003315017507399, 0.05611132243252001, 0.05407630003961721 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 83740, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 9139773, "net_revenue": 7874372, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 57900 }, { "average_project_size": 131858, "billable_hours_per_employee": 123, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 9792249, "net_revenue": 8161501, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 60011 }, { "average_project_size": 60839, "billable_hours_per_employee": 143, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 10187517, "net_revenue": 8459100, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 62199 }, { "average_project_size": 161848, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 11269809, "net_revenue": 8767551, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 64467 } ], "balance_sheet": [ { "assets": 9494353, "current_assets": 4142042, "current_liabilities": 3018451, "equity": 5422631, "fixed_assets": 5352311, "liabilities": 5574497, "long_term_liabilities": 2556046, "quarter": 1 }, { "assets": 9633197, "current_assets": 4128373, "current_liabilities": 2589772, "equity": 5583817, "fixed_assets": 5504824, "liabilities": 5617112, "long_term_liabilities": 3027340, "quarter": 2 }, { "assets": 9774072, "current_assets": 3478583, "current_liabilities": 3053796, "equity": 5739936, "fixed_assets": 6295489, "liabilities": 5660052, "long_term_liabilities": 2606256, "quarter": 3 }, { "assets": 9917007, "current_assets": 3726591, "current_liabilities": 2330977, "equity": 6063336, "fixed_assets": 6190416, "liabilities": 5703321, "long_term_liabilities": 3372344, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37435, "financing_cash_flow": 194928, "investing_cash_flow": -199348, "net_cash_flow": 1476988, "operating_cash_flow": 1848784, "quarter": 1 }, { "change_in_working_capital": -83047, "financing_cash_flow": -11373, "investing_cash_flow": -154600, "net_cash_flow": 1247253, "operating_cash_flow": 1890161, "quarter": 2 }, { "change_in_working_capital": -5271, "financing_cash_flow": -156707, "investing_cash_flow": -331967, "net_cash_flow": 1931918, "operating_cash_flow": 1943950, "quarter": 3 }, { "change_in_working_capital": 75308, "financing_cash_flow": 171016, "investing_cash_flow": -344296, "net_cash_flow": 1639646, "operating_cash_flow": 2188571, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.829374260678953, "current_ratio": 1.3722409275486003, "debt_to_equity_ratio": 1.0280059624193496, "profit_margin": 0.19084379046354427, "quarter": 1, "return_on_assets": 0.15828092762087106, "return_on_equity": 0.277130234382535 }, { "asset_turnover_ratio": 0.8472266268404975, "current_ratio": 1.5941067398983386, "debt_to_equity_ratio": 1.0059627670462696, "profit_margin": 0.19208868564740725, "quarter": 2, "return_on_assets": 0.16274264919527753, "return_on_equity": 0.2807634992335888 }, { "asset_turnover_ratio": 0.8654632378398686, "current_ratio": 1.1391013021171028, "debt_to_equity_ratio": 0.9860827716545968, "profit_margin": 0.1922091002588928, "quarter": 3, "return_on_assets": 0.16634991025234927, "return_on_equity": 0.2832637855195598 }, { "asset_turnover_ratio": 0.8840924484574831, "current_ratio": 1.5987249123436225, "debt_to_equity_ratio": 0.9406242702037294, "profit_margin": 0.21096541097964527, "quarter": 4, "return_on_assets": 0.18651292673283382, "return_on_equity": 0.3050548410973761 } ], "income_statement": [ { "depreciation": 346009, "expenses": 5787831, "income_tax": 583766, "marketing_expense": 597897, "net_income": 2086541, "net_profit": 1502775, "operational_expense": 3282083, "product_revenue": 2314669, "quarter": 1, "rd_expense": 580147, "revenue": 7874372, "salaries_expense": 2681284, "service_revenue": 5559703 }, { "depreciation": 322429, "expenses": 5972849, "income_tax": 620920, "marketing_expense": 807855, "net_income": 2188652, "net_profit": 1567732, "operational_expense": 4000949, "product_revenue": 2051488, "quarter": 2, "rd_expense": 831516, "revenue": 8161501, "salaries_expense": 2839839, "service_revenue": 6110013 }, { "depreciation": 318034, "expenses": 6163783, "income_tax": 669401, "marketing_expense": 854177, "net_income": 2295317, "net_profit": 1625916, "operational_expense": 3860792, "product_revenue": 2445437, "quarter": 3, "rd_expense": 1076350, "revenue": 8459100, "salaries_expense": 2529864, "service_revenue": 6013663 }, { "depreciation": 338921, "expenses": 6360819, "income_tax": 557082, "marketing_expense": 772851, "net_income": 2406732, "net_profit": 1849650, "operational_expense": 4325413, "product_revenue": 2977014, "quarter": 4, "rd_expense": 1037187, "revenue": 8767551, "salaries_expense": 2544341, "service_revenue": 5790537 } ], "market_conditions": { "gdp_growth": [ 0.006255840191536863, 0.012665814848929468, 0.0003976680068917115, 0.008347384842527355 ], "inflation_rate": [ 0.02844493201643463, 0.028908808205190192, 0.03241612883786431, 0.0328205774271122 ], "interest_rate": [ 0.039348087640006635, 0.04090924643029455, 0.045686634152211275, 0.03901271825973218 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 94269, "billable_hours_per_employee": 89, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 12021782, "net_revenue": 9682931, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 71198 }, { "average_project_size": 60421, "billable_hours_per_employee": 146, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 11935678, "net_revenue": 9994135, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 73486 }, { "average_project_size": 55685, "billable_hours_per_employee": 152, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 12909948, "net_revenue": 10315341, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 75848 }, { "average_project_size": 73217, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 13696727, "net_revenue": 10646871, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 78286 } ], "balance_sheet": [ { "assets": 12144837, "current_assets": 4244856, "current_liabilities": 2291885, "equity": 9437461, "fixed_assets": 7899981, "liabilities": 5248158, "long_term_liabilities": 2956273, "quarter": 1 }, { "assets": 12395496, "current_assets": 4662533, "current_liabilities": 2431118, "equity": 9316874, "fixed_assets": 7732963, "liabilities": 5381113, "long_term_liabilities": 2949995, "quarter": 2 }, { "assets": 12651329, "current_assets": 4530304, "current_liabilities": 2636480, "equity": 9593675, "fixed_assets": 8121025, "liabilities": 5517437, "long_term_liabilities": 2880957, "quarter": 3 }, { "assets": 12912441, "current_assets": 4268891, "current_liabilities": 2450765, "equity": 9818612, "fixed_assets": 8643550, "liabilities": 5657214, "long_term_liabilities": 3206449, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62428, "financing_cash_flow": -93721, "investing_cash_flow": -468573, "net_cash_flow": 2925387, "operating_cash_flow": 2996762, "quarter": 1 }, { "change_in_working_capital": 26809, "financing_cash_flow": 22759, "investing_cash_flow": -419146, "net_cash_flow": 2185019, "operating_cash_flow": 2706296, "quarter": 2 }, { "change_in_working_capital": -51253, "financing_cash_flow": -47830, "investing_cash_flow": -250273, "net_cash_flow": 2723672, "operating_cash_flow": 2983806, "quarter": 3 }, { "change_in_working_capital": -61981, "financing_cash_flow": -84587, "investing_cash_flow": -414845, "net_cash_flow": 2564129, "operating_cash_flow": 2961705, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7972878516195813, "current_ratio": 1.8521243430625882, "debt_to_equity_ratio": 0.5560985099700014, "profit_margin": 0.2623980280351063, "quarter": 1, "return_on_assets": 0.20920676004132455, "return_on_equity": 0.2692230463257014 }, { "asset_turnover_ratio": 0.8062714876435764, "current_ratio": 1.9178554887093098, "debt_to_equity_ratio": 0.5775663597039092, "profit_margin": 0.23038422034523248, "quarter": 2, "return_on_assets": 0.18575222806735608, "return_on_equity": 0.24713128029852072 }, { "asset_turnover_ratio": 0.8153563155301707, "current_ratio": 1.7183153295302829, "debt_to_equity_ratio": 0.5751119357284877, "profit_margin": 0.2384587189119584, "quarter": 3, "return_on_assets": 0.19442882245809906, "return_on_equity": 0.256396323619468 }, { "asset_turnover_ratio": 0.8245436319902643, "current_ratio": 1.741860602709766, "debt_to_equity_ratio": 0.5761724773318265, "profit_margin": 0.2407641644197624, "quarter": 4, "return_on_assets": 0.19852055858377204, "return_on_equity": 0.261074070347214 } ], "income_statement": [ { "depreciation": 455980, "expenses": 6459444, "income_tax": 682705, "marketing_expense": 819793, "net_income": 3223487, "net_profit": 2540782, "operational_expense": 4333477, "product_revenue": 2982644, "quarter": 1, "rd_expense": 911539, "revenue": 9682931, "salaries_expense": 2864330, "service_revenue": 6700287 }, { "depreciation": 403805, "expenses": 6723738, "income_tax": 967906, "marketing_expense": 960300, "net_income": 3270397, "net_profit": 2302491, "operational_expense": 3637224, "product_revenue": 2544375, "quarter": 2, "rd_expense": 747759, "revenue": 9994135, "salaries_expense": 2513440, "service_revenue": 7449760 }, { "depreciation": 524023, "expenses": 6998847, "income_tax": 856711, "marketing_expense": 971964, "net_income": 3316494, "net_profit": 2459783, "operational_expense": 4221241, "product_revenue": 2207318, "quarter": 3, "rd_expense": 779955, "revenue": 10315341, "salaries_expense": 2858356, "service_revenue": 8108023 }, { "depreciation": 398320, "expenses": 7285212, "income_tax": 798274, "marketing_expense": 1376834, "net_income": 3361659, "net_profit": 2563385, "operational_expense": 3677719, "product_revenue": 3860703, "quarter": 4, "rd_expense": 1320756, "revenue": 10646871, "salaries_expense": 2383651, "service_revenue": 6786168 } ], "market_conditions": { "gdp_growth": [ -0.02102719727030685, -0.02240231423493373, -0.023643693986027732, -0.017177846470909933 ], "inflation_rate": [ 0.03465041290644547, 0.033673060794852924, 0.03171464154678281, 0.030567104934749657 ], "interest_rate": [ 0.04905247406697036, 0.05546531034656924, 0.048649155441149804, 0.05729796431283762 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 185983, "billable_hours_per_employee": 147, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 12547268, "net_revenue": 11192672, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 82299 }, { "average_project_size": 54265, "billable_hours_per_employee": 94, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 14871522, "net_revenue": 11521700, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 84718 }, { "average_project_size": 142396, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 15144311, "net_revenue": 11860401, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 87209 }, { "average_project_size": 93699, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 14583834, "net_revenue": 12209059, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 89772 } ], "balance_sheet": [ { "assets": 11866919, "current_assets": 4681020, "current_liabilities": 2851929, "equity": 9433880, "fixed_assets": 7185899, "liabilities": 5254752, "long_term_liabilities": 2402823, "quarter": 1 }, { "assets": 12158644, "current_assets": 4245428, "current_liabilities": 2776794, "equity": 9868736, "fixed_assets": 7913216, "liabilities": 5358268, "long_term_liabilities": 2581474, "quarter": 2 }, { "assets": 12457541, "current_assets": 3843448, "current_liabilities": 2301447, "equity": 10188182, "fixed_assets": 8614093, "liabilities": 5463824, "long_term_liabilities": 3162377, "quarter": 3 }, { "assets": 12763785, "current_assets": 6332155, "current_liabilities": 2831489, "equity": 10172942, "fixed_assets": 6431630, "liabilities": 5571459, "long_term_liabilities": 2739970, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54888, "financing_cash_flow": 128166, "investing_cash_flow": -362165, "net_cash_flow": 2940892, "operating_cash_flow": 3228710, "quarter": 1 }, { "change_in_working_capital": -94477, "financing_cash_flow": -67980, "investing_cash_flow": -333737, "net_cash_flow": 3324382, "operating_cash_flow": 3616337, "quarter": 2 }, { "change_in_working_capital": 33657, "financing_cash_flow": 100808, "investing_cash_flow": -345138, "net_cash_flow": 3361275, "operating_cash_flow": 3673862, "quarter": 3 }, { "change_in_working_capital": 67819, "financing_cash_flow": 95039, "investing_cash_flow": -178506, "net_cash_flow": 2861904, "operating_cash_flow": 3487611, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9431826407511503, "current_ratio": 1.6413522216015897, "debt_to_equity_ratio": 0.5570085691147226, "profit_margin": 0.25210360850384966, "quarter": 1, "return_on_assets": 0.2377797472115551, "return_on_equity": 0.29910418618850354 }, { "asset_turnover_ratio": 0.9476138951021182, "current_ratio": 1.5288955536492805, "debt_to_equity_ratio": 0.5429538291428608, "profit_margin": 0.26631139501983214, "quarter": 2, "return_on_assets": 0.252360378344822, "return_on_equity": 0.3109172238471067 }, { "asset_turnover_ratio": 0.9520659815608875, "current_ratio": 1.6700136913863322, "debt_to_equity_ratio": 0.5362903803642298, "profit_margin": 0.26933870111137054, "quarter": 3, "return_on_assets": 0.2564282148459315, "return_on_equity": 0.3135461262863188 }, { "asset_turnover_ratio": 0.9565390673691229, "current_ratio": 2.236333957151167, "debt_to_equity_ratio": 0.5476743109318819, "profit_margin": 0.24413150923424976, "quarter": 4, "return_on_assets": 0.23352132615834567, "return_on_equity": 0.29299449461129334 } ], "income_statement": [ { "depreciation": 406997, "expenses": 7462118, "income_tax": 908841, "marketing_expense": 836163, "net_income": 3730554, "net_profit": 2821713, "operational_expense": 4609240, "product_revenue": 4284370, "quarter": 1, "rd_expense": 1306640, "revenue": 11192672, "salaries_expense": 3181403, "service_revenue": 6908302 }, { "depreciation": 547977, "expenses": 7635297, "income_tax": 818043, "marketing_expense": 1042497, "net_income": 3886403, "net_profit": 3068360, "operational_expense": 4801587, "product_revenue": 4112949, "quarter": 2, "rd_expense": 958146, "revenue": 11521700, "salaries_expense": 2375943, "service_revenue": 7408751 }, { "depreciation": 479397, "expenses": 7812495, "income_tax": 853441, "marketing_expense": 1406723, "net_income": 4047906, "net_profit": 3194465, "operational_expense": 4527070, "product_revenue": 4297656, "quarter": 3, "rd_expense": 1285367, "revenue": 11860401, "salaries_expense": 3856625, "service_revenue": 7562745 }, { "depreciation": 506995, "expenses": 7993806, "income_tax": 1234637, "marketing_expense": 875509, "net_income": 4215253, "net_profit": 2980616, "operational_expense": 4646668, "product_revenue": 2737892, "quarter": 4, "rd_expense": 1497165, "revenue": 12209059, "salaries_expense": 3621741, "service_revenue": 9471167 } ], "market_conditions": { "gdp_growth": [ 0.009516870632671417, 0.005498901995417473, 0.00431909127165318, 0.00028431228057300244 ], "inflation_rate": [ 0.03910400457770507, 0.03714514034588138, 0.03715868225124405, 0.037643204034141356 ], "interest_rate": [ 0.06346834754197096, 0.060101954348888424, 0.06031174716856058, 0.060616255233796885 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 79034, "billable_hours_per_employee": 88, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 22184289, "net_revenue": 19792511, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 145533 }, { "average_project_size": 121529, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 23784314, "net_revenue": 20454777, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 150403 }, { "average_project_size": 58117, "billable_hours_per_employee": 122, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 26095549, "net_revenue": 21139204, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 155435 }, { "average_project_size": 190082, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 24300467, "net_revenue": 21846532, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 160636 } ], "balance_sheet": [ { "assets": 22195648, "current_assets": 6777240, "current_liabilities": 5953920, "equity": 17114736, "fixed_assets": 15418408, "liabilities": 10101069, "long_term_liabilities": 4147149, "quarter": 1 }, { "assets": 22948525, "current_assets": 6986433, "current_liabilities": 4230921, "equity": 17585924, "fixed_assets": 15962092, "liabilities": 10229492, "long_term_liabilities": 5998571, "quarter": 2 }, { "assets": 23726940, "current_assets": 11489788, "current_liabilities": 6024971, "equity": 18836963, "fixed_assets": 12237152, "liabilities": 10359547, "long_term_liabilities": 4334576, "quarter": 3 }, { "assets": 24531758, "current_assets": 8839464, "current_liabilities": 6211289, "equity": 19402333, "fixed_assets": 15692294, "liabilities": 10491256, "long_term_liabilities": 4279967, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4559, "financing_cash_flow": -56314, "investing_cash_flow": -456171, "net_cash_flow": 5349708, "operating_cash_flow": 5742217, "quarter": 1 }, { "change_in_working_capital": -50964, "financing_cash_flow": -171271, "investing_cash_flow": -399741, "net_cash_flow": 5074447, "operating_cash_flow": 5810952, "quarter": 2 }, { "change_in_working_capital": -93749, "financing_cash_flow": -94020, "investing_cash_flow": -190018, "net_cash_flow": 6274915, "operating_cash_flow": 6642048, "quarter": 3 }, { "change_in_working_capital": -60366, "financing_cash_flow": -152010, "investing_cash_flow": -189274, "net_cash_flow": 6237309, "operating_cash_flow": 6686335, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8917293606386261, "current_ratio": 1.1382820058045793, "debt_to_equity_ratio": 0.5901971844613905, "profit_margin": 0.2536392173787348, "quarter": 1, "return_on_assets": 0.2261775371460207, "return_on_equity": 0.29332365979819963 }, { "asset_turnover_ratio": 0.8913329723805778, "current_ratio": 1.6512794731927163, "debt_to_equity_ratio": 0.5816863532447882, "profit_margin": 0.23793419991819026, "quarter": 2, "return_on_assets": 0.21207859764407516, "return_on_equity": 0.2767492342170932 }, { "asset_turnover_ratio": 0.8909368001099173, "current_ratio": 1.907027934242339, "debt_to_equity_ratio": 0.5499584513703191, "profit_margin": 0.25874058455559634, "quarter": 3, "return_on_assets": 0.23052150846253247, "return_on_equity": 0.290363685483695 }, { "asset_turnover_ratio": 0.8905408246730626, "current_ratio": 1.4231287579760015, "debt_to_equity_ratio": 0.5407213658275013, "profit_margin": 0.24543167766856544, "quarter": 4, "return_on_assets": 0.21856692863185753, "return_on_equity": 0.27634980803597176 } ], "income_statement": [ { "depreciation": 722060, "expenses": 13267420, "income_tax": 1504934, "marketing_expense": 2127015, "net_income": 6525091, "net_profit": 5020157, "operational_expense": 9191908, "product_revenue": 6310638, "quarter": 1, "rd_expense": 1664000, "revenue": 19792511, "salaries_expense": 5083678, "service_revenue": 13481873 }, { "depreciation": 944061, "expenses": 13660244, "income_tax": 1927642, "marketing_expense": 2423350, "net_income": 6794533, "net_profit": 4866891, "operational_expense": 7360612, "product_revenue": 6471320, "quarter": 2, "rd_expense": 2051375, "revenue": 20454777, "salaries_expense": 6423453, "service_revenue": 13983457 }, { "depreciation": 1172478, "expenses": 14064699, "income_tax": 1604935, "marketing_expense": 2788628, "net_income": 7074505, "net_profit": 5469570, "operational_expense": 9000137, "product_revenue": 5216425, "quarter": 3, "rd_expense": 2695193, "revenue": 21139204, "salaries_expense": 5897157, "service_revenue": 15922779 }, { "depreciation": 1324504, "expenses": 14481129, "income_tax": 2003572, "marketing_expense": 2752644, "net_income": 7365403, "net_profit": 5361831, "operational_expense": 8252872, "product_revenue": 4978741, "quarter": 4, "rd_expense": 2668481, "revenue": 21846532, "salaries_expense": 6283184, "service_revenue": 16867791 } ], "market_conditions": { "gdp_growth": [ 0.01039765204813213, 0.014930355102518658, 0.0016334706278941825, 0.015541562753120733 ], "inflation_rate": [ 0.03069301354185319, 0.026791976477467182, 0.024903681420483458, 0.027286618351582977 ], "interest_rate": [ 0.04703858225210092, 0.04115928439557843, 0.04309275357169603, 0.04391006350891012 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2010, "industry": "Advertising", "location": "Griffinhaven", "name": "Howard-Jones", "num_employees": 79, "region": "North America", "revenue_size": "Small", "website": "www.howard-jones.com" }

[ { "advertising_kpis": [ { "average_project_size": 121970, "billable_hours_per_employee": 92, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 4452127, "net_revenue": 3962093, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 50153 }, { "average_project_size": 148132, "billable_hours_per_employee": 100, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 4669846, "net_revenue": 3883932, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 49164 }, { "average_project_size": 199800, "billable_hours_per_employee": 128, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 4639341, "net_revenue": 3807313, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 48194 }, { "average_project_size": 58139, "billable_hours_per_employee": 119, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 4705852, "net_revenue": 3732206, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 47243 } ], "balance_sheet": [ { "assets": 4721841, "current_assets": 2192696, "current_liabilities": 1057395, "equity": 3178847, "fixed_assets": 2529145, "liabilities": 2610877, "long_term_liabilities": 1553482, "quarter": 1 }, { "assets": 4872155, "current_assets": 1799814, "current_liabilities": 1551308, "equity": 3333665, "fixed_assets": 3072341, "liabilities": 2639133, "long_term_liabilities": 1087825, "quarter": 2 }, { "assets": 5027254, "current_assets": 1702477, "current_liabilities": 1339978, "equity": 3362862, "fixed_assets": 3324777, "liabilities": 2667695, "long_term_liabilities": 1327717, "quarter": 3 }, { "assets": 5187290, "current_assets": 2185864, "current_liabilities": 1089262, "equity": 3546971, "fixed_assets": 3001426, "liabilities": 2696566, "long_term_liabilities": 1607304, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35946, "financing_cash_flow": 188936, "investing_cash_flow": -325989, "net_cash_flow": 885150, "operating_cash_flow": 1300765, "quarter": 1 }, { "change_in_working_capital": -22378, "financing_cash_flow": 87401, "investing_cash_flow": -455928, "net_cash_flow": 1009849, "operating_cash_flow": 1254820, "quarter": 2 }, { "change_in_working_capital": 81379, "financing_cash_flow": -52873, "investing_cash_flow": -245670, "net_cash_flow": 715229, "operating_cash_flow": 1220124, "quarter": 3 }, { "change_in_working_capital": -98981, "financing_cash_flow": 47720, "investing_cash_flow": -332010, "net_cash_flow": 758862, "operating_cash_flow": 1284245, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8390991988082614, "current_ratio": 2.073677291835123, "debt_to_equity_ratio": 0.8213282992229572, "profit_margin": 0.26952497076671345, "quarter": 1, "return_on_assets": 0.22615818702916934, "return_on_equity": 0.33593406666001857 }, { "asset_turnover_ratio": 0.7971692197805694, "current_ratio": 1.1601912708501472, "debt_to_equity_ratio": 0.7916611297175931, "profit_margin": 0.2833836946681868, "quarter": 2, "return_on_assets": 0.22590475877717356, "return_on_equity": 0.33016004907511703 }, { "asset_turnover_ratio": 0.7573345209929715, "current_ratio": 1.2705260832640537, "debt_to_equity_ratio": 0.79328113969589, "profit_margin": 0.2635199680194405, "quarter": 3, "return_on_assets": 0.19957276875208613, "return_on_equity": 0.2983479548075419 }, { "asset_turnover_ratio": 0.7194905239537408, "current_ratio": 2.006738507356357, "debt_to_equity_ratio": 0.7602447271206897, "profit_margin": 0.28300876211013004, "quarter": 4, "return_on_assets": 0.20362212253411704, "return_on_equity": 0.2977884510473866 } ], "income_statement": [ { "depreciation": 232882, "expenses": 2557512, "income_tax": 336698, "marketing_expense": 460806, "net_income": 1404581, "net_profit": 1067883, "operational_expense": 1396044, "product_revenue": 1373801, "quarter": 1, "rd_expense": 338233, "revenue": 3962093, "salaries_expense": 810291, "service_revenue": 2588292 }, { "depreciation": 154177, "expenses": 2502653, "income_tax": 280636, "marketing_expense": 498617, "net_income": 1381279, "net_profit": 1100643, "operational_expense": 1651712, "product_revenue": 1534500, "quarter": 2, "rd_expense": 267286, "revenue": 3883932, "salaries_expense": 1140790, "service_revenue": 2349432 }, { "depreciation": 216821, "expenses": 2448970, "income_tax": 355040, "marketing_expense": 392155, "net_income": 1358343, "net_profit": 1003303, "operational_expense": 1258810, "product_revenue": 1204507, "quarter": 3, "rd_expense": 469912, "revenue": 3807313, "salaries_expense": 848317, "service_revenue": 2602806 }, { "depreciation": 227998, "expenses": 2396440, "income_tax": 279519, "marketing_expense": 347771, "net_income": 1335766, "net_profit": 1056247, "operational_expense": 1634663, "product_revenue": 1381580, "quarter": 4, "rd_expense": 396342, "revenue": 3732206, "salaries_expense": 738798, "service_revenue": 2350626 } ], "market_conditions": { "gdp_growth": [ 0.020477724720681247, 0.02440909030213434, 0.00773862906322885, 0.019846726656817026 ], "inflation_rate": [ 0.009549870865897895, 0.018610746018324496, 0.01132315773257471, 0.009710391751593363 ], "interest_rate": [ 0.029334605908960046, 0.030880230450350668, 0.029085738360874178, 0.02258533248314057 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 112257, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 877300, "net_revenue": 727579, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9210 }, { "average_project_size": 96271, "billable_hours_per_employee": 132, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 883599, "net_revenue": 731569, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 9260 }, { "average_project_size": 105606, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 898568, "net_revenue": 735581, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9311 }, { "average_project_size": 64212, "billable_hours_per_employee": 143, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 930805, "net_revenue": 739615, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 9362 } ], "balance_sheet": [ { "assets": 920304, "current_assets": 438848, "current_liabilities": 239990, "equity": 587572, "fixed_assets": 481456, "liabilities": 468777, "long_term_liabilities": 228787, "quarter": 1 }, { "assets": 946516, "current_assets": 350533, "current_liabilities": 280522, "equity": 610928, "fixed_assets": 595983, "liabilities": 474486, "long_term_liabilities": 193964, "quarter": 2 }, { "assets": 973474, "current_assets": 486298, "current_liabilities": 227072, "equity": 634948, "fixed_assets": 487176, "liabilities": 480266, "long_term_liabilities": 253194, "quarter": 3 }, { "assets": 1001201, "current_assets": 479536, "current_liabilities": 206353, "equity": 656764, "fixed_assets": 521665, "liabilities": 486115, "long_term_liabilities": 279762, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17534, "financing_cash_flow": 178271, "investing_cash_flow": -199068, "net_cash_flow": -200622, "operating_cash_flow": 171377, "quarter": 1 }, { "change_in_working_capital": 75570, "financing_cash_flow": -21303, "investing_cash_flow": -316987, "net_cash_flow": -85867, "operating_cash_flow": 172813, "quarter": 2 }, { "change_in_working_capital": 25952, "financing_cash_flow": -199548, "investing_cash_flow": -308758, "net_cash_flow": -11199, "operating_cash_flow": 179899, "quarter": 3 }, { "change_in_working_capital": -86932, "financing_cash_flow": 130944, "investing_cash_flow": -308543, "net_cash_flow": 58130, "operating_cash_flow": 170078, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7905855021818877, "current_ratio": 1.8286095253968915, "debt_to_equity_ratio": 0.797820522421082, "profit_margin": 0.18698313172865078, "quarter": 1, "return_on_assets": 0.14782615309723743, "return_on_equity": 0.23153758177721198 }, { "asset_turnover_ratio": 0.7729071669152978, "current_ratio": 1.2495740084556648, "debt_to_equity_ratio": 0.7766643532462091, "profit_margin": 0.18986315713213656, "quarter": 2, "return_on_assets": 0.14674659488059366, "return_on_equity": 0.22735576041693947 }, { "asset_turnover_ratio": 0.7556247008137865, "current_ratio": 2.1416026634723786, "debt_to_equity_ratio": 0.7563863497483259, "profit_margin": 0.19269121959376329, "quarter": 3, "return_on_assets": 0.14560224515498102, "return_on_equity": 0.22323087874912592 }, { "asset_turnover_ratio": 0.7387277879267, "current_ratio": 2.3238625074508246, "debt_to_equity_ratio": 0.7401669397226401, "profit_margin": 0.19155641786605193, "quarter": 4, "return_on_assets": 0.14150804883335114, "return_on_equity": 0.21572132455493906 } ], "income_statement": [ { "depreciation": 35332, "expenses": 541055, "income_tax": 50479, "marketing_expense": 81069, "net_income": 186524, "net_profit": 136045, "operational_expense": 375109, "product_revenue": 272148, "quarter": 1, "rd_expense": 67772, "revenue": 727579, "salaries_expense": 180543, "service_revenue": 455431 }, { "depreciation": 33915, "expenses": 546769, "income_tax": 45902, "marketing_expense": 76236, "net_income": 184800, "net_profit": 138898, "operational_expense": 285285, "product_revenue": 148585, "quarter": 2, "rd_expense": 84322, "revenue": 731569, "salaries_expense": 216096, "service_revenue": 582984 }, { "depreciation": 38159, "expenses": 552543, "income_tax": 41298, "marketing_expense": 103488, "net_income": 183038, "net_profit": 141740, "operational_expense": 303834, "product_revenue": 231967, "quarter": 3, "rd_expense": 72856, "revenue": 735581, "salaries_expense": 170565, "service_revenue": 503614 }, { "depreciation": 28400, "expenses": 558379, "income_tax": 39558, "marketing_expense": 106184, "net_income": 181236, "net_profit": 141678, "operational_expense": 295062, "product_revenue": 257991, "quarter": 4, "rd_expense": 68231, "revenue": 739615, "salaries_expense": 248243, "service_revenue": 481624 } ], "market_conditions": { "gdp_growth": [ 0.0226568562927488, 0.02898963146731421, 0.031114546907854347, 0.014572535682672565 ], "inflation_rate": [ 0.009080025618435784, 0.009324228275043762, 0.01368496444721954, 0.009233334770902086 ], "interest_rate": [ 0.025586525885059688, 0.03075742332876552, 0.035085974859438845, 0.03443476033592808 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 183901, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 2334356, "net_revenue": 1945436, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 24626 }, { "average_project_size": 109236, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 2366418, "net_revenue": 1923564, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 24349 }, { "average_project_size": 169591, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 2124031, "net_revenue": 1901939, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 24075 }, { "average_project_size": 54828, "billable_hours_per_employee": 83, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 2304935, "net_revenue": 1880557, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 23805 } ], "balance_sheet": [ { "assets": 2124219, "current_assets": 915862, "current_liabilities": 603346, "equity": 1602776, "fixed_assets": 1208357, "liabilities": 1024568, "long_term_liabilities": 421222, "quarter": 1 }, { "assets": 2193614, "current_assets": 1047712, "current_liabilities": 431795, "equity": 1624160, "fixed_assets": 1145902, "liabilities": 1052145, "long_term_liabilities": 620350, "quarter": 2 }, { "assets": 2265275, "current_assets": 840757, "current_liabilities": 499889, "equity": 1651909, "fixed_assets": 1424518, "liabilities": 1080465, "long_term_liabilities": 580576, "quarter": 3 }, { "assets": 2339278, "current_assets": 880043, "current_liabilities": 580514, "equity": 1665589, "fixed_assets": 1459235, "liabilities": 1109547, "long_term_liabilities": 529033, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17772, "financing_cash_flow": -138958, "investing_cash_flow": -232883, "net_cash_flow": 387144, "operating_cash_flow": 626913, "quarter": 1 }, { "change_in_working_capital": 61133, "financing_cash_flow": -65654, "investing_cash_flow": -251716, "net_cash_flow": 298761, "operating_cash_flow": 592967, "quarter": 2 }, { "change_in_working_capital": 19087, "financing_cash_flow": 57634, "investing_cash_flow": -397987, "net_cash_flow": 114318, "operating_cash_flow": 594430, "quarter": 3 }, { "change_in_working_capital": 88490, "financing_cash_flow": 131391, "investing_cash_flow": -279100, "net_cash_flow": 666815, "operating_cash_flow": 554424, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9158358907438452, "current_ratio": 1.5179714459033458, "debt_to_equity_ratio": 0.6392459083490145, "profit_margin": 0.25861811953721425, "quarter": 1, "return_on_assets": 0.23685175586886287, "return_on_equity": 0.31390849376332064 }, { "asset_turnover_ratio": 0.876892652946234, "current_ratio": 2.4264106809944535, "debt_to_equity_ratio": 0.6478087134272486, "profit_margin": 0.2509357629899499, "quarter": 2, "return_on_assets": 0.22004372692734456, "return_on_equity": 0.29719424194660626 }, { "asset_turnover_ratio": 0.8396062288243149, "current_ratio": 1.6818873789981377, "debt_to_equity_ratio": 0.6540705329409792, "profit_margin": 0.24559094692311373, "quarter": 3, "return_on_assets": 0.206199688779508, "return_on_equity": 0.2827631546289777 }, { "asset_turnover_ratio": 0.8039048800527342, "current_ratio": 1.5159720523536038, "debt_to_equity_ratio": 0.6661589383695498, "profit_margin": 0.23177069347007295, "quarter": 4, "return_on_assets": 0.18632159153379804, "return_on_equity": 0.26168400487755383 } ], "income_statement": [ { "depreciation": 123788, "expenses": 1300993, "income_tax": 141318, "marketing_expense": 171979, "net_income": 644443, "net_profit": 503125, "operational_expense": 824256, "product_revenue": 408747, "quarter": 1, "rd_expense": 155650, "revenue": 1945436, "salaries_expense": 445501, "service_revenue": 1536689 }, { "depreciation": 110276, "expenses": 1289888, "income_tax": 150985, "marketing_expense": 220999, "net_income": 633676, "net_profit": 482691, "operational_expense": 781228, "product_revenue": 432564, "quarter": 2, "rd_expense": 192833, "revenue": 1923564, "salaries_expense": 613903, "service_revenue": 1491000 }, { "depreciation": 127331, "expenses": 1278878, "income_tax": 155962, "marketing_expense": 136845, "net_income": 623061, "net_profit": 467099, "operational_expense": 694181, "product_revenue": 613466, "quarter": 3, "rd_expense": 175846, "revenue": 1901939, "salaries_expense": 594657, "service_revenue": 1288473 }, { "depreciation": 118566, "expenses": 1267962, "income_tax": 176737, "marketing_expense": 195470, "net_income": 612595, "net_profit": 435858, "operational_expense": 785129, "product_revenue": 455243, "quarter": 4, "rd_expense": 245917, "revenue": 1880557, "salaries_expense": 403572, "service_revenue": 1425314 } ], "market_conditions": { "gdp_growth": [ 0.023652564235078832, 0.014162064081724959, 0.015098112969758576, 0.021831037519448215 ], "inflation_rate": [ 0.01515247170600621, 0.016242078683048118, 0.01785747360828476, 0.015154680539773258 ], "interest_rate": [ 0.020533118151085314, 0.02319784960191542, 0.017464248972820236, 0.019763155489856094 ], "year": 2012 }, "random_event": { "description": "Howard-Jones Data Privacy Regulation Impact in 2012", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 105510, "billable_hours_per_employee": 94, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 3522498, "net_revenue": 2974753, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 37655 }, { "average_project_size": 151027, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 3385184, "net_revenue": 2971843, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 37618 }, { "average_project_size": 81766, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 3414582, "net_revenue": 2968935, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 37581 }, { "average_project_size": 112953, "billable_hours_per_employee": 141, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 3295379, "net_revenue": 2966031, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 37545 } ], "balance_sheet": [ { "assets": 3809788, "current_assets": 1448868, "current_liabilities": 1209365, "equity": 2308438, "fixed_assets": 2360920, "liabilities": 2092602, "long_term_liabilities": 883237, "quarter": 1 }, { "assets": 3870614, "current_assets": 1254807, "current_liabilities": 933938, "equity": 2369735, "fixed_assets": 2615807, "liabilities": 2110219, "long_term_liabilities": 1176281, "quarter": 2 }, { "assets": 3932412, "current_assets": 1230698, "current_liabilities": 893331, "equity": 2388230, "fixed_assets": 2701714, "liabilities": 2127986, "long_term_liabilities": 1234655, "quarter": 3 }, { "assets": 3995197, "current_assets": 1898439, "current_liabilities": 931466, "equity": 2412953, "fixed_assets": 2096758, "liabilities": 2145901, "long_term_liabilities": 1214435, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30020, "financing_cash_flow": 49974, "investing_cash_flow": -176692, "net_cash_flow": 516407, "operating_cash_flow": 737077, "quarter": 1 }, { "change_in_working_capital": 56021, "financing_cash_flow": 172147, "investing_cash_flow": -325836, "net_cash_flow": 453945, "operating_cash_flow": 802444, "quarter": 2 }, { "change_in_working_capital": 3921, "financing_cash_flow": 64121, "investing_cash_flow": -260508, "net_cash_flow": 342911, "operating_cash_flow": 748484, "quarter": 3 }, { "change_in_working_capital": 48576, "financing_cash_flow": -46295, "investing_cash_flow": -458478, "net_cash_flow": 130212, "operating_cash_flow": 703106, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7808185127361418, "current_ratio": 1.198040293873231, "debt_to_equity_ratio": 0.9065012792199747, "profit_margin": 0.1987566698814994, "quarter": 1, "return_on_assets": 0.15519288737326067, "return_on_equity": 0.25612643701065396 }, { "asset_turnover_ratio": 0.7677962721160002, "current_ratio": 1.343565632836441, "debt_to_equity_ratio": 0.8904873329718301, "profit_margin": 0.20503774930236893, "quarter": 2, "return_on_assets": 0.1574272195574139, "return_on_equity": 0.257134236528557 }, { "asset_turnover_ratio": 0.7549908300554469, "current_ratio": 1.3776506132665272, "debt_to_equity_ratio": 0.8910305958806313, "profit_margin": 0.1966375147990778, "quarter": 3, "return_on_assets": 0.14845952051819597, "return_on_equity": 0.24445049262424473 }, { "asset_turnover_ratio": 0.7423991858223762, "current_ratio": 2.0381194804748644, "debt_to_equity_ratio": 0.8893256520122854, "profit_margin": 0.1900374608357094, "quarter": 4, "return_on_assets": 0.14108365620018237, "return_on_equity": 0.23359634439626467 } ], "income_statement": [ { "depreciation": 145825, "expenses": 2179692, "income_tax": 203809, "marketing_expense": 384346, "net_income": 795061, "net_profit": 591252, "operational_expense": 1378504, "product_revenue": 912558, "quarter": 1, "rd_expense": 248404, "revenue": 2974753, "salaries_expense": 706068, "service_revenue": 2062195 }, { "depreciation": 193104, "expenses": 2176211, "income_tax": 186292, "marketing_expense": 431266, "net_income": 795632, "net_profit": 609340, "operational_expense": 1216146, "product_revenue": 888147, "quarter": 2, "rd_expense": 352477, "revenue": 2971843, "salaries_expense": 825228, "service_revenue": 2083696 }, { "depreciation": 164680, "expenses": 2172736, "income_tax": 212395, "marketing_expense": 313351, "net_income": 796199, "net_profit": 583804, "operational_expense": 1293661, "product_revenue": 1114871, "quarter": 3, "rd_expense": 380074, "revenue": 2968935, "salaries_expense": 743768, "service_revenue": 1854064 }, { "depreciation": 139449, "expenses": 2169267, "income_tax": 233107, "marketing_expense": 321339, "net_income": 796764, "net_profit": 563657, "operational_expense": 1086424, "product_revenue": 1077738, "quarter": 4, "rd_expense": 288864, "revenue": 2966031, "salaries_expense": 1041608, "service_revenue": 1888293 } ], "market_conditions": { "gdp_growth": [ 0.018894105165131347, 0.02146420008467092, 0.012164188285719198, 0.017899015799450954 ], "inflation_rate": [ 0.017336049265677392, 0.018802065113731992, 0.01759319500497955, 0.0191538199960726 ], "interest_rate": [ 0.022364600800532382, 0.030650262499221273, 0.023684943600435222, 0.02513426490130241 ], "year": 2013 }, "random_event": { "description": "Howard-Jones Economic Slowdown Impact in 2013", "impact": 0.08, "type": "Economic Slowdown Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 86673, "billable_hours_per_employee": 110, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 2382564, "net_revenue": 2093945, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 26506 }, { "average_project_size": 121053, "billable_hours_per_employee": 122, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 2529995, "net_revenue": 2053451, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 25993 }, { "average_project_size": 155441, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 2254355, "net_revenue": 2013740, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 25490 }, { "average_project_size": 61461, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 2312056, "net_revenue": 1974797, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 24997 } ], "balance_sheet": [ { "assets": 2791860, "current_assets": 1054683, "current_liabilities": 761484, "equity": 1947762, "fixed_assets": 1737177, "liabilities": 1273694, "long_term_liabilities": 512210, "quarter": 1 }, { "assets": 2876505, "current_assets": 1114172, "current_liabilities": 699313, "equity": 2026053, "fixed_assets": 1762333, "liabilities": 1291429, "long_term_liabilities": 592116, "quarter": 2 }, { "assets": 2963717, "current_assets": 1294777, "current_liabilities": 616884, "equity": 2061991, "fixed_assets": 1668940, "liabilities": 1309411, "long_term_liabilities": 692527, "quarter": 3 }, { "assets": 3053574, "current_assets": 953103, "current_liabilities": 656720, "equity": 2178648, "fixed_assets": 2100471, "liabilities": 1327644, "long_term_liabilities": 670924, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48511, "financing_cash_flow": -159631, "investing_cash_flow": -332699, "net_cash_flow": 404616, "operating_cash_flow": 516790, "quarter": 1 }, { "change_in_working_capital": -30923, "financing_cash_flow": 192801, "investing_cash_flow": -152668, "net_cash_flow": 188176, "operating_cash_flow": 548194, "quarter": 2 }, { "change_in_working_capital": 13110, "financing_cash_flow": 193175, "investing_cash_flow": -396066, "net_cash_flow": 244764, "operating_cash_flow": 532709, "quarter": 3 }, { "change_in_working_capital": 50156, "financing_cash_flow": -173725, "investing_cash_flow": -284575, "net_cash_flow": 361941, "operating_cash_flow": 541947, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7500179092074818, "current_ratio": 1.385036323809824, "debt_to_equity_ratio": 0.6539269171490151, "profit_margin": 0.20516107156587207, "quarter": 1, "return_on_assets": 0.15387447794660192, "return_on_equity": 0.2205587746346833 }, { "asset_turnover_ratio": 0.7138701305925073, "current_ratio": 1.5932379349447243, "debt_to_equity_ratio": 0.6374112621930423, "profit_margin": 0.2147492197281552, "quarter": 2, "return_on_assets": 0.15330305353197718, "return_on_equity": 0.21765324006825093 }, { "asset_turnover_ratio": 0.6794643348200925, "current_ratio": 2.0988986584187628, "debt_to_equity_ratio": 0.6350226552880202, "profit_margin": 0.20245165711561572, "quarter": 3, "return_on_assets": 0.13755868053528728, "return_on_equity": 0.19771424802533086 }, { "asset_turnover_ratio": 0.6467166015953765, "current_ratio": 1.4513080155926423, "debt_to_equity_ratio": 0.6093889421329192, "profit_margin": 0.22924786699594946, "quarter": 4, "return_on_assets": 0.1482584014666093, "return_on_equity": 0.20779768002908225 } ], "income_statement": [ { "depreciation": 87194, "expenses": 1519217, "income_tax": 145132, "marketing_expense": 198281, "net_income": 574728, "net_profit": 429596, "operational_expense": 840788, "product_revenue": 530435, "quarter": 1, "rd_expense": 281350, "revenue": 2093945, "salaries_expense": 509157, "service_revenue": 1563510 }, { "depreciation": 107217, "expenses": 1480055, "income_tax": 132419, "marketing_expense": 275069, "net_income": 573396, "net_profit": 440977, "operational_expense": 751312, "product_revenue": 766531, "quarter": 2, "rd_expense": 158341, "revenue": 2053451, "salaries_expense": 467511, "service_revenue": 1286920 }, { "depreciation": 125024, "expenses": 1441904, "income_tax": 164151, "marketing_expense": 179449, "net_income": 571836, "net_profit": 407685, "operational_expense": 780441, "product_revenue": 500301, "quarter": 3, "rd_expense": 252849, "revenue": 2013740, "salaries_expense": 649989, "service_revenue": 1513439 }, { "depreciation": 89229, "expenses": 1404736, "income_tax": 117343, "marketing_expense": 227102, "net_income": 570061, "net_profit": 452718, "operational_expense": 912821, "product_revenue": 547594, "quarter": 4, "rd_expense": 202300, "revenue": 1974797, "salaries_expense": 635412, "service_revenue": 1427203 } ], "market_conditions": { "gdp_growth": [ 0.031556478002545525, 0.021817797292989327, 0.023587142672350847, 0.028050863953947847 ], "inflation_rate": [ 0.011571661192937852, 0.012696596559041732, 0.013369547885859841, 0.011188216979706959 ], "interest_rate": [ 0.018933941753398926, 0.022147407457598252, 0.023106034260324988, 0.02026846072099756 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 169597, "billable_hours_per_employee": 94, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 865920, "net_revenue": 688889, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 8720 }, { "average_project_size": 119976, "billable_hours_per_employee": 113, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 802534, "net_revenue": 683001, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8646 }, { "average_project_size": 100304, "billable_hours_per_employee": 83, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 794350, "net_revenue": 677164, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 8572 }, { "average_project_size": 164564, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 768968, "net_revenue": 671377, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 8498 } ], "balance_sheet": [ { "assets": 898733, "current_assets": 412157, "current_liabilities": 285194, "equity": 511930, "fixed_assets": 486576, "liabilities": 508871, "long_term_liabilities": 223677, "quarter": 1 }, { "assets": 913602, "current_assets": 342676, "current_liabilities": 212059, "equity": 522388, "fixed_assets": 570926, "liabilities": 516556, "long_term_liabilities": 304497, "quarter": 2 }, { "assets": 928716, "current_assets": 312347, "current_liabilities": 221111, "equity": 527096, "fixed_assets": 616369, "liabilities": 524357, "long_term_liabilities": 303246, "quarter": 3 }, { "assets": 944081, "current_assets": 393343, "current_liabilities": 222725, "equity": 523715, "fixed_assets": 550738, "liabilities": 532276, "long_term_liabilities": 309551, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48835, "financing_cash_flow": -157872, "investing_cash_flow": -281081, "net_cash_flow": -185882, "operating_cash_flow": 163395, "quarter": 1 }, { "change_in_working_capital": -84700, "financing_cash_flow": -137493, "investing_cash_flow": -238398, "net_cash_flow": -143257, "operating_cash_flow": 158718, "quarter": 2 }, { "change_in_working_capital": 76839, "financing_cash_flow": 16060, "investing_cash_flow": -141583, "net_cash_flow": -246069, "operating_cash_flow": 148823, "quarter": 3 }, { "change_in_working_capital": -93355, "financing_cash_flow": -128319, "investing_cash_flow": -348005, "net_cash_flow": -147674, "operating_cash_flow": 144867, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7665112997964912, "current_ratio": 1.4451811749195285, "debt_to_equity_ratio": 0.9940245736721818, "profit_margin": 0.1771954552910556, "quarter": 1, "return_on_assets": 0.13582231875317807, "return_on_equity": 0.2384466626296564 }, { "asset_turnover_ratio": 0.7475914019452672, "current_ratio": 1.615946505453671, "debt_to_equity_ratio": 0.9888358844383868, "profit_margin": 0.1835165687897968, "quarter": 2, "return_on_assets": 0.13719540894174925, "return_on_equity": 0.23994042742176314 }, { "asset_turnover_ratio": 0.7291400169696657, "current_ratio": 1.4126253329775542, "debt_to_equity_ratio": 0.9948036031387072, "profit_margin": 0.18125151366581804, "quarter": 3, "return_on_assets": 0.13215773175007214, "return_on_equity": 0.23285511557666916 }, { "asset_turnover_ratio": 0.7111434294303137, "current_ratio": 1.7660478168144573, "debt_to_equity_ratio": 1.0163466771049139, "profit_margin": 0.16668727108614087, "quarter": 4, "return_on_assets": 0.11853855760257859, "return_on_equity": 0.21368492405220396 } ], "income_statement": [ { "depreciation": 41327, "expenses": 518300, "income_tax": 48521, "marketing_expense": 100086, "net_income": 170589, "net_profit": 122068, "operational_expense": 307414, "product_revenue": 225409, "quarter": 1, "rd_expense": 75239, "revenue": 688889, "salaries_expense": 233276, "service_revenue": 463480 }, { "depreciation": 33376, "expenses": 519437, "income_tax": 38222, "marketing_expense": 99810, "net_income": 163564, "net_profit": 125342, "operational_expense": 356258, "product_revenue": 248024, "quarter": 2, "rd_expense": 56613, "revenue": 683001, "salaries_expense": 185083, "service_revenue": 434977 }, { "depreciation": 26086, "expenses": 520577, "income_tax": 33850, "marketing_expense": 76194, "net_income": 156587, "net_profit": 122737, "operational_expense": 281970, "product_revenue": 180561, "quarter": 3, "rd_expense": 91494, "revenue": 677164, "salaries_expense": 165234, "service_revenue": 496603 }, { "depreciation": 32957, "expenses": 521720, "income_tax": 37747, "marketing_expense": 75150, "net_income": 149657, "net_profit": 111910, "operational_expense": 261213, "product_revenue": 248029, "quarter": 4, "rd_expense": 84488, "revenue": 671377, "salaries_expense": 189193, "service_revenue": 423348 } ], "market_conditions": { "gdp_growth": [ 0.029152711341625878, 0.031331097613674454, 0.02766100150891363, 0.02799279879751435 ], "inflation_rate": [ 0.00876692602883498, 0.01201536767016536, 0.010366001918293566, 0.009480468807738604 ], "interest_rate": [ 0.022841814301334248, 0.02086383608658105, 0.024902064984615502, 0.018950403301099907 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 187180, "billable_hours_per_employee": 105, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 895756, "net_revenue": 705155, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 8926 }, { "average_project_size": 185751, "billable_hours_per_employee": 160, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 806140, "net_revenue": 690695, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 8743 }, { "average_project_size": 165234, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 789768, "net_revenue": 676532, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 8564 }, { "average_project_size": 161084, "billable_hours_per_employee": 97, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 736155, "net_revenue": 662659, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 8388 } ], "balance_sheet": [ { "assets": 800753, "current_assets": 266693, "current_liabilities": 166034, "equity": 537180, "fixed_assets": 534060, "liabilities": 378750, "long_term_liabilities": 212716, "quarter": 1 }, { "assets": 824992, "current_assets": 328301, "current_liabilities": 194865, "equity": 555937, "fixed_assets": 496691, "liabilities": 387750, "long_term_liabilities": 192885, "quarter": 2 }, { "assets": 849965, "current_assets": 281876, "current_liabilities": 223333, "equity": 571589, "fixed_assets": 568089, "liabilities": 396963, "long_term_liabilities": 173630, "quarter": 3 }, { "assets": 875694, "current_assets": 431859, "current_liabilities": 214076, "equity": 573898, "fixed_assets": 443835, "liabilities": 406395, "long_term_liabilities": 192319, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4714, "financing_cash_flow": 122270, "investing_cash_flow": -446101, "net_cash_flow": -66510, "operating_cash_flow": 158675, "quarter": 1 }, { "change_in_working_capital": -91029, "financing_cash_flow": 130968, "investing_cash_flow": -290791, "net_cash_flow": 105582, "operating_cash_flow": 149610, "quarter": 2 }, { "change_in_working_capital": -51370, "financing_cash_flow": -29002, "investing_cash_flow": -441359, "net_cash_flow": 99469, "operating_cash_flow": 164318, "quarter": 3 }, { "change_in_working_capital": 72669, "financing_cash_flow": 7172, "investing_cash_flow": -222168, "net_cash_flow": -222986, "operating_cash_flow": 145984, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8806148712524337, "current_ratio": 1.6062553452907236, "debt_to_equity_ratio": 0.70507092594661, "profit_margin": 0.1633357205153477, "quarter": 1, "return_on_assets": 0.1438358644925464, "return_on_equity": 0.21441043970363752 }, { "asset_turnover_ratio": 0.8372141790465847, "current_ratio": 1.6847612449644627, "debt_to_equity_ratio": 0.6974711163315268, "profit_margin": 0.17184864520519189, "quarter": 2, "return_on_assets": 0.14387412241573252, "return_on_equity": 0.21350440787355401 }, { "asset_turnover_ratio": 0.7959527745260099, "current_ratio": 1.262133227064518, "debt_to_equity_ratio": 0.6944902718561764, "profit_margin": 0.17528660876351748, "quarter": 3, "return_on_assets": 0.13951986258257693, "return_on_equity": 0.20746900307738603 }, { "asset_turnover_ratio": 0.7567243808910419, "current_ratio": 2.0173162801995552, "debt_to_equity_ratio": 0.7081310616172212, "profit_margin": 0.1578473996429536, "quarter": 4, "return_on_assets": 0.11944697577007493, "return_on_equity": 0.18226061077055505 } ], "income_statement": [ { "depreciation": 43498, "expenses": 550380, "income_tax": 39598, "marketing_expense": 101910, "net_income": 154775, "net_profit": 115177, "operational_expense": 347526, "product_revenue": 198656, "quarter": 1, "rd_expense": 84160, "revenue": 705155, "salaries_expense": 268480, "service_revenue": 506499 }, { "depreciation": 30915, "expenses": 538781, "income_tax": 33219, "marketing_expense": 100960, "net_income": 151914, "net_profit": 118695, "operational_expense": 270463, "product_revenue": 180187, "quarter": 2, "rd_expense": 61608, "revenue": 690695, "salaries_expense": 251815, "service_revenue": 510508 }, { "depreciation": 45731, "expenses": 527426, "income_tax": 30519, "marketing_expense": 56214, "net_income": 149106, "net_profit": 118587, "operational_expense": 309279, "product_revenue": 169534, "quarter": 3, "rd_expense": 62249, "revenue": 676532, "salaries_expense": 188192, "service_revenue": 506998 }, { "depreciation": 41385, "expenses": 516311, "income_tax": 41749, "marketing_expense": 61727, "net_income": 146348, "net_profit": 104599, "operational_expense": 290857, "product_revenue": 152867, "quarter": 4, "rd_expense": 52929, "revenue": 662659, "salaries_expense": 189715, "service_revenue": 509792 } ], "market_conditions": { "gdp_growth": [ 0.014552120299304853, 0.030704053917638807, 0.013888004533742823, 0.026805731156604236 ], "inflation_rate": [ 0.010191148635001826, 0.012618483373266164, 0.009243910450755668, 0.014914206381116998 ], "interest_rate": [ 0.02542047216974611, 0.02628307097989978, 0.030607822748100217, 0.02142744653358448 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 1990, "industry": "Advertising", "location": "Lake Marissa", "name": "Lewis-Ward", "num_employees": 659, "region": "North America", "revenue_size": "Large", "website": "www.lewis-ward.com" }

[ { "advertising_kpis": [ { "average_project_size": 124298, "billable_hours_per_employee": 153, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 74652947, "net_revenue": 61803254, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 93783 }, { "average_project_size": 66219, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 75169853, "net_revenue": 62918724, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 95476 }, { "average_project_size": 164483, "billable_hours_per_employee": 138, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 75789552, "net_revenue": 64054327, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 97199 }, { "average_project_size": 141004, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 77218665, "net_revenue": 65210427, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 98954 } ], "balance_sheet": [ { "assets": 87109024, "current_assets": 33131255, "current_liabilities": 15823167, "equity": 60815680, "fixed_assets": 53977769, "liabilities": 37196828, "long_term_liabilities": 21373661, "quarter": 1 }, { "assets": 89757257, "current_assets": 28106002, "current_liabilities": 18085275, "equity": 64069649, "fixed_assets": 61651255, "liabilities": 37638860, "long_term_liabilities": 19553585, "quarter": 2 }, { "assets": 92486000, "current_assets": 35384072, "current_liabilities": 18265708, "equity": 65669881, "fixed_assets": 57101928, "liabilities": 38086144, "long_term_liabilities": 19820436, "quarter": 3 }, { "assets": 95297700, "current_assets": 29384883, "current_liabilities": 18683023, "equity": 69244309, "fixed_assets": 65912817, "liabilities": 38538743, "long_term_liabilities": 19855720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21489, "financing_cash_flow": -144762, "investing_cash_flow": -358512, "net_cash_flow": 13921967, "operating_cash_flow": 14465163, "quarter": 1 }, { "change_in_working_capital": 22301, "financing_cash_flow": 91039, "investing_cash_flow": -438291, "net_cash_flow": 15675460, "operating_cash_flow": 16116567, "quarter": 2 }, { "change_in_working_capital": -36078, "financing_cash_flow": 25199, "investing_cash_flow": -326839, "net_cash_flow": 15664989, "operating_cash_flow": 15813801, "quarter": 3 }, { "change_in_working_capital": 21003, "financing_cash_flow": 70189, "investing_cash_flow": -192009, "net_cash_flow": 15109743, "operating_cash_flow": 15333084, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.709493128978233, "current_ratio": 2.0938447404366016, "debt_to_equity_ratio": 0.6116321974859116, "profit_margin": 0.17642249063455462, "quarter": 1, "return_on_assets": 0.12517054490244317, "return_on_equity": 0.17928738114907208 }, { "asset_turnover_ratio": 0.7009875981392791, "current_ratio": 1.554082091646381, "debt_to_equity_ratio": 0.5874678664151882, "profit_margin": 0.18994746301593782, "quarter": 2, "return_on_assets": 0.13315081587219182, "return_on_equity": 0.1865353125315233 }, { "asset_turnover_ratio": 0.6925840343403326, "current_ratio": 1.9371859004863101, "debt_to_equity_ratio": 0.5799636518299767, "profit_margin": 0.17594478824201837, "quarter": 3, "return_on_assets": 0.12185655126181259, "return_on_equity": 0.17161634570344356 }, { "asset_turnover_ratio": 0.6842812260946487, "current_ratio": 1.572812012274459, "debt_to_equity_ratio": 0.556561882941167, "profit_margin": 0.1914625095155411, "quarter": 4, "return_on_assets": 0.13101420076245282, "return_on_equity": 0.18030870955763312 } ], "income_statement": [ { "depreciation": 3561679, "expenses": 46829172, "income_tax": 4070598, "marketing_expense": 7336630, "net_income": 14974082, "net_profit": 10903484, "operational_expense": 29215886, "product_revenue": 17883478, "quarter": 1, "rd_expense": 5695658, "revenue": 61803254, "salaries_expense": 18977802, "service_revenue": 43919776 }, { "depreciation": 4165315, "expenses": 47623194, "income_tax": 3344278, "marketing_expense": 8988525, "net_income": 15295530, "net_profit": 11951252, "operational_expense": 27929606, "product_revenue": 14629484, "quarter": 2, "rd_expense": 6675162, "revenue": 62918724, "salaries_expense": 21109752, "service_revenue": 48289240 }, { "depreciation": 4543776, "expenses": 48430680, "income_tax": 4353622, "marketing_expense": 7573764, "net_income": 15623647, "net_profit": 11270025, "operational_expense": 28455494, "product_revenue": 19379944, "quarter": 3, "rd_expense": 4874120, "revenue": 64054327, "salaries_expense": 21557898, "service_revenue": 44674383 }, { "depreciation": 2847732, "expenses": 49251857, "income_tax": 3473218, "marketing_expense": 6170590, "net_income": 15958570, "net_profit": 12485352, "operational_expense": 31916324, "product_revenue": 14850958, "quarter": 4, "rd_expense": 6395398, "revenue": 65210427, "salaries_expense": 17396283, "service_revenue": 50359469 } ], "market_conditions": { "gdp_growth": [ 0.04502124331518776, 0.033873640118911516, 0.04189410257414942, 0.03813432081211569 ], "inflation_rate": [ 0.010128725304207851, 0.010338855012931844, 0.00873544876053203, 0.007298455877193246 ], "interest_rate": [ 0.018453472207007632, 0.01817414100139259, 0.019972223557398527, 0.021771668674898555 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 144763, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 73374432, "net_revenue": 63819603, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 96843 }, { "average_project_size": 69980, "billable_hours_per_employee": 126, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 75297650, "net_revenue": 65555358, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 99477 }, { "average_project_size": 155865, "billable_hours_per_employee": 125, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 75556716, "net_revenue": 67338322, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 102183 }, { "average_project_size": 182673, "billable_hours_per_employee": 116, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 89532132, "net_revenue": 69169780, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 104962 } ], "balance_sheet": [ { "assets": 64086459, "current_assets": 24269365, "current_liabilities": 13460814, "equity": 56665952, "fixed_assets": 39817094, "liabilities": 25850104, "long_term_liabilities": 12389290, "quarter": 1 }, { "assets": 66142709, "current_assets": 29605347, "current_liabilities": 13245903, "equity": 59002051, "fixed_assets": 36537362, "liabilities": 26181670, "long_term_liabilities": 12935767, "quarter": 2 }, { "assets": 68264935, "current_assets": 33431783, "current_liabilities": 12959389, "equity": 60965647, "fixed_assets": 34833152, "liabilities": 26517490, "long_term_liabilities": 13558101, "quarter": 3 }, { "assets": 70455254, "current_assets": 26609525, "current_liabilities": 12022005, "equity": 64125122, "fixed_assets": 43845729, "liabilities": 26857617, "long_term_liabilities": 14835612, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84664, "financing_cash_flow": 115969, "investing_cash_flow": -443915, "net_cash_flow": 21228026, "operating_cash_flow": 21477501, "quarter": 1 }, { "change_in_working_capital": 84792, "financing_cash_flow": -195697, "investing_cash_flow": -170560, "net_cash_flow": 21505099, "operating_cash_flow": 21657574, "quarter": 2 }, { "change_in_working_capital": -76233, "financing_cash_flow": -61134, "investing_cash_flow": -317184, "net_cash_flow": 21895267, "operating_cash_flow": 21899242, "quarter": 3 }, { "change_in_working_capital": -45235, "financing_cash_flow": 45378, "investing_cash_flow": -494093, "net_cash_flow": 23179396, "operating_cash_flow": 23389406, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9958360002383655, "current_ratio": 1.802964144664654, "debt_to_equity_ratio": 0.45618405916836974, "profit_margin": 0.2887764281454399, "quarter": 1, "return_on_assets": 0.28757396316747663, "return_on_equity": 0.3252322841059831 }, { "asset_turnover_ratio": 0.9911199433939121, "current_ratio": 2.2350569077849958, "debt_to_equity_ratio": 0.44374169297945254, "profit_margin": 0.29045699056360885, "quarter": 2, "return_on_assets": 0.28787771604577006, "return_on_equity": 0.3227177984033131 }, { "asset_turnover_ratio": 0.9864262230675236, "current_ratio": 2.57973450754507, "debt_to_equity_ratio": 0.4349579034238741, "profit_margin": 0.285397696723123, "quarter": 3, "return_on_assets": 0.28152377205076073, "return_on_equity": 0.3152300179804538 }, { "asset_turnover_ratio": 0.981754746069044, "current_ratio": 2.2134015914982568, "debt_to_equity_ratio": 0.418831437077032, "profit_margin": 0.2967695574570282, "quarter": 4, "return_on_assets": 0.2913549215222473, "return_on_equity": 0.3201161161143678 } ], "income_statement": [ { "depreciation": 3047904, "expenses": 38353095, "income_tax": 7036911, "marketing_expense": 6804761, "net_income": 25466508, "net_profit": 18429597, "operational_expense": 23658448, "product_revenue": 24689303, "quarter": 1, "rd_expense": 5372716, "revenue": 63819603, "salaries_expense": 12967370, "service_revenue": 39130300 }, { "depreciation": 2616562, "expenses": 39278170, "income_tax": 7236176, "marketing_expense": 5978534, "net_income": 26277188, "net_profit": 19041012, "operational_expense": 21780277, "product_revenue": 15280119, "quarter": 2, "rd_expense": 5075649, "revenue": 65555358, "salaries_expense": 17681646, "service_revenue": 50275239 }, { "depreciation": 2681040, "expenses": 40225559, "income_tax": 7894561, "marketing_expense": 7931980, "net_income": 27112763, "net_profit": 19218202, "operational_expense": 27738781, "product_revenue": 18269606, "quarter": 3, "rd_expense": 7206069, "revenue": 67338322, "salaries_expense": 14763637, "service_revenue": 49068716 }, { "depreciation": 2861921, "expenses": 41195799, "income_tax": 7446496, "marketing_expense": 5267831, "net_income": 27973981, "net_profit": 20527485, "operational_expense": 26792881, "product_revenue": 16067787, "quarter": 4, "rd_expense": 7871887, "revenue": 69169780, "salaries_expense": 18162804, "service_revenue": 53101993 } ], "market_conditions": { "gdp_growth": [ 0.04446807653570206, 0.04355365870372631, 0.042733111476670645, 0.05377517045547381 ], "inflation_rate": [ 0.004582688839902923, 0.008221535216355156, 0.006814696698889753, 0.003532175000744443 ], "interest_rate": [ 0.010113766154088287, 0.009673335697127661, 0.009842432302934197, 0.014637176715715737 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 117561, "billable_hours_per_employee": 131, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 77076125, "net_revenue": 65965029, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 100099 }, { "average_project_size": 89591, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 78167518, "net_revenue": 68623383, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 104133 }, { "average_project_size": 152018, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 82201632, "net_revenue": 71388868, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 108329 }, { "average_project_size": 116622, "billable_hours_per_employee": 157, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 92105362, "net_revenue": 74265801, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 112695 } ], "balance_sheet": [ { "assets": 78190659, "current_assets": 30589034, "current_liabilities": 16741659, "equity": 54909271, "fixed_assets": 47601625, "liabilities": 38338524, "long_term_liabilities": 21596865, "quarter": 1 }, { "assets": 80822435, "current_assets": 34530041, "current_liabilities": 18566319, "equity": 58807547, "fixed_assets": 46292394, "liabilities": 38987944, "long_term_liabilities": 20421625, "quarter": 2 }, { "assets": 83542792, "current_assets": 31139004, "current_liabilities": 18796250, "equity": 61515271, "fixed_assets": 52403788, "liabilities": 39648365, "long_term_liabilities": 20852115, "quarter": 3 }, { "assets": 86354713, "current_assets": 26101914, "current_liabilities": 21626067, "equity": 64721277, "fixed_assets": 60252799, "liabilities": 40319973, "long_term_liabilities": 18693906, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40628, "financing_cash_flow": 148886, "investing_cash_flow": -358631, "net_cash_flow": 18448129, "operating_cash_flow": 18819593, "quarter": 1 }, { "change_in_working_capital": -91207, "financing_cash_flow": 102626, "investing_cash_flow": -476640, "net_cash_flow": 19555222, "operating_cash_flow": 19910332, "quarter": 2 }, { "change_in_working_capital": 23769, "financing_cash_flow": 8565, "investing_cash_flow": -250542, "net_cash_flow": 19744338, "operating_cash_flow": 20187614, "quarter": 3 }, { "change_in_working_capital": -59684, "financing_cash_flow": -123243, "investing_cash_flow": -355798, "net_cash_flow": 22797502, "operating_cash_flow": 23043268, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8436433436377612, "current_ratio": 1.8271208367103882, "debt_to_equity_ratio": 0.6982158623085708, "profit_margin": 0.2282593705825552, "quarter": 1, "return_on_assets": 0.19256949861491768, "return_on_equity": 0.27421846485632634 }, { "asset_turnover_ratio": 0.8490635428145663, "current_ratio": 1.8598215941458294, "debt_to_equity_ratio": 0.6629751790191146, "profit_margin": 0.24733633432207794, "quarter": 2, "return_on_assets": 0.2100042642862715, "return_on_equity": 0.2886203704432698 }, { "asset_turnover_ratio": 0.854518580130767, "current_ratio": 1.65666045088781, "debt_to_equity_ratio": 0.6445288195186525, "profit_margin": 0.24682901541456015, "quarter": 3, "return_on_assets": 0.21091997978712515, "return_on_equity": 0.28644666135015484 }, { "asset_turnover_ratio": 0.8600086598631854, "current_ratio": 1.2069653719282383, "debt_to_equity_ratio": 0.6229786380760071, "profit_margin": 0.2516169858586727, "quarter": 4, "return_on_assets": 0.2163927868071312, "return_on_equity": 0.28872324320794845 } ], "income_statement": [ { "depreciation": 3762457, "expenses": 44491934, "income_tax": 6415959, "marketing_expense": 8690814, "net_income": 21473095, "net_profit": 15057136, "operational_expense": 30126274, "product_revenue": 18839918, "quarter": 1, "rd_expense": 5757541, "revenue": 65965029, "salaries_expense": 19048463, "service_revenue": 47125111 }, { "depreciation": 2937276, "expenses": 45906783, "income_tax": 5743544, "marketing_expense": 6304452, "net_income": 22716600, "net_profit": 16973056, "operational_expense": 27385694, "product_revenue": 24753723, "quarter": 2, "rd_expense": 8846863, "revenue": 68623383, "salaries_expense": 13958635, "service_revenue": 43869660 }, { "depreciation": 2566770, "expenses": 47366625, "income_tax": 6401399, "marketing_expense": 4893220, "net_income": 24022243, "net_profit": 17620844, "operational_expense": 23816017, "product_revenue": 21724962, "quarter": 3, "rd_expense": 4907091, "revenue": 71388868, "salaries_expense": 17623205, "service_revenue": 49663906 }, { "depreciation": 4356731, "expenses": 48872889, "income_tax": 6706375, "marketing_expense": 6928158, "net_income": 25392912, "net_profit": 18686537, "operational_expense": 31105338, "product_revenue": 26259740, "quarter": 4, "rd_expense": 9668652, "revenue": 74265801, "salaries_expense": 19903491, "service_revenue": 48006061 } ], "market_conditions": { "gdp_growth": [ 0.025976739967004746, 0.045204681157524344, 0.033722380241666995, 0.0284215038853495 ], "inflation_rate": [ 0.005797516754302359, 0.0014466723427650134, 0.001432073891071083, 0.009330248653458762 ], "interest_rate": [ 0.01702677020806935, 0.01572749158136818, 0.014885380147858982, 0.01636118046400631 ], "year": 1992 }, "random_event": { "description": "Lewis-Ward Data Privacy Regulation Impact in 1992", "impact": -0.06, "type": "Data Privacy Regulation Impact" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 146553, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 41286711, "net_revenue": 34067858, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 51696 }, { "average_project_size": 109195, "billable_hours_per_employee": 154, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 42774589, "net_revenue": 34805214, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 52815 }, { "average_project_size": 71287, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 42958006, "net_revenue": 35558529, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 53958 }, { "average_project_size": 68869, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 46398543, "net_revenue": 36328150, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 55126 } ], "balance_sheet": [ { "assets": 39365880, "current_assets": 16835330, "current_liabilities": 12047238, "equity": 25099279, "fixed_assets": 22530550, "liabilities": 22203346, "long_term_liabilities": 10156108, "quarter": 1 }, { "assets": 40211456, "current_assets": 16166787, "current_liabilities": 11257462, "equity": 25896563, "fixed_assets": 24044669, "liabilities": 22832458, "long_term_liabilities": 11574996, "quarter": 2 }, { "assets": 41075196, "current_assets": 19927405, "current_liabilities": 13038667, "equity": 25866525, "fixed_assets": 21147791, "liabilities": 23479395, "long_term_liabilities": 10440728, "quarter": 3 }, { "assets": 41957488, "current_assets": 17374345, "current_liabilities": 9740986, "equity": 26521052, "fixed_assets": 24583143, "liabilities": 24144663, "long_term_liabilities": 14403677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20806, "financing_cash_flow": -19572, "investing_cash_flow": -234178, "net_cash_flow": 9479749, "operating_cash_flow": 9957904, "quarter": 1 }, { "change_in_working_capital": 76303, "financing_cash_flow": 116687, "investing_cash_flow": -396240, "net_cash_flow": 9783612, "operating_cash_flow": 10081615, "quarter": 2 }, { "change_in_working_capital": -76659, "financing_cash_flow": 106683, "investing_cash_flow": -108266, "net_cash_flow": 9313095, "operating_cash_flow": 9551635, "quarter": 3 }, { "change_in_working_capital": 29886, "financing_cash_flow": -182499, "investing_cash_flow": -240456, "net_cash_flow": 10096493, "operating_cash_flow": 10222577, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8654158880736312, "current_ratio": 1.3974431317784208, "debt_to_equity_ratio": 0.8846208689899021, "profit_margin": 0.23296871203349503, "quarter": 1, "return_on_assets": 0.20161482481783718, "return_on_equity": 0.31621406336014674 }, { "asset_turnover_ratio": 0.8655546817304999, "current_ratio": 1.436095187352176, "debt_to_equity_ratio": 0.8816790861397321, "profit_margin": 0.2447209489934468, "quarter": 2, "return_on_assets": 0.21181936311880872, "return_on_equity": 0.32890716038263457 }, { "asset_turnover_ratio": 0.8656934710670644, "current_ratio": 1.5283314621042166, "debt_to_equity_ratio": 0.9077135409568932, "profit_margin": 0.23259466104461182, "quarter": 3, "return_on_assets": 0.20135567947137734, "return_on_equity": 0.31974623572358485 }, { "asset_turnover_ratio": 0.8658323396291027, "current_ratio": 1.7836330942268062, "debt_to_equity_ratio": 0.9103961260661907, "profit_margin": 0.23971016966181874, "quarter": 4, "return_on_assets": 0.20754881703118166, "return_on_equity": 0.32835149224095633 } ], "income_statement": [ { "depreciation": 2021159, "expenses": 23378900, "income_tax": 2752213, "marketing_expense": 4338184, "net_income": 10688958, "net_profit": 7936745, "operational_expense": 16051420, "product_revenue": 11200094, "quarter": 1, "rd_expense": 3973384, "revenue": 34067858, "salaries_expense": 10775473, "service_revenue": 22867764 }, { "depreciation": 1564050, "expenses": 23836661, "income_tax": 2450988, "marketing_expense": 2510335, "net_income": 10968553, "net_profit": 8517565, "operational_expense": 12963417, "product_revenue": 12345275, "quarter": 2, "rd_expense": 2914192, "revenue": 34805214, "salaries_expense": 9464433, "service_revenue": 22459939 }, { "depreciation": 1280911, "expenses": 24303385, "income_tax": 2984420, "marketing_expense": 4232944, "net_income": 11255144, "net_profit": 8270724, "operational_expense": 13695262, "product_revenue": 11789958, "quarter": 3, "rd_expense": 3047214, "revenue": 35558529, "salaries_expense": 8476148, "service_revenue": 23768571 }, { "depreciation": 1514350, "expenses": 24779248, "income_tax": 2840675, "marketing_expense": 3926558, "net_income": 11548902, "net_profit": 8708227, "operational_expense": 13565271, "product_revenue": 10397133, "quarter": 4, "rd_expense": 3744703, "revenue": 36328150, "salaries_expense": 9488163, "service_revenue": 25931017 } ], "market_conditions": { "gdp_growth": [ 0.0298407169471864, 0.03696524453055955, 0.03146427148771761, 0.037200394285623675 ], "inflation_rate": [ 0.006773099923424444, 0.013175361766198695, 0.008476822542092095, 0.00482684884750155 ], "interest_rate": [ 0.021024951927115405, 0.021437313064071137, 0.0159454103731445, 0.01445246161612231 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 75389, "billable_hours_per_employee": 136, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 109542650, "net_revenue": 85514408, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 129764 }, { "average_project_size": 120409, "billable_hours_per_employee": 102, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 99693199, "net_revenue": 87733226, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 133131 }, { "average_project_size": 127409, "billable_hours_per_employee": 130, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 103350411, "net_revenue": 90009616, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 136585 }, { "average_project_size": 81352, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 102557866, "net_revenue": 92345071, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 140129 } ], "balance_sheet": [ { "assets": 88974887, "current_assets": 28915833, "current_liabilities": 23134098, "equity": 59090629, "fixed_assets": 60059054, "liabilities": 48516705, "long_term_liabilities": 25382607, "quarter": 1 }, { "assets": 92130755, "current_assets": 39490466, "current_liabilities": 24672067, "equity": 63754930, "fixed_assets": 52640289, "liabilities": 48923864, "long_term_liabilities": 24251797, "quarter": 2 }, { "assets": 95398559, "current_assets": 45077302, "current_liabilities": 26203125, "equity": 66305400, "fixed_assets": 50321257, "liabilities": 49334439, "long_term_liabilities": 23131314, "quarter": 3 }, { "assets": 98782269, "current_assets": 32516471, "current_liabilities": 25009954, "equity": 70001657, "fixed_assets": 66265798, "liabilities": 49748461, "long_term_liabilities": 24738507, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38632, "financing_cash_flow": 61669, "investing_cash_flow": -176743, "net_cash_flow": 24038016, "operating_cash_flow": 24495554, "quarter": 1 }, { "change_in_working_capital": 484, "financing_cash_flow": -8501, "investing_cash_flow": -301298, "net_cash_flow": 24724775, "operating_cash_flow": 25171553, "quarter": 2 }, { "change_in_working_capital": 70861, "financing_cash_flow": -134530, "investing_cash_flow": -378973, "net_cash_flow": 24165330, "operating_cash_flow": 24344974, "quarter": 3 }, { "change_in_working_capital": 72931, "financing_cash_flow": 24883, "investing_cash_flow": -416092, "net_cash_flow": 23931152, "operating_cash_flow": 24271768, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9611072391696323, "current_ratio": 1.2499226466491151, "debt_to_equity_ratio": 0.8210558225738298, "profit_margin": 0.21788663964088953, "quarter": 1, "return_on_assets": 0.20941242667720386, "return_on_equity": 0.31531982846214074 }, { "asset_turnover_ratio": 0.9522686099772003, "current_ratio": 1.6006144114313567, "debt_to_equity_ratio": 0.7673738172091162, "profit_margin": 0.23421045750671474, "quarter": 2, "return_on_assets": 0.22303126681204338, "return_on_equity": 0.3222972560710207 }, { "asset_turnover_ratio": 0.943511274630469, "current_ratio": 1.7203025211687537, "debt_to_equity_ratio": 0.7440485842782036, "profit_margin": 0.2248790840303107, "quarter": 3, "return_on_assets": 0.2121759512111708, "return_on_equity": 0.3052734769717097 }, { "asset_turnover_ratio": 0.9348344792525468, "current_ratio": 1.3001411757894477, "debt_to_equity_ratio": 0.7106754772962017, "profit_margin": 0.22705975286975522, "quarter": 4, "return_on_assets": 0.2122632858332096, "return_on_equity": 0.29953360961155534 } ], "income_statement": [ { "depreciation": 5863107, "expenses": 60014125, "income_tax": 6867836, "marketing_expense": 10284394, "net_income": 25500283, "net_profit": 18632447, "operational_expense": 30399437, "product_revenue": 27320245, "quarter": 1, "rd_expense": 7409201, "revenue": 85514408, "salaries_expense": 24839283, "service_revenue": 58194163 }, { "depreciation": 4623514, "expenses": 60921451, "income_tax": 6263736, "marketing_expense": 12095215, "net_income": 26811775, "net_profit": 20548039, "operational_expense": 37918220, "product_revenue": 33673639, "quarter": 2, "rd_expense": 8061765, "revenue": 87733226, "salaries_expense": 25583818, "service_revenue": 54059587 }, { "depreciation": 4103694, "expenses": 61842496, "income_tax": 7925840, "marketing_expense": 6730183, "net_income": 28167120, "net_profit": 20241280, "operational_expense": 32697802, "product_revenue": 27087201, "quarter": 3, "rd_expense": 7445196, "revenue": 90009616, "salaries_expense": 23168852, "service_revenue": 62922415 }, { "depreciation": 3303919, "expenses": 62777465, "income_tax": 8599757, "marketing_expense": 8359018, "net_income": 29567606, "net_profit": 20967849, "operational_expense": 43775785, "product_revenue": 25865406, "quarter": 4, "rd_expense": 8112571, "revenue": 92345071, "salaries_expense": 23039206, "service_revenue": 66479665 } ], "market_conditions": { "gdp_growth": [ 0.03486871238686835, 0.0352326612127951, 0.025201298616451036, 0.03074433274551813 ], "inflation_rate": [ 0.007537572066172947, 0.009960959770815337, 0.011397911611967307, 0.007809426771336272 ], "interest_rate": [ 0.01729689684718435, 0.01951044068786819, 0.018024075094427272, 0.018034110400005018 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 192224, "billable_hours_per_employee": 130, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 105667618, "net_revenue": 87241973, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 132385 }, { "average_project_size": 194578, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 113255095, "net_revenue": 88769274, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 134703 }, { "average_project_size": 151892, "billable_hours_per_employee": 132, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 101914763, "net_revenue": 90323313, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 137061 }, { "average_project_size": 84106, "billable_hours_per_employee": 122, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 101151951, "net_revenue": 91904558, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 139461 } ], "balance_sheet": [ { "assets": 103827247, "current_assets": 45119437, "current_liabilities": 17493253, "equity": 82968969, "fixed_assets": 58707810, "liabilities": 42183710, "long_term_liabilities": 24690457, "quarter": 1 }, { "assets": 106817539, "current_assets": 50296314, "current_liabilities": 17384174, "equity": 86268506, "fixed_assets": 56521225, "liabilities": 43269749, "long_term_liabilities": 25885575, "quarter": 2 }, { "assets": 109893954, "current_assets": 45137956, "current_liabilities": 20721993, "equity": 88640982, "fixed_assets": 64755998, "liabilities": 44383750, "long_term_liabilities": 23661757, "quarter": 3 }, { "assets": 113058972, "current_assets": 55042950, "current_liabilities": 21493597, "equity": 89138443, "fixed_assets": 58016022, "liabilities": 45526430, "long_term_liabilities": 24032833, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5376, "financing_cash_flow": -186831, "investing_cash_flow": -451010, "net_cash_flow": 24838110, "operating_cash_flow": 25224423, "quarter": 1 }, { "change_in_working_capital": -15121, "financing_cash_flow": 165247, "investing_cash_flow": -201927, "net_cash_flow": 25951846, "operating_cash_flow": 26224183, "quarter": 2 }, { "change_in_working_capital": -53690, "financing_cash_flow": -68272, "investing_cash_flow": -362942, "net_cash_flow": 27661397, "operating_cash_flow": 27852643, "quarter": 3 }, { "change_in_working_capital": 33274, "financing_cash_flow": 63171, "investing_cash_flow": -412502, "net_cash_flow": 25018081, "operating_cash_flow": 25302571, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.84026087102165, "current_ratio": 2.579247953482408, "debt_to_equity_ratio": 0.5084275544028997, "profit_margin": 0.24444004722359958, "quarter": 1, "return_on_assets": 0.20539340699267505, "return_on_equity": 0.2570290104484726 }, { "asset_turnover_ratio": 0.8310365023481772, "current_ratio": 2.893224262481496, "debt_to_equity_ratio": 0.5015706311176874, "profit_margin": 0.2559524819364863, "quarter": 2, "return_on_assets": 0.21270585535583253, "return_on_equity": 0.2633720815798062 }, { "asset_turnover_ratio": 0.8219133966187075, "current_ratio": 2.1782632587512216, "debt_to_equity_ratio": 0.500713654097379, "profit_margin": 0.2560886800066778, "quarter": 3, "return_on_assets": 0.21048271681988984, "return_on_equity": 0.2609490269410598 }, { "asset_turnover_ratio": 0.8128904444664506, "current_ratio": 2.5608998810203802, "debt_to_equity_ratio": 0.5107384476078407, "profit_margin": 0.23509063609228173, "quarter": 4, "return_on_assets": 0.1911029316629555, "return_on_equity": 0.24238589179754913 } ], "income_statement": [ { "depreciation": 3898991, "expenses": 57295560, "income_tax": 8620981, "marketing_expense": 9848145, "net_income": 29946413, "net_profit": 21325432, "operational_expense": 35708020, "product_revenue": 29886352, "quarter": 1, "rd_expense": 11345491, "revenue": 87241973, "salaries_expense": 18510785, "service_revenue": 57355621 }, { "depreciation": 3503467, "expenses": 58843732, "income_tax": 7204826, "marketing_expense": 9900480, "net_income": 29925542, "net_profit": 22720716, "operational_expense": 30539462, "product_revenue": 30197489, "quarter": 2, "rd_expense": 8131982, "revenue": 88769274, "salaries_expense": 19317327, "service_revenue": 58571785 }, { "depreciation": 4721865, "expenses": 60433737, "income_tax": 6758798, "marketing_expense": 8472685, "net_income": 29889576, "net_profit": 23130778, "operational_expense": 30669370, "product_revenue": 27520702, "quarter": 3, "rd_expense": 7077781, "revenue": 90323313, "salaries_expense": 25353175, "service_revenue": 62802611 }, { "depreciation": 3696670, "expenses": 62066705, "income_tax": 8231952, "marketing_expense": 11056178, "net_income": 29837853, "net_profit": 21605901, "operational_expense": 36833951, "product_revenue": 32194036, "quarter": 4, "rd_expense": 8322853, "revenue": 91904558, "salaries_expense": 21169172, "service_revenue": 59710522 } ], "market_conditions": { "gdp_growth": [ 0.053271133194748514, 0.04756708307069765, 0.05668765070070517, 0.05615121704843246 ], "inflation_rate": [ 0.004377351884086547, 0.010181490149344465, 0.0023638541060857637, 0.003470213242716209 ], "interest_rate": [ 0.00958172117335523, 0.015042832720808873, 0.009670083091268405, 0.015230115285249566 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 171611, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 60441642, "net_revenue": 52170180, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 79166 }, { "average_project_size": 75869, "billable_hours_per_employee": 143, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 64833123, "net_revenue": 54390353, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 82535 }, { "average_project_size": 110712, "billable_hours_per_employee": 126, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 70032488, "net_revenue": 56705010, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 86047 }, { "average_project_size": 116256, "billable_hours_per_employee": 126, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 67772870, "net_revenue": 59118169, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 89709 } ], "balance_sheet": [ { "assets": 76043270, "current_assets": 32886454, "current_liabilities": 26392246, "equity": 42552175, "fixed_assets": 43156816, "liabilities": 45432887, "long_term_liabilities": 19040641, "quarter": 1 }, { "assets": 77336050, "current_assets": 35373385, "current_liabilities": 20860397, "equity": 43646298, "fixed_assets": 41962665, "liabilities": 46203571, "long_term_liabilities": 25343174, "quarter": 2 }, { "assets": 78650809, "current_assets": 38100352, "current_liabilities": 24847226, "equity": 43886468, "fixed_assets": 40550457, "liabilities": 46987329, "long_term_liabilities": 22140103, "quarter": 3 }, { "assets": 79987919, "current_assets": 36502550, "current_liabilities": 25847833, "equity": 43919046, "fixed_assets": 43485369, "liabilities": 47784381, "long_term_liabilities": 21936548, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52477, "financing_cash_flow": 21657, "investing_cash_flow": -450907, "net_cash_flow": 13682699, "operating_cash_flow": 14136185, "quarter": 1 }, { "change_in_working_capital": -84501, "financing_cash_flow": -12329, "investing_cash_flow": -344734, "net_cash_flow": 15368352, "operating_cash_flow": 15365653, "quarter": 2 }, { "change_in_working_capital": -31407, "financing_cash_flow": 33454, "investing_cash_flow": -264144, "net_cash_flow": 15191902, "operating_cash_flow": 15639486, "quarter": 3 }, { "change_in_working_capital": -65403, "financing_cash_flow": 3782, "investing_cash_flow": -479747, "net_cash_flow": 14857554, "operating_cash_flow": 15185813, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6860591344901397, "current_ratio": 1.2460649995456998, "debt_to_equity_ratio": 1.0676983491443153, "profit_margin": 0.2289007245135056, "quarter": 1, "return_on_assets": 0.15703943294390155, "return_on_equity": 0.28063881575971145 }, { "asset_turnover_ratio": 0.7032988237697684, "current_ratio": 1.6957196452205583, "debt_to_equity_ratio": 1.0585908339809256, "profit_margin": 0.23007423761342383, "quarter": 2, "return_on_assets": 0.1618109406932472, "return_on_equity": 0.2867097456925213 }, { "asset_turnover_ratio": 0.720971732153448, "current_ratio": 1.5333845315368404, "debt_to_equity_ratio": 1.0706564264866336, "profit_margin": 0.21555393429963243, "quarter": 3, "return_on_assets": 0.15540829338449652, "return_on_equity": 0.27851382344097503 }, { "asset_turnover_ratio": 0.7390887241359536, "current_ratio": 1.4122092942955797, "debt_to_equity_ratio": 1.0880104499537626, "profit_margin": 0.19817102251593752, "quarter": 4, "return_on_assets": 0.1464659681920216, "return_on_equity": 0.26675233337263293 } ], "income_statement": [ { "depreciation": 2194393, "expenses": 36869090, "income_tax": 3359298, "marketing_expense": 7059095, "net_income": 15301090, "net_profit": 11941792, "operational_expense": 22277738, "product_revenue": 13627226, "quarter": 1, "rd_expense": 6231099, "revenue": 52170180, "salaries_expense": 13609986, "service_revenue": 38542954 }, { "depreciation": 2851834, "expenses": 38636297, "income_tax": 3240237, "marketing_expense": 5864638, "net_income": 15754056, "net_profit": 12513819, "operational_expense": 21798050, "product_revenue": 17668995, "quarter": 2, "rd_expense": 5639280, "revenue": 54390353, "salaries_expense": 15062131, "service_revenue": 36721358 }, { "depreciation": 3416498, "expenses": 40488210, "income_tax": 3993812, "marketing_expense": 5616124, "net_income": 16216800, "net_profit": 12222988, "operational_expense": 27856021, "product_revenue": 15155681, "quarter": 3, "rd_expense": 6775401, "revenue": 56705010, "salaries_expense": 19266443, "service_revenue": 41549329 }, { "depreciation": 3470305, "expenses": 42428889, "income_tax": 4973772, "marketing_expense": 7245546, "net_income": 16689280, "net_profit": 11715508, "operational_expense": 29648880, "product_revenue": 15480969, "quarter": 4, "rd_expense": 6223786, "revenue": 59118169, "salaries_expense": 21194935, "service_revenue": 43637200 } ], "market_conditions": { "gdp_growth": [ 0.037591944832780166, 0.04174140088680852, 0.038098335386382035, 0.03621292933324423 ], "inflation_rate": [ 0.003350609894051195, 0.0005635015209797855, 0.005702491714253451, 0.0037860679799573346 ], "interest_rate": [ 0.022435476813039975, 0.024264070190404174, 0.017702960068950075, 0.021905896820417454 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 90749, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 63449084, "net_revenue": 53168116, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 80680 }, { "average_project_size": 171750, "billable_hours_per_employee": 98, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 63700354, "net_revenue": 54796088, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 83150 }, { "average_project_size": 69369, "billable_hours_per_employee": 153, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 72980949, "net_revenue": 56473909, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 85696 }, { "average_project_size": 160025, "billable_hours_per_employee": 98, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 69265146, "net_revenue": 58203103, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 88320 } ], "balance_sheet": [ { "assets": 58090955, "current_assets": 21583452, "current_liabilities": 12980625, "equity": 34861667, "fixed_assets": 36507503, "liabilities": 31998508, "long_term_liabilities": 19017883, "quarter": 1 }, { "assets": 59420289, "current_assets": 27024762, "current_liabilities": 17337563, "equity": 34954048, "fixed_assets": 32395527, "liabilities": 32797468, "long_term_liabilities": 15459905, "quarter": 2 }, { "assets": 60780043, "current_assets": 27301207, "current_liabilities": 15001130, "equity": 36084341, "fixed_assets": 33478836, "liabilities": 33616376, "long_term_liabilities": 18615246, "quarter": 3 }, { "assets": 62170914, "current_assets": 26423810, "current_liabilities": 20374426, "equity": 37239669, "fixed_assets": 35747104, "liabilities": 34455732, "long_term_liabilities": 14081306, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29941, "financing_cash_flow": 47393, "investing_cash_flow": -459600, "net_cash_flow": 11956367, "operating_cash_flow": 12646511, "quarter": 1 }, { "change_in_working_capital": 964, "financing_cash_flow": 144935, "investing_cash_flow": -241718, "net_cash_flow": 12017332, "operating_cash_flow": 12550016, "quarter": 2 }, { "change_in_working_capital": 54065, "financing_cash_flow": -10174, "investing_cash_flow": -225476, "net_cash_flow": 12066353, "operating_cash_flow": 12423226, "quarter": 3 }, { "change_in_working_capital": 54467, "financing_cash_flow": 167217, "investing_cash_flow": -463548, "net_cash_flow": 12801390, "operating_cash_flow": 13481387, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.915256359617431, "current_ratio": 1.6627436660407338, "debt_to_equity_ratio": 0.9178708522458207, "profit_margin": 0.16493381108331917, "quarter": 1, "return_on_assets": 0.1509567195099478, "return_on_equity": 0.2515433355496167 }, { "asset_turnover_ratio": 0.9221780796118308, "current_ratio": 1.558740521952249, "debt_to_equity_ratio": 0.9383024249437433, "profit_margin": 0.15204054347821327, "quarter": 2, "return_on_assets": 0.1402084564078778, "return_on_equity": 0.23834798762077572 }, { "asset_turnover_ratio": 0.9291521725313686, "current_ratio": 1.8199433642665586, "debt_to_equity_ratio": 0.931605651326707, "profit_margin": 0.15796097982167304, "quarter": 3, "return_on_assets": 0.14676978757649117, "return_on_equity": 0.2472173178942079 }, { "asset_turnover_ratio": 0.9361789823453456, "current_ratio": 1.2969106467097526, "debt_to_equity_ratio": 0.925242702882241, "profit_margin": 0.16364225460625356, "quarter": 4, "return_on_assets": 0.1531984393859804, "return_on_equity": 0.25576185975229804 } ], "income_statement": [ { "depreciation": 3877291, "expenses": 41819853, "income_tax": 2579043, "marketing_expense": 5855593, "net_income": 11348263, "net_profit": 8769220, "operational_expense": 23737920, "product_revenue": 13134289, "quarter": 1, "rd_expense": 6292657, "revenue": 53168116, "salaries_expense": 18968780, "service_revenue": 40033827 }, { "depreciation": 4218789, "expenses": 43198199, "income_tax": 3266662, "marketing_expense": 4810456, "net_income": 11597889, "net_profit": 8331227, "operational_expense": 22102403, "product_revenue": 17323788, "quarter": 2, "rd_expense": 7921491, "revenue": 54796088, "salaries_expense": 14993808, "service_revenue": 37472300 }, { "depreciation": 3502552, "expenses": 44621975, "income_tax": 2931260, "marketing_expense": 7433783, "net_income": 11851934, "net_profit": 8920674, "operational_expense": 23266566, "product_revenue": 17609448, "quarter": 3, "rd_expense": 8235691, "revenue": 56473909, "salaries_expense": 15927699, "service_revenue": 38864461 }, { "depreciation": 3956900, "expenses": 46092677, "income_tax": 2585939, "marketing_expense": 5907898, "net_income": 12110426, "net_profit": 9524487, "operational_expense": 32161510, "product_revenue": 13977553, "quarter": 4, "rd_expense": 4935170, "revenue": 58203103, "salaries_expense": 17653217, "service_revenue": 44225550 } ], "market_conditions": { "gdp_growth": [ 0.0370090978400284, 0.04661103914711097, 0.051346710423911465, 0.039545490970162085 ], "inflation_rate": [ 0.009610693553110523, 0.001441580723276585, 0.00944414272068269, 0.009548564036684571 ], "interest_rate": [ 0.010934534004780179, 0.011792834459648988, 0.014159333628893992, 0.01031889246643076 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2005, "industry": "Advertising", "location": "Jamesside", "name": "Cowan Group", "num_employees": 86, "region": "Latin America", "revenue_size": "Small", "website": "www.cowangroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 143838, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 4754504, "net_revenue": 3738579, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 43472 }, { "average_project_size": 121328, "billable_hours_per_employee": 103, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 4136056, "net_revenue": 3675587, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 42739 }, { "average_project_size": 197095, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 4214210, "net_revenue": 3613657, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 42019 }, { "average_project_size": 110474, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 4058894, "net_revenue": 3552771, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 41311 } ], "balance_sheet": [ { "assets": 4512329, "current_assets": 2242455, "current_liabilities": 999982, "equity": 2899477, "fixed_assets": 2269874, "liabilities": 2497035, "long_term_liabilities": 1497053, "quarter": 1 }, { "assets": 4657897, "current_assets": 1753182, "current_liabilities": 1147947, "equity": 3027713, "fixed_assets": 2904715, "liabilities": 2521313, "long_term_liabilities": 1373366, "quarter": 2 }, { "assets": 4808160, "current_assets": 1666203, "current_liabilities": 1515551, "equity": 3057126, "fixed_assets": 3141957, "liabilities": 2545827, "long_term_liabilities": 1030276, "quarter": 3 }, { "assets": 4963270, "current_assets": 2203567, "current_liabilities": 1203124, "equity": 3198445, "fixed_assets": 2759703, "liabilities": 2570579, "long_term_liabilities": 1367455, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60673, "financing_cash_flow": 116090, "investing_cash_flow": -397358, "net_cash_flow": 503657, "operating_cash_flow": 1076742, "quarter": 1 }, { "change_in_working_capital": -56325, "financing_cash_flow": -89869, "investing_cash_flow": -406416, "net_cash_flow": 505605, "operating_cash_flow": 1136032, "quarter": 2 }, { "change_in_working_capital": -75204, "financing_cash_flow": 183120, "investing_cash_flow": -154456, "net_cash_flow": 469164, "operating_cash_flow": 999430, "quarter": 3 }, { "change_in_working_capital": 44027, "financing_cash_flow": -75860, "investing_cash_flow": -193980, "net_cash_flow": 438920, "operating_cash_flow": 937836, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8285253579692439, "current_ratio": 2.2424953649165684, "debt_to_equity_ratio": 0.8612018650260029, "profit_margin": 0.2365024251192766, "quarter": 1, "return_on_assets": 0.19594825643254293, "return_on_equity": 0.3049456850321627 }, { "asset_turnover_ratio": 0.7891086900375857, "current_ratio": 1.527232529027908, "debt_to_equity_ratio": 0.8327450455178546, "profit_margin": 0.24244535634716305, "quarter": 2, "return_on_assets": 0.19131573755280548, "return_on_equity": 0.29432413177867256 }, { "asset_turnover_ratio": 0.7515675435093674, "current_ratio": 1.0994041111120643, "debt_to_equity_ratio": 0.8327517413413775, "profit_margin": 0.21994146096322922, "quarter": 3, "return_on_assets": 0.1653008635319956, "return_on_equity": 0.25998045222866184 }, { "asset_turnover_ratio": 0.7158125590588463, "current_ratio": 1.8315377301092821, "debt_to_equity_ratio": 0.8036964837600772, "profit_margin": 0.2267959291493879, "quarter": 4, "return_on_assets": 0.16234337442855215, "return_on_equity": 0.25192054263868846 } ], "income_statement": [ { "depreciation": 192559, "expenses": 2537750, "income_tax": 316646, "marketing_expense": 359255, "net_income": 1200829, "net_profit": 884183, "operational_expense": 1285490, "product_revenue": 980302, "quarter": 1, "rd_expense": 470269, "revenue": 3738579, "salaries_expense": 1065539, "service_revenue": 2758277 }, { "depreciation": 244903, "expenses": 2520098, "income_tax": 264360, "marketing_expense": 462220, "net_income": 1155489, "net_profit": 891129, "operational_expense": 1278909, "product_revenue": 1191955, "quarter": 2, "rd_expense": 403911, "revenue": 3675587, "salaries_expense": 1050874, "service_revenue": 2483632 }, { "depreciation": 204637, "expenses": 2502569, "income_tax": 316295, "marketing_expense": 399661, "net_income": 1111088, "net_profit": 794793, "operational_expense": 1436537, "product_revenue": 1127807, "quarter": 3, "rd_expense": 272789, "revenue": 3613657, "salaries_expense": 819298, "service_revenue": 2485850 }, { "depreciation": 132082, "expenses": 2485162, "income_tax": 261855, "marketing_expense": 439317, "net_income": 1067609, "net_profit": 805754, "operational_expense": 1534696, "product_revenue": 1390766, "quarter": 4, "rd_expense": 426390, "revenue": 3552771, "salaries_expense": 1126434, "service_revenue": 2162005 } ], "market_conditions": { "gdp_growth": [ 0.015032995353128478, 0.006104531609184711, 0.01812249386761087, 0.006748704553289889 ], "inflation_rate": [ 0.008700665757342959, 0.014935649888300514, 0.013425985221919862, 0.008296241812505288 ], "interest_rate": [ 0.025915764785612597, 0.03295117982966205, 0.029567572638915414, 0.026270599787401414 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 118228, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 2751150, "net_revenue": 2490155, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 28955 }, { "average_project_size": 167850, "billable_hours_per_employee": 147, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 2950128, "net_revenue": 2481854, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 28859 }, { "average_project_size": 141780, "billable_hours_per_employee": 97, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 2848119, "net_revenue": 2473581, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 28763 }, { "average_project_size": 197952, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 2945392, "net_revenue": 2465335, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 28667 } ], "balance_sheet": [ { "assets": 3303252, "current_assets": 1448986, "current_liabilities": 584548, "equity": 2528088, "fixed_assets": 1854266, "liabilities": 1331277, "long_term_liabilities": 746729, "quarter": 1 }, { "assets": 3350327, "current_assets": 1310815, "current_liabilities": 667383, "equity": 2559547, "fixed_assets": 2039512, "liabilities": 1354119, "long_term_liabilities": 686736, "quarter": 2 }, { "assets": 3398074, "current_assets": 1041549, "current_liabilities": 623765, "equity": 2613072, "fixed_assets": 2356525, "liabilities": 1377353, "long_term_liabilities": 753588, "quarter": 3 }, { "assets": 3446500, "current_assets": 1253431, "current_liabilities": 642490, "equity": 2638064, "fixed_assets": 2193069, "liabilities": 1400985, "long_term_liabilities": 758495, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38313, "financing_cash_flow": 1927, "investing_cash_flow": -148491, "net_cash_flow": 397024, "operating_cash_flow": 713703, "quarter": 1 }, { "change_in_working_capital": 63176, "financing_cash_flow": 146918, "investing_cash_flow": -206757, "net_cash_flow": 256574, "operating_cash_flow": 728565, "quarter": 2 }, { "change_in_working_capital": -96311, "financing_cash_flow": 64648, "investing_cash_flow": -406999, "net_cash_flow": 417397, "operating_cash_flow": 734069, "quarter": 3 }, { "change_in_working_capital": -66143, "financing_cash_flow": 166117, "investing_cash_flow": -421202, "net_cash_flow": 506314, "operating_cash_flow": 695866, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7538495397868524, "current_ratio": 2.4788144001861268, "debt_to_equity_ratio": 0.5265944065238235, "profit_margin": 0.22332465248147204, "quarter": 1, "return_on_assets": 0.16835318649621644, "return_on_equity": 0.21997375091373403 }, { "asset_turnover_ratio": 0.7407796313613567, "current_ratio": 1.9641120615898218, "debt_to_equity_ratio": 0.5290463507800404, "profit_margin": 0.22698313438260267, "quarter": 2, "return_on_assets": 0.1681444826131897, "return_on_equity": 0.22009324306215122 }, { "asset_turnover_ratio": 0.727936177964341, "current_ratio": 1.66977788109304, "debt_to_equity_ratio": 0.5271010519419289, "profit_margin": 0.23947103409995468, "quarter": 3, "return_on_assets": 0.17431962929588937, "return_on_equity": 0.22668759222861062 }, { "asset_turnover_ratio": 0.7153155375018134, "current_ratio": 1.9508957337857398, "debt_to_equity_ratio": 0.5310655844589063, "profit_margin": 0.24035232534320894, "quarter": 4, "return_on_assets": 0.17192775279268824, "return_on_equity": 0.2246150965253307 } ], "income_statement": [ { "depreciation": 157590, "expenses": 1710266, "income_tax": 223776, "marketing_expense": 258098, "net_income": 779889, "net_profit": 556113, "operational_expense": 976881, "product_revenue": 927853, "quarter": 1, "rd_expense": 302192, "revenue": 2490155, "salaries_expense": 532534, "service_revenue": 1562302 }, { "depreciation": 165226, "expenses": 1693791, "income_tax": 224724, "marketing_expense": 169437, "net_income": 788063, "net_profit": 563339, "operational_expense": 928897, "product_revenue": 582940, "quarter": 2, "rd_expense": 261794, "revenue": 2481854, "salaries_expense": 647340, "service_revenue": 1898914 }, { "depreciation": 141718, "expenses": 1677475, "income_tax": 203755, "marketing_expense": 297600, "net_income": 796106, "net_profit": 592351, "operational_expense": 897541, "product_revenue": 774290, "quarter": 3, "rd_expense": 270283, "revenue": 2473581, "salaries_expense": 791073, "service_revenue": 1699291 }, { "depreciation": 103317, "expenses": 1661316, "income_tax": 211470, "marketing_expense": 318931, "net_income": 804019, "net_profit": 592549, "operational_expense": 1156502, "product_revenue": 811369, "quarter": 4, "rd_expense": 307066, "revenue": 2465335, "salaries_expense": 611142, "service_revenue": 1653966 } ], "market_conditions": { "gdp_growth": [ 0.027660987662312966, 0.02523298025796856, 0.02453490189587183, 0.023174813227068707 ], "inflation_rate": [ 0.008812049219386792, 0.015518856059424897, 0.00839745950093123, 0.011027891467901124 ], "interest_rate": [ 0.02353214028160048, 0.029842436068495133, 0.02480975554228063, 0.030270563086769602 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 57152, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 1707534, "net_revenue": 1467052, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 17059 }, { "average_project_size": 107176, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 1655041, "net_revenue": 1454057, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 16908 }, { "average_project_size": 164637, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 1812535, "net_revenue": 1441178, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16758 }, { "average_project_size": 100643, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 1666965, "net_revenue": 1428413, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 16609 } ], "balance_sheet": [ { "assets": 1708009, "current_assets": 748836, "current_liabilities": 302807, "equity": 1284859, "fixed_assets": 959173, "liabilities": 735038, "long_term_liabilities": 432231, "quarter": 1 }, { "assets": 1743228, "current_assets": 841714, "current_liabilities": 424527, "equity": 1267313, "fixed_assets": 901514, "liabilities": 751550, "long_term_liabilities": 327023, "quarter": 2 }, { "assets": 1779174, "current_assets": 620722, "current_liabilities": 318026, "equity": 1318269, "fixed_assets": 1158452, "liabilities": 768433, "long_term_liabilities": 450407, "quarter": 3 }, { "assets": 1815861, "current_assets": 819502, "current_liabilities": 407781, "equity": 1320629, "fixed_assets": 996359, "liabilities": 785696, "long_term_liabilities": 377915, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17511, "financing_cash_flow": 138574, "investing_cash_flow": -273719, "net_cash_flow": 197407, "operating_cash_flow": 385517, "quarter": 1 }, { "change_in_working_capital": 82782, "financing_cash_flow": -94139, "investing_cash_flow": -408178, "net_cash_flow": 34814, "operating_cash_flow": 343127, "quarter": 2 }, { "change_in_working_capital": 86635, "financing_cash_flow": -168984, "investing_cash_flow": -100382, "net_cash_flow": 261427, "operating_cash_flow": 409732, "quarter": 3 }, { "change_in_working_capital": 695, "financing_cash_flow": 112106, "investing_cash_flow": -184467, "net_cash_flow": -180863, "operating_cash_flow": 354358, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8589252164362131, "current_ratio": 2.47298113980192, "debt_to_equity_ratio": 0.5720767804093678, "profit_margin": 0.21259505457202607, "quarter": 1, "return_on_assets": 0.18260325326154606, "return_on_equity": 0.24274103228447635 }, { "asset_turnover_ratio": 0.834117510732962, "current_ratio": 1.9827101692000744, "debt_to_equity_ratio": 0.5930263478714414, "profit_margin": 0.1895627200309204, "quarter": 2, "return_on_assets": 0.15811758415996072, "return_on_equity": 0.2174955989562168 }, { "asset_turnover_ratio": 0.810026450476457, "current_ratio": 1.9517963940055216, "debt_to_equity_ratio": 0.5829106199114141, "profit_margin": 0.21338654905917243, "quarter": 3, "return_on_assets": 0.17284874891382182, "return_on_equity": 0.2332816746809642 }, { "asset_turnover_ratio": 0.7866312454532588, "current_ratio": 2.0096620489919834, "debt_to_equity_ratio": 0.5949407441454034, "profit_margin": 0.20334735122125044, "quarter": 4, "return_on_assets": 0.15995938015079347, "return_on_equity": 0.21994367835326953 } ], "income_statement": [ { "depreciation": 73629, "expenses": 1067573, "income_tax": 87591, "marketing_expense": 172696, "net_income": 399479, "net_profit": 311888, "operational_expense": 582501, "product_revenue": 318018, "quarter": 1, "rd_expense": 208837, "revenue": 1467052, "salaries_expense": 421130, "service_revenue": 1149034 }, { "depreciation": 67492, "expenses": 1060579, "income_tax": 117843, "marketing_expense": 108890, "net_income": 393478, "net_profit": 275635, "operational_expense": 636193, "product_revenue": 338064, "quarter": 2, "rd_expense": 133956, "revenue": 1454057, "salaries_expense": 498232, "service_revenue": 1115993 }, { "depreciation": 102204, "expenses": 1053630, "income_tax": 80020, "marketing_expense": 121572, "net_income": 387548, "net_profit": 307528, "operational_expense": 717111, "product_revenue": 554212, "quarter": 3, "rd_expense": 181347, "revenue": 1441178, "salaries_expense": 391283, "service_revenue": 886966 }, { "depreciation": 63894, "expenses": 1046728, "income_tax": 91221, "marketing_expense": 163768, "net_income": 381685, "net_profit": 290464, "operational_expense": 699706, "product_revenue": 426847, "quarter": 4, "rd_expense": 189244, "revenue": 1428413, "salaries_expense": 334176, "service_revenue": 1001566 } ], "market_conditions": { "gdp_growth": [ 0.0014999934146773652, 0.0025356894366311347, 0.019130884630847514, 0.013489354067865895 ], "inflation_rate": [ 0.018138122793594474, 0.019959032267333365, 0.014010443459927632, 0.014366186897676807 ], "interest_rate": [ 0.039667534412832606, 0.03367713300081236, 0.03889169313079822, 0.03759947551642288 ], "year": 2007 }, "random_event": { "description": "Cowan Group Expansion to New Market in 2007", "impact": -0.01, "type": "Expansion to New Market" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 69355, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 3133743, "net_revenue": 2511103, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 29199 }, { "average_project_size": 171115, "billable_hours_per_employee": 145, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 2878457, "net_revenue": 2550771, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 29660 }, { "average_project_size": 138426, "billable_hours_per_employee": 81, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 3296297, "net_revenue": 2591067, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 30129 }, { "average_project_size": 160212, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 3028746, "net_revenue": 2631999, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 30605 } ], "balance_sheet": [ { "assets": 2896270, "current_assets": 889153, "current_liabilities": 661003, "equity": 1833111, "fixed_assets": 2007117, "liabilities": 1623687, "long_term_liabilities": 962684, "quarter": 1 }, { "assets": 2992664, "current_assets": 1058662, "current_liabilities": 970115, "equity": 1887354, "fixed_assets": 1934002, "liabilities": 1654229, "long_term_liabilities": 684114, "quarter": 2 }, { "assets": 3092267, "current_assets": 1277915, "current_liabilities": 829023, "equity": 1926300, "fixed_assets": 1814352, "liabilities": 1685346, "long_term_liabilities": 856323, "quarter": 3 }, { "assets": 3195185, "current_assets": 1124297, "current_liabilities": 704399, "equity": 2025958, "fixed_assets": 2070888, "liabilities": 1717048, "long_term_liabilities": 1012649, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63454, "financing_cash_flow": -53417, "investing_cash_flow": -227383, "net_cash_flow": 548550, "operating_cash_flow": 658228, "quarter": 1 }, { "change_in_working_capital": 13176, "financing_cash_flow": 177612, "investing_cash_flow": -255363, "net_cash_flow": 215483, "operating_cash_flow": 645360, "quarter": 2 }, { "change_in_working_capital": 93703, "financing_cash_flow": 143977, "investing_cash_flow": -308927, "net_cash_flow": 470905, "operating_cash_flow": 677282, "quarter": 3 }, { "change_in_working_capital": -21005, "financing_cash_flow": -22347, "investing_cash_flow": -358863, "net_cash_flow": 584967, "operating_cash_flow": 674056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8670127439775988, "current_ratio": 1.345157283703705, "debt_to_equity_ratio": 0.8857548724545322, "profit_margin": 0.22321983606407225, "quarter": 1, "return_on_assets": 0.19353444257614102, "return_on_equity": 0.3057796281839998 }, { "asset_turnover_ratio": 0.8523412584907627, "current_ratio": 1.0912747457775624, "debt_to_equity_ratio": 0.8764805118700573, "profit_margin": 0.21519728740839533, "quarter": 2, "return_on_assets": 0.18342152677347007, "return_on_equity": 0.2908405100473997 }, { "asset_turnover_ratio": 0.8379182651433398, "current_ratio": 1.541471105144248, "debt_to_equity_ratio": 0.8749135648652858, "profit_margin": 0.20044985328438053, "quarter": 3, "return_on_assets": 0.16796059331228513, "return_on_equity": 0.2696251881846026 }, { "asset_turnover_ratio": 0.8237391575135712, "current_ratio": 1.5961081716470353, "debt_to_equity_ratio": 0.8475239861833266, "profit_margin": 0.20813875689162495, "quarter": 4, "return_on_assets": 0.17145204424782914, "return_on_equity": 0.2704009658640505 } ], "income_statement": [ { "depreciation": 97700, "expenses": 1801719, "income_tax": 148856, "marketing_expense": 310694, "net_income": 709384, "net_profit": 560528, "operational_expense": 1246260, "product_revenue": 772635, "quarter": 1, "rd_expense": 250640, "revenue": 2511103, "salaries_expense": 596506, "service_revenue": 1738468 }, { "depreciation": 96441, "expenses": 1826135, "income_tax": 175717, "marketing_expense": 226729, "net_income": 724636, "net_profit": 548919, "operational_expense": 1047478, "product_revenue": 1014506, "quarter": 2, "rd_expense": 286536, "revenue": 2550771, "salaries_expense": 788478, "service_revenue": 1536265 }, { "depreciation": 157903, "expenses": 1850882, "income_tax": 220806, "marketing_expense": 192328, "net_income": 740185, "net_profit": 519379, "operational_expense": 1232669, "product_revenue": 926546, "quarter": 3, "rd_expense": 278330, "revenue": 2591067, "salaries_expense": 862416, "service_revenue": 1664521 }, { "depreciation": 126235, "expenses": 1875964, "income_tax": 208214, "marketing_expense": 330766, "net_income": 756035, "net_profit": 547821, "operational_expense": 999605, "product_revenue": 762077, "quarter": 4, "rd_expense": 219780, "revenue": 2631999, "salaries_expense": 842562, "service_revenue": 1869922 } ], "market_conditions": { "gdp_growth": [ 0.017910885852961807, 0.03206082598162436, 0.03362714996586376, 0.02883821301586358 ], "inflation_rate": [ 0.017142957361924255, 0.0175794037950769, 0.021908963205872194, 0.01995654039502581 ], "interest_rate": [ 0.03494922727136463, 0.0351795829623796, 0.04258521184834961, 0.04032260102502324 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 57797, "billable_hours_per_employee": 95, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 741025, "net_revenue": 608240, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 7073 }, { "average_project_size": 117484, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 685548, "net_revenue": 605502, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 7041 }, { "average_project_size": 65585, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 695728, "net_revenue": 602778, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7009 }, { "average_project_size": 174703, "billable_hours_per_employee": 123, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 760134, "net_revenue": 600065, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 6978 } ], "balance_sheet": [ { "assets": 657922, "current_assets": 207032, "current_liabilities": 154725, "equity": 488009, "fixed_assets": 450890, "liabilities": 325373, "long_term_liabilities": 170648, "quarter": 1 }, { "assets": 679435, "current_assets": 217864, "current_liabilities": 135776, "equity": 520008, "fixed_assets": 461571, "liabilities": 328310, "long_term_liabilities": 192534, "quarter": 2 }, { "assets": 701650, "current_assets": 313651, "current_liabilities": 191920, "equity": 542313, "fixed_assets": 387999, "liabilities": 331272, "long_term_liabilities": 139352, "quarter": 3 }, { "assets": 724593, "current_assets": 310782, "current_liabilities": 171922, "equity": 565024, "fixed_assets": 413811, "liabilities": 334261, "long_term_liabilities": 162339, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58380, "financing_cash_flow": -179842, "investing_cash_flow": -158239, "net_cash_flow": 116463, "operating_cash_flow": 180068, "quarter": 1 }, { "change_in_working_capital": -68340, "financing_cash_flow": 194668, "investing_cash_flow": -302878, "net_cash_flow": 81592, "operating_cash_flow": 198708, "quarter": 2 }, { "change_in_working_capital": -48472, "financing_cash_flow": -29963, "investing_cash_flow": -466768, "net_cash_flow": -310465, "operating_cash_flow": 208152, "quarter": 3 }, { "change_in_working_capital": 78958, "financing_cash_flow": -27096, "investing_cash_flow": -355052, "net_cash_flow": 131262, "operating_cash_flow": 200771, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9244864892798842, "current_ratio": 1.3380643076425918, "debt_to_equity_ratio": 0.666735654465389, "profit_margin": 0.2555898987241878, "quarter": 1, "return_on_assets": 0.23628940816692556, "return_on_equity": 0.31855969869408146 }, { "asset_turnover_ratio": 0.8911845871937712, "current_ratio": 1.6045840207400424, "debt_to_equity_ratio": 0.6313556714512084, "profit_margin": 0.27891402505689494, "quarter": 2, "return_on_assets": 0.2485638802828821, "return_on_equity": 0.3247700035384071 }, { "asset_turnover_ratio": 0.8590864391078172, "current_ratio": 1.634279908295123, "debt_to_equity_ratio": 0.610850191678975, "profit_margin": 0.2852376828616837, "quarter": 3, "return_on_assets": 0.24504382526900875, "return_on_equity": 0.31704015946510594 }, { "asset_turnover_ratio": 0.8281407631594564, "current_ratio": 1.8076918602622118, "debt_to_equity_ratio": 0.5915872600101942, "profit_margin": 0.29112179513885994, "quarter": 4, "return_on_assets": 0.24108982559864642, "return_on_equity": 0.30917624738064226 } ], "income_statement": [ { "depreciation": 24608, "expenses": 391831, "income_tax": 60949, "marketing_expense": 57366, "net_income": 216409, "net_profit": 155460, "operational_expense": 200467, "product_revenue": 133202, "quarter": 1, "rd_expense": 47362, "revenue": 608240, "salaries_expense": 128385, "service_revenue": 475038 }, { "depreciation": 29825, "expenses": 387627, "income_tax": 48992, "marketing_expense": 55037, "net_income": 217875, "net_profit": 168883, "operational_expense": 241581, "product_revenue": 241336, "quarter": 2, "rd_expense": 48951, "revenue": 605502, "salaries_expense": 185168, "service_revenue": 364166 }, { "depreciation": 36217, "expenses": 383469, "income_tax": 47374, "marketing_expense": 51402, "net_income": 219309, "net_profit": 171935, "operational_expense": 257537, "product_revenue": 175803, "quarter": 3, "rd_expense": 49108, "revenue": 602778, "salaries_expense": 118541, "service_revenue": 426975 }, { "depreciation": 26079, "expenses": 379356, "income_tax": 46017, "marketing_expense": 71514, "net_income": 220709, "net_profit": 174692, "operational_expense": 216992, "product_revenue": 149164, "quarter": 4, "rd_expense": 55913, "revenue": 600065, "salaries_expense": 172042, "service_revenue": 450901 } ], "market_conditions": { "gdp_growth": [ 0.019195707418094836, 0.015784289324529202, 0.01194160581345381, 0.01216084973906945 ], "inflation_rate": [ 0.0164120531745124, 0.014965757807163377, 0.015883866980816525, 0.010162929812928417 ], "interest_rate": [ 0.017787549937289437, 0.016936612869164775, 0.01949502107399917, 0.02240352795270982 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 134422, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 5325306, "net_revenue": 4672907, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 54336 }, { "average_project_size": 104109, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 5649581, "net_revenue": 4624485, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 53773 }, { "average_project_size": 84218, "billable_hours_per_employee": 81, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 5089890, "net_revenue": 4576565, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 53216 }, { "average_project_size": 55249, "billable_hours_per_employee": 151, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 5797738, "net_revenue": 4529141, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 52664 } ], "balance_sheet": [ { "assets": 6502176, "current_assets": 3215165, "current_liabilities": 2161608, "equity": 3451762, "fixed_assets": 3287011, "liabilities": 3886699, "long_term_liabilities": 1725091, "quarter": 1 }, { "assets": 6618532, "current_assets": 2380948, "current_liabilities": 2030657, "equity": 3472433, "fixed_assets": 4237584, "liabilities": 3995613, "long_term_liabilities": 1964956, "quarter": 2 }, { "assets": 6736970, "current_assets": 3072162, "current_liabilities": 2228743, "equity": 3475340, "fixed_assets": 3664808, "liabilities": 4107580, "long_term_liabilities": 1878837, "quarter": 3 }, { "assets": 6857528, "current_assets": 2823303, "current_liabilities": 1809202, "equity": 3524646, "fixed_assets": 4034225, "liabilities": 4222684, "long_term_liabilities": 2413482, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -598, "financing_cash_flow": 48949, "investing_cash_flow": -153060, "net_cash_flow": 772369, "operating_cash_flow": 1041834, "quarter": 1 }, { "change_in_working_capital": 94210, "financing_cash_flow": 91682, "investing_cash_flow": -270527, "net_cash_flow": 1161810, "operating_cash_flow": 1185057, "quarter": 2 }, { "change_in_working_capital": 16748, "financing_cash_flow": -187298, "investing_cash_flow": -451801, "net_cash_flow": 888846, "operating_cash_flow": 1022009, "quarter": 3 }, { "change_in_working_capital": -4241, "financing_cash_flow": 101765, "investing_cash_flow": -192962, "net_cash_flow": 677557, "operating_cash_flow": 1064730, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7186681812365584, "current_ratio": 1.4873950318466622, "debt_to_equity_ratio": 1.1260043421301933, "profit_margin": 0.17896461453223872, "quarter": 1, "return_on_assets": 0.12861617403158573, "return_on_equity": 0.24227771207864274 }, { "asset_turnover_ratio": 0.6987176310396324, "current_ratio": 1.1725013136142637, "debt_to_equity_ratio": 1.1506666939290118, "profit_margin": 0.18369915785217164, "quarter": 2, "return_on_assets": 0.12835384039844486, "return_on_equity": 0.244645181058929 }, { "asset_turnover_ratio": 0.6793209707034468, "current_ratio": 1.3784281094769564, "debt_to_equity_ratio": 1.1819217688053543, "profit_margin": 0.1848438730794821, "quarter": 3, "return_on_assets": 0.1255683192889385, "return_on_equity": 0.24341503277377177 }, { "asset_turnover_ratio": 0.660462633182103, "current_ratio": 1.5605239215963724, "debt_to_equity_ratio": 1.1980448532987427, "profit_margin": 0.19646153652535878, "quarter": 4, "return_on_assets": 0.12975550373254036, "return_on_equity": 0.2524514518621161 } ], "income_statement": [ { "depreciation": 205549, "expenses": 3502767, "income_tax": 333855, "marketing_expense": 493351, "net_income": 1170140, "net_profit": 836285, "operational_expense": 2015142, "product_revenue": 1237361, "quarter": 1, "rd_expense": 411035, "revenue": 4672907, "salaries_expense": 1471228, "service_revenue": 3435546 }, { "depreciation": 335543, "expenses": 3438870, "income_tax": 336101, "marketing_expense": 511891, "net_income": 1185615, "net_profit": 849514, "operational_expense": 2262905, "product_revenue": 1756632, "quarter": 2, "rd_expense": 509963, "revenue": 4624485, "salaries_expense": 1563499, "service_revenue": 2867853 }, { "depreciation": 176059, "expenses": 3376139, "income_tax": 354476, "marketing_expense": 653029, "net_income": 1200426, "net_profit": 845950, "operational_expense": 2117822, "product_revenue": 1686504, "quarter": 3, "rd_expense": 635904, "revenue": 4576565, "salaries_expense": 1197952, "service_revenue": 2890061 }, { "depreciation": 174928, "expenses": 3314553, "income_tax": 324786, "marketing_expense": 466392, "net_income": 1214588, "net_profit": 889802, "operational_expense": 2270715, "product_revenue": 1221006, "quarter": 4, "rd_expense": 395251, "revenue": 4529141, "salaries_expense": 1331848, "service_revenue": 3308135 } ], "market_conditions": { "gdp_growth": [ 0.01973696249631742, 0.025306017452356014, 0.019619504003668006, 0.01788063807004906 ], "inflation_rate": [ 0.012456467462708763, 0.01672848073110629, 0.011107312010765556, 0.014286273209775338 ], "interest_rate": [ 0.03830823244593673, 0.03564558615013748, 0.03804418067832459, 0.03988618042303901 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 1996, "industry": "Advertising", "location": "Woodsfurt", "name": "Osborne, Harper and Jones", "num_employees": 633, "region": "Europe", "revenue_size": "Medium", "website": "www.osborne,harperandjones.com" }

[ { "advertising_kpis": [ { "average_project_size": 133613, "billable_hours_per_employee": 135, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 17078660, "net_revenue": 14935578, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 23595 }, { "average_project_size": 136216, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 17523289, "net_revenue": 15220091, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 24044 }, { "average_project_size": 157847, "billable_hours_per_employee": 109, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 18805921, "net_revenue": 15510024, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 24502 }, { "average_project_size": 187134, "billable_hours_per_employee": 95, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 17856249, "net_revenue": 15805481, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 24969 } ], "balance_sheet": [ { "assets": 20223365, "current_assets": 7435015, "current_liabilities": 4049957, "equity": 14169605, "fixed_assets": 12788350, "liabilities": 8712045, "long_term_liabilities": 4662088, "quarter": 1 }, { "assets": 20656606, "current_assets": 7590330, "current_liabilities": 3979504, "equity": 14483692, "fixed_assets": 13066276, "liabilities": 8904714, "long_term_liabilities": 4925210, "quarter": 2 }, { "assets": 21099128, "current_assets": 9212264, "current_liabilities": 4221835, "equity": 14818175, "fixed_assets": 11886864, "liabilities": 9101643, "long_term_liabilities": 4879808, "quarter": 3 }, { "assets": 21551131, "current_assets": 8353654, "current_liabilities": 4710828, "equity": 15177203, "fixed_assets": 13197477, "liabilities": 9302928, "long_term_liabilities": 4592100, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8686, "financing_cash_flow": 179600, "investing_cash_flow": -481763, "net_cash_flow": 3086208, "operating_cash_flow": 3422385, "quarter": 1 }, { "change_in_working_capital": 58991, "financing_cash_flow": 56846, "investing_cash_flow": -338824, "net_cash_flow": 3107145, "operating_cash_flow": 3420361, "quarter": 2 }, { "change_in_working_capital": -66977, "financing_cash_flow": -7936, "investing_cash_flow": -436078, "net_cash_flow": 3513766, "operating_cash_flow": 3864277, "quarter": 3 }, { "change_in_working_capital": 78631, "financing_cash_flow": -67770, "investing_cash_flow": -423018, "net_cash_flow": 3942737, "operating_cash_flow": 3971239, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7385308033554258, "current_ratio": 1.835825664321868, "debt_to_equity_ratio": 0.6148403572294359, "profit_margin": 0.17798340311971858, "quarter": 1, "return_on_assets": 0.13144622568993836, "return_on_equity": 0.18760473562953942 }, { "asset_turnover_ratio": 0.7368147022797453, "current_ratio": 1.9073557910734604, "debt_to_equity_ratio": 0.6148096769801512, "profit_margin": 0.17948644328079247, "quarter": 2, "return_on_assets": 0.1322482502691875, "return_on_equity": 0.18861213011157651 }, { "asset_turnover_ratio": 0.7351026070840463, "current_ratio": 2.182052117148112, "debt_to_equity_ratio": 0.614221589365762, "profit_margin": 0.18186238783382927, "quarter": 3, "return_on_assets": 0.13368751542717786, "return_on_equity": 0.19035340046935603 }, { "asset_turnover_ratio": 0.7333945025901425, "current_ratio": 1.7732878381465, "debt_to_equity_ratio": 0.612954046934735, "profit_margin": 0.1853154611365513, "quarter": 4, "return_on_assets": 0.1359093404425039, "return_on_equity": 0.1929868105473716 } ], "income_statement": [ { "depreciation": 764100, "expenses": 11390012, "income_tax": 887281, "marketing_expense": 1557485, "net_income": 3545566, "net_profit": 2658285, "operational_expense": 7383887, "product_revenue": 3680323, "quarter": 1, "rd_expense": 2153436, "revenue": 14935578, "salaries_expense": 4065756, "service_revenue": 11255255 }, { "depreciation": 688561, "expenses": 11540380, "income_tax": 947911, "marketing_expense": 1707067, "net_income": 3679711, "net_profit": 2731800, "operational_expense": 6177324, "product_revenue": 4236532, "quarter": 2, "rd_expense": 1517080, "revenue": 15220091, "salaries_expense": 4369575, "service_revenue": 10983559 }, { "depreciation": 1043587, "expenses": 11692733, "income_tax": 996601, "marketing_expense": 1558612, "net_income": 3817291, "net_profit": 2820690, "operational_expense": 8038448, "product_revenue": 4595624, "quarter": 3, "rd_expense": 2265273, "revenue": 15510024, "salaries_expense": 5477384, "service_revenue": 10914400 }, { "depreciation": 1042239, "expenses": 11847098, "income_tax": 1029383, "marketing_expense": 1918236, "net_income": 3958383, "net_profit": 2929000, "operational_expense": 7935383, "product_revenue": 5188436, "quarter": 4, "rd_expense": 1252433, "revenue": 15805481, "salaries_expense": 5259833, "service_revenue": 10617045 } ], "market_conditions": { "gdp_growth": [ 0.012601743812748296, 0.025503343997447223, 0.020104439171567866, 0.027012895853277805 ], "inflation_rate": [ 0.018517126314924675, 0.020819144070804558, 0.01550473556504702, 0.02187215079025789 ], "interest_rate": [ 0.03752389342464069, 0.03093893120931887, 0.030997625795880647, 0.03731942996795036 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 197691, "billable_hours_per_employee": 146, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 10291852, "net_revenue": 7969919, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 12591 }, { "average_project_size": 184470, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 9919354, "net_revenue": 8052545, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 12721 }, { "average_project_size": 190706, "billable_hours_per_employee": 116, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 9645134, "net_revenue": 8136028, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 12853 }, { "average_project_size": 88922, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 9670760, "net_revenue": 8220377, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 12986 } ], "balance_sheet": [ { "assets": 9093894, "current_assets": 3908449, "current_liabilities": 2639546, "equity": 6110837, "fixed_assets": 5185445, "liabilities": 4475892, "long_term_liabilities": 1836346, "quarter": 1 }, { "assets": 9336523, "current_assets": 4115182, "current_liabilities": 2592584, "equity": 6403301, "fixed_assets": 5221341, "liabilities": 4533342, "long_term_liabilities": 1940758, "quarter": 2 }, { "assets": 9585625, "current_assets": 3943020, "current_liabilities": 2041604, "equity": 6436016, "fixed_assets": 5642605, "liabilities": 4591529, "long_term_liabilities": 2549925, "quarter": 3 }, { "assets": 9841373, "current_assets": 3698169, "current_liabilities": 1978952, "equity": 6777257, "fixed_assets": 6143204, "liabilities": 4650463, "long_term_liabilities": 2671511, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77665, "financing_cash_flow": 69678, "investing_cash_flow": -147716, "net_cash_flow": 1561014, "operating_cash_flow": 1859763, "quarter": 1 }, { "change_in_working_capital": 49942, "financing_cash_flow": -178200, "investing_cash_flow": -101163, "net_cash_flow": 1867673, "operating_cash_flow": 2004453, "quarter": 2 }, { "change_in_working_capital": -74401, "financing_cash_flow": -142977, "investing_cash_flow": -183488, "net_cash_flow": 1439461, "operating_cash_flow": 1988073, "quarter": 3 }, { "change_in_working_capital": -90132, "financing_cash_flow": 89827, "investing_cash_flow": -364812, "net_cash_flow": 1529225, "operating_cash_flow": 2133974, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8764033317300598, "current_ratio": 1.4807277463624426, "debt_to_equity_ratio": 0.7324515446901955, "profit_margin": 0.18730867904680085, "quarter": 1, "return_on_assets": 0.1641579503785727, "return_on_equity": 0.2442930485627419 }, { "asset_turnover_ratio": 0.8624779267399652, "current_ratio": 1.5872897464460167, "debt_to_equity_ratio": 0.7079695300908079, "profit_margin": 0.19870984887386534, "quarter": 2, "return_on_assets": 0.17138285847954318, "return_on_equity": 0.24988986149487585 }, { "asset_turnover_ratio": 0.8487738671187325, "current_ratio": 1.9313343821818532, "debt_to_equity_ratio": 0.7134116820094916, "profit_margin": 0.17722652871892772, "quarter": 3, "return_on_assets": 0.15042524613679337, "return_on_equity": 0.22403921929342624 }, { "asset_turnover_ratio": 0.835287616880287, "current_ratio": 1.8687512380290174, "debt_to_equity_ratio": 0.6861866091251962, "profit_margin": 0.19297740237461128, "quarter": 4, "return_on_assets": 0.16119163454123728, "return_on_equity": 0.23406918167630356 } ], "income_statement": [ { "depreciation": 366928, "expenses": 5980373, "income_tax": 496711, "marketing_expense": 1186157, "net_income": 1989546, "net_profit": 1492835, "operational_expense": 3216244, "product_revenue": 2423876, "quarter": 1, "rd_expense": 838895, "revenue": 7969919, "salaries_expense": 2085496, "service_revenue": 5546043 }, { "depreciation": 404333, "expenses": 6050819, "income_tax": 401606, "marketing_expense": 896526, "net_income": 2001726, "net_profit": 1600120, "operational_expense": 3879066, "product_revenue": 1769121, "quarter": 2, "rd_expense": 630159, "revenue": 8052545, "salaries_expense": 2909622, "service_revenue": 6283424 }, { "depreciation": 546153, "expenses": 6122095, "income_tax": 572013, "marketing_expense": 1108404, "net_income": 2013933, "net_profit": 1441920, "operational_expense": 3713813, "product_revenue": 1812181, "quarter": 3, "rd_expense": 716456, "revenue": 8136028, "salaries_expense": 2841642, "service_revenue": 6323847 }, { "depreciation": 547627, "expenses": 6194210, "income_tax": 439820, "marketing_expense": 1206474, "net_income": 2026167, "net_profit": 1586347, "operational_expense": 3748662, "product_revenue": 2191482, "quarter": 4, "rd_expense": 903277, "revenue": 8220377, "salaries_expense": 2481262, "service_revenue": 6028895 } ], "market_conditions": { "gdp_growth": [ 0.00801227723319478, 0.01443186222230811, 0.021134637772824413, 0.012510422661076558 ], "inflation_rate": [ 0.01657299403166578, 0.01358074363478419, 0.00866409714584462, 0.01488610923083146 ], "interest_rate": [ 0.04395490547628219, 0.04091842449677498, 0.034293410491237464, 0.04280298862738656 ], "year": 1997 }, "random_event": { "description": "Osborne, Harper and Jones Partnership with Major Brand in 1997", "impact": -0.01, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 196365, "billable_hours_per_employee": 84, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 11919623, "net_revenue": 9771647, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 15437 }, { "average_project_size": 97236, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 12468764, "net_revenue": 9875857, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 15602 }, { "average_project_size": 86524, "billable_hours_per_employee": 158, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 11131180, "net_revenue": 9981178, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 15768 }, { "average_project_size": 145968, "billable_hours_per_employee": 105, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 11197754, "net_revenue": 10087623, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 15936 } ], "balance_sheet": [ { "assets": 12266379, "current_assets": 5812220, "current_liabilities": 3639674, "equity": 8311973, "fixed_assets": 6454159, "liabilities": 6371375, "long_term_liabilities": 2731701, "quarter": 1 }, { "assets": 12639409, "current_assets": 5036015, "current_liabilities": 3690017, "equity": 8465941, "fixed_assets": 7603394, "liabilities": 6436280, "long_term_liabilities": 2746263, "quarter": 2 }, { "assets": 13023783, "current_assets": 5438194, "current_liabilities": 2981340, "equity": 8787258, "fixed_assets": 7585589, "liabilities": 6501847, "long_term_liabilities": 3520507, "quarter": 3 }, { "assets": 13419846, "current_assets": 6559400, "current_liabilities": 3898326, "equity": 9062733, "fixed_assets": 6860446, "liabilities": 6568081, "long_term_liabilities": 2669755, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1309, "financing_cash_flow": 150853, "investing_cash_flow": -422067, "net_cash_flow": 2411563, "operating_cash_flow": 2883188, "quarter": 1 }, { "change_in_working_capital": 40438, "financing_cash_flow": 42669, "investing_cash_flow": -196328, "net_cash_flow": 2440673, "operating_cash_flow": 2724206, "quarter": 2 }, { "change_in_working_capital": 31371, "financing_cash_flow": -65839, "investing_cash_flow": -341425, "net_cash_flow": 2362767, "operating_cash_flow": 2683851, "quarter": 3 }, { "change_in_working_capital": 12029, "financing_cash_flow": -54988, "investing_cash_flow": -272058, "net_cash_flow": 2365622, "operating_cash_flow": 2778300, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7966203392215421, "current_ratio": 1.5969067559347347, "debt_to_equity_ratio": 0.7665297998441525, "profit_margin": 0.2473450995517951, "quarter": 1, "return_on_assets": 0.1970401371097371, "return_on_equity": 0.29078162308756295 }, { "asset_turnover_ratio": 0.7813543338933014, "current_ratio": 1.364767425190724, "debt_to_equity_ratio": 0.7602557116804853, "profit_margin": 0.22912563436266847, "quarter": 2, "return_on_assets": 0.17902830741532297, "return_on_equity": 0.2672841684108122 }, { "asset_turnover_ratio": 0.7663808587719866, "current_ratio": 1.8240770928508656, "debt_to_equity_ratio": 0.7399176170769084, "profit_margin": 0.2269593829505896, "quarter": 3, "return_on_assets": 0.17393732681203303, "return_on_equity": 0.2577962317710485 }, { "asset_turnover_ratio": 0.7516943935124144, "current_ratio": 1.6826196680318681, "debt_to_equity_ratio": 0.7247351323270805, "profit_margin": 0.21917631140656227, "quarter": 4, "return_on_assets": 0.1647536044750439, "return_on_equity": 0.24396261039578238 } ], "income_statement": [ { "depreciation": 466219, "expenses": 6698095, "income_tax": 656583, "marketing_expense": 1136506, "net_income": 3073552, "net_profit": 2416969, "operational_expense": 4535640, "product_revenue": 3751980, "quarter": 1, "rd_expense": 690286, "revenue": 9771647, "salaries_expense": 2861888, "service_revenue": 6019667 }, { "depreciation": 461394, "expenses": 6812920, "income_tax": 800125, "marketing_expense": 1070934, "net_income": 3062937, "net_profit": 2262812, "operational_expense": 4603721, "product_revenue": 2912087, "quarter": 2, "rd_expense": 912334, "revenue": 9875857, "salaries_expense": 3336613, "service_revenue": 6963770 }, { "depreciation": 418529, "expenses": 6929715, "income_tax": 786141, "marketing_expense": 1252418, "net_income": 3051463, "net_profit": 2265322, "operational_expense": 4126915, "product_revenue": 3230304, "quarter": 3, "rd_expense": 1048180, "revenue": 9981178, "salaries_expense": 2818125, "service_revenue": 6750874 }, { "depreciation": 567332, "expenses": 7048511, "income_tax": 828144, "marketing_expense": 1005402, "net_income": 3039112, "net_profit": 2210968, "operational_expense": 4549288, "product_revenue": 2799577, "quarter": 4, "rd_expense": 747935, "revenue": 10087623, "salaries_expense": 3225794, "service_revenue": 7288046 } ], "market_conditions": { "gdp_growth": [ 0.030754779174812126, 0.03325803330495669, 0.029656771325887833, 0.03316763061459041 ], "inflation_rate": [ 0.014303775209304509, 0.006244896833973895, 0.015477163894067059, 0.008369294289338264 ], "interest_rate": [ 0.03036192265451534, 0.0305637171137708, 0.029347283914426987, 0.030825012054664716 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 66430, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 18456679, "net_revenue": 16121659, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 25469 }, { "average_project_size": 134272, "billable_hours_per_employee": 99, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 19690951, "net_revenue": 16292468, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 25738 }, { "average_project_size": 130217, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 21293027, "net_revenue": 16465087, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 26011 }, { "average_project_size": 109707, "billable_hours_per_employee": 140, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 21244950, "net_revenue": 16639536, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 26287 } ], "balance_sheet": [ { "assets": 19114062, "current_assets": 6676252, "current_liabilities": 6413859, "equity": 10887992, "fixed_assets": 12437810, "liabilities": 11455674, "long_term_liabilities": 5041815, "quarter": 1 }, { "assets": 19522207, "current_assets": 6780965, "current_liabilities": 5719695, "equity": 11055677, "fixed_assets": 12741242, "liabilities": 11579264, "long_term_liabilities": 5859569, "quarter": 2 }, { "assets": 19939067, "current_assets": 5996760, "current_liabilities": 4884395, "equity": 11641268, "fixed_assets": 13942307, "liabilities": 11704188, "long_term_liabilities": 6819793, "quarter": 3 }, { "assets": 20364828, "current_assets": 8986051, "current_liabilities": 5727832, "equity": 11909400, "fixed_assets": 11378777, "liabilities": 11830459, "long_term_liabilities": 6102627, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16540, "financing_cash_flow": -182101, "investing_cash_flow": -218951, "net_cash_flow": 3573461, "operating_cash_flow": 3840997, "quarter": 1 }, { "change_in_working_capital": 25070, "financing_cash_flow": 139154, "investing_cash_flow": -399731, "net_cash_flow": 4048848, "operating_cash_flow": 4193995, "quarter": 2 }, { "change_in_working_capital": 99076, "financing_cash_flow": -96264, "investing_cash_flow": -416330, "net_cash_flow": 4428359, "operating_cash_flow": 4390523, "quarter": 3 }, { "change_in_working_capital": 37865, "financing_cash_flow": 192648, "investing_cash_flow": -103567, "net_cash_flow": 4240222, "operating_cash_flow": 4323543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8434449464483269, "current_ratio": 1.0409103162386326, "debt_to_equity_ratio": 1.0521383557225243, "profit_margin": 0.20032702589727272, "quarter": 1, "return_on_assets": 0.16896481763007778, "return_on_equity": 0.2966207175758395 }, { "asset_turnover_ratio": 0.8345607645692928, "current_ratio": 1.1855466069432024, "debt_to_equity_ratio": 1.047359107904473, "profit_margin": 0.1910535592274909, "quarter": 2, "return_on_assets": 0.15944580446257947, "return_on_equity": 0.2815507363321125 }, { "asset_turnover_ratio": 0.8257701827272058, "current_ratio": 1.2277385428492167, "debt_to_equity_ratio": 1.0054049094995494, "profit_margin": 0.2068855755211011, "quarter": 3, "return_on_assets": 0.1708399395016828, "return_on_equity": 0.29261322735633266 }, { "asset_turnover_ratio": 0.8170722581108959, "current_ratio": 1.5688398332912, "debt_to_equity_ratio": 0.9933715384486205, "profit_margin": 0.20283203810490869, "quarter": 4, "return_on_assets": 0.16572843139161303, "return_on_equity": 0.28339219440106134 } ], "income_statement": [ { "depreciation": 611393, "expenses": 11677021, "income_tax": 1215034, "marketing_expense": 1618732, "net_income": 4444638, "net_profit": 3229604, "operational_expense": 5918866, "product_revenue": 6310897, "quarter": 1, "rd_expense": 1358819, "revenue": 16121659, "salaries_expense": 5199444, "service_revenue": 9810762 }, { "depreciation": 1081261, "expenses": 11911461, "income_tax": 1268273, "marketing_expense": 1399106, "net_income": 4381007, "net_profit": 3112734, "operational_expense": 7250788, "product_revenue": 4462682, "quarter": 2, "rd_expense": 2124383, "revenue": 16292468, "salaries_expense": 5139362, "service_revenue": 11829786 }, { "depreciation": 984134, "expenses": 12150608, "income_tax": 908090, "marketing_expense": 1870195, "net_income": 4314479, "net_profit": 3406389, "operational_expense": 8447246, "product_revenue": 5710845, "quarter": 3, "rd_expense": 2048443, "revenue": 16465087, "salaries_expense": 4377133, "service_revenue": 10754242 }, { "depreciation": 948512, "expenses": 12394556, "income_tax": 869949, "marketing_expense": 2094868, "net_income": 4244980, "net_profit": 3375031, "operational_expense": 7088194, "product_revenue": 4898068, "quarter": 4, "rd_expense": 2007217, "revenue": 16639536, "salaries_expense": 5996228, "service_revenue": 11741468 } ], "market_conditions": { "gdp_growth": [ 0.022080167419960682, 0.019661260384353504, 0.03525568408543181, 0.028874977039347473 ], "inflation_rate": [ 0.01787712204962296, 0.010597652216986244, 0.010723711802403585, 0.009789756563587989 ], "interest_rate": [ 0.02476403864061419, 0.02270007457897592, 0.01696312647042231, 0.022718379753032616 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 138211, "billable_hours_per_employee": 155, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 20952352, "net_revenue": 16358300, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 25842 }, { "average_project_size": 151788, "billable_hours_per_employee": 140, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 20157518, "net_revenue": 16906305, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 26708 }, { "average_project_size": 112367, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 20113044, "net_revenue": 17472669, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 27603 }, { "average_project_size": 67565, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 22208166, "net_revenue": 18058007, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 28528 } ], "balance_sheet": [ { "assets": 18305254, "current_assets": 8119266, "current_liabilities": 4005950, "equity": 11443944, "fixed_assets": 10185988, "liabilities": 9503161, "long_term_liabilities": 5497211, "quarter": 1 }, { "assets": 18695523, "current_assets": 6103479, "current_liabilities": 4127810, "equity": 12090956, "fixed_assets": 12592044, "liabilities": 9640728, "long_term_liabilities": 5512918, "quarter": 2 }, { "assets": 19094112, "current_assets": 6232771, "current_liabilities": 4277728, "equity": 12302032, "fixed_assets": 12861341, "liabilities": 9780286, "long_term_liabilities": 5502558, "quarter": 3 }, { "assets": 19501199, "current_assets": 9643889, "current_liabilities": 5004430, "equity": 12956020, "fixed_assets": 9857310, "liabilities": 9921864, "long_term_liabilities": 4917434, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51373, "financing_cash_flow": -168942, "investing_cash_flow": -443233, "net_cash_flow": 3313416, "operating_cash_flow": 3705137, "quarter": 1 }, { "change_in_working_capital": 57098, "financing_cash_flow": 8672, "investing_cash_flow": -390972, "net_cash_flow": 3670125, "operating_cash_flow": 4039514, "quarter": 2 }, { "change_in_working_capital": -74574, "financing_cash_flow": 71736, "investing_cash_flow": -158573, "net_cash_flow": 3636119, "operating_cash_flow": 4077215, "quarter": 3 }, { "change_in_working_capital": -18547, "financing_cash_flow": -101653, "investing_cash_flow": -441687, "net_cash_flow": 3855910, "operating_cash_flow": 4231421, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8936396075137772, "current_ratio": 2.0268016325715497, "debt_to_equity_ratio": 0.8304096035422753, "profit_margin": 0.16149911665637628, "quarter": 1, "return_on_assets": 0.1443220072226258, "return_on_equity": 0.2308514442223765 }, { "asset_turnover_ratio": 0.9042969806193707, "current_ratio": 1.4786240161247732, "debt_to_equity_ratio": 0.7973503501294686, "profit_margin": 0.17958749709058247, "quarter": 2, "return_on_assets": 0.16240043137600377, "return_on_equity": 0.2511100859187644 }, { "asset_turnover_ratio": 0.9150815183235544, "current_ratio": 1.4570283571091944, "debt_to_equity_ratio": 0.7950138643762267, "profit_margin": 0.17102172541584804, "quarter": 3, "return_on_assets": 0.15649882015984823, "return_on_equity": 0.24290344879610132 }, { "asset_turnover_ratio": 0.9259947042230583, "current_ratio": 1.927070415611768, "debt_to_equity_ratio": 0.765811105571001, "profit_margin": 0.18699101179881036, "quarter": 4, "return_on_assets": 0.17315268666300979, "return_on_equity": 0.2606267202427906 } ], "income_statement": [ { "depreciation": 1063286, "expenses": 12637702, "income_tax": 1078747, "marketing_expense": 1965265, "net_income": 3720598, "net_profit": 2641851, "operational_expense": 7412146, "product_revenue": 4992607, "quarter": 1, "rd_expense": 1859851, "revenue": 16358300, "salaries_expense": 6018101, "service_revenue": 11365693 }, { "depreciation": 1003353, "expenses": 12964277, "income_tax": 905867, "marketing_expense": 2099224, "net_income": 3942028, "net_profit": 3036161, "operational_expense": 7921121, "product_revenue": 4094849, "quarter": 2, "rd_expense": 2345198, "revenue": 16906305, "salaries_expense": 4946446, "service_revenue": 12811456 }, { "depreciation": 1089009, "expenses": 13299292, "income_tax": 1185171, "marketing_expense": 1730910, "net_income": 4173377, "net_profit": 2988206, "operational_expense": 9036782, "product_revenue": 6953320, "quarter": 3, "rd_expense": 2487478, "revenue": 17472669, "salaries_expense": 5351967, "service_revenue": 10519349 }, { "depreciation": 854736, "expenses": 13642964, "income_tax": 1038358, "marketing_expense": 2289601, "net_income": 4415043, "net_profit": 3376685, "operational_expense": 9137053, "product_revenue": 6618825, "quarter": 4, "rd_expense": 2072623, "revenue": 18058007, "salaries_expense": 5284290, "service_revenue": 11439182 } ], "market_conditions": { "gdp_growth": [ 0.015733802255722077, 0.031722034205157235, 0.034302148825422485, 0.03106787548055407 ], "inflation_rate": [ 0.009506076180053391, 0.010001616394954919, 0.006064082523953299, 0.012437219656294456 ], "interest_rate": [ 0.03902795492640107, 0.041104191082505105, 0.04130729148233733, 0.04451159622453121 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 53357, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 15567340, "net_revenue": 13386877, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 21148 }, { "average_project_size": 131169, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 18032834, "net_revenue": 14044521, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 22187 }, { "average_project_size": 137980, "billable_hours_per_employee": 145, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 18084956, "net_revenue": 14734472, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 23277 }, { "average_project_size": 73211, "billable_hours_per_employee": 97, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 18215797, "net_revenue": 15458319, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 24421 } ], "balance_sheet": [ { "assets": 18472884, "current_assets": 7855583, "current_liabilities": 4972112, "equity": 11060855, "fixed_assets": 10617301, "liabilities": 9708712, "long_term_liabilities": 4736600, "quarter": 1 }, { "assets": 18819782, "current_assets": 8232051, "current_liabilities": 4340928, "equity": 11626898, "fixed_assets": 10587731, "liabilities": 9924350, "long_term_liabilities": 5583422, "quarter": 2 }, { "assets": 19173194, "current_assets": 8795406, "current_liabilities": 4353677, "equity": 11923282, "fixed_assets": 10377788, "liabilities": 10144777, "long_term_liabilities": 5791100, "quarter": 3 }, { "assets": 19533242, "current_assets": 9641186, "current_liabilities": 4501625, "equity": 12020510, "fixed_assets": 9892056, "liabilities": 10370100, "long_term_liabilities": 5868475, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18364, "financing_cash_flow": 108794, "investing_cash_flow": -158837, "net_cash_flow": 3170182, "operating_cash_flow": 3129874, "quarter": 1 }, { "change_in_working_capital": -20940, "financing_cash_flow": 132932, "investing_cash_flow": -181152, "net_cash_flow": 3660926, "operating_cash_flow": 3740842, "quarter": 2 }, { "change_in_working_capital": 325, "financing_cash_flow": 112433, "investing_cash_flow": -183705, "net_cash_flow": 3601162, "operating_cash_flow": 3842031, "quarter": 3 }, { "change_in_working_capital": 5678, "financing_cash_flow": 127418, "investing_cash_flow": -132404, "net_cash_flow": 3095366, "operating_cash_flow": 3625699, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7246771538217854, "current_ratio": 1.579928810935876, "debt_to_equity_ratio": 0.8777542061621818, "profit_margin": 0.17156226952708986, "quarter": 1, "return_on_assets": 0.12432725718409751, "return_on_equity": 0.20764063899219365 }, { "asset_turnover_ratio": 0.7462637452442329, "current_ratio": 1.896380451368924, "debt_to_equity_ratio": 0.8535681658168842, "profit_margin": 0.19448623416918243, "quarter": 2, "return_on_assets": 0.14513802550954097, "return_on_equity": 0.23492646103887727 }, { "asset_turnover_ratio": 0.7684933454488595, "current_ratio": 2.020224743360612, "debt_to_equity_ratio": 0.8508376301088911, "profit_margin": 0.19646886566413782, "quarter": 3, "return_on_assets": 0.15098501585077584, "return_on_equity": 0.242790953027866 }, { "asset_turnover_ratio": 0.7913852191049494, "current_ratio": 2.1417123816399632, "debt_to_equity_ratio": 0.8627005010602712, "profit_margin": 0.18484338432917577, "quarter": 4, "return_on_assets": 0.14628232220744514, "return_on_equity": 0.2377077178921693 } ], "income_statement": [ { "depreciation": 833191, "expenses": 10114940, "income_tax": 975254, "marketing_expense": 1525555, "net_income": 3271937, "net_profit": 2296683, "operational_expense": 6466117, "product_revenue": 3390839, "quarter": 1, "rd_expense": 1240340, "revenue": 13386877, "salaries_expense": 3398940, "service_revenue": 9996038 }, { "depreciation": 1009376, "expenses": 10531141, "income_tax": 781914, "marketing_expense": 1645052, "net_income": 3513380, "net_profit": 2731466, "operational_expense": 6623240, "product_revenue": 3352721, "quarter": 2, "rd_expense": 1911922, "revenue": 14044521, "salaries_expense": 3768041, "service_revenue": 10691800 }, { "depreciation": 947166, "expenses": 10964468, "income_tax": 875139, "marketing_expense": 1531746, "net_income": 3770004, "net_profit": 2894865, "operational_expense": 6952059, "product_revenue": 4735163, "quarter": 3, "rd_expense": 1561152, "revenue": 14734472, "salaries_expense": 4659493, "service_revenue": 9999309 }, { "depreciation": 768331, "expenses": 11415626, "income_tax": 1185325, "marketing_expense": 2245249, "net_income": 4042693, "net_profit": 2857368, "operational_expense": 7276485, "product_revenue": 5563550, "quarter": 4, "rd_expense": 1867945, "revenue": 15458319, "salaries_expense": 4316634, "service_revenue": 9894769 } ], "market_conditions": { "gdp_growth": [ 0.03090282836187191, 0.029944298298360143, 0.020238145256774632, 0.01888800898749603 ], "inflation_rate": [ 0.016105858746023098, 0.009147578737182836, 0.017793358877989246, 0.01582931117442085 ], "interest_rate": [ 0.03158959121760423, 0.029667794169017252, 0.02760370387255137, 0.036293854297742505 ], "year": 2001 }, "random_event": { "description": "Osborne, Harper and Jones Economic Slowdown Impact in 2001", "impact": -0.02, "type": "Economic Slowdown Impact" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 197437, "billable_hours_per_employee": 86, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 11722427, "net_revenue": 9433487, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 14903 }, { "average_project_size": 181083, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 11582557, "net_revenue": 9800676, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 15483 }, { "average_project_size": 160642, "billable_hours_per_employee": 151, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 13199946, "net_revenue": 10182157, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 16086 }, { "average_project_size": 105476, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 12844955, "net_revenue": 10578488, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 16712 } ], "balance_sheet": [ { "assets": 13556454, "current_assets": 5610512, "current_liabilities": 3966554, "equity": 8358374, "fixed_assets": 7945942, "liabilities": 8019087, "long_term_liabilities": 4052533, "quarter": 1 }, { "assets": 13912550, "current_assets": 5503959, "current_liabilities": 3601576, "equity": 8679989, "fixed_assets": 8408591, "liabilities": 8182366, "long_term_liabilities": 4580790, "quarter": 2 }, { "assets": 14278001, "current_assets": 5838629, "current_liabilities": 4965500, "equity": 8772430, "fixed_assets": 8439372, "liabilities": 8348969, "long_term_liabilities": 3383469, "quarter": 3 }, { "assets": 14653051, "current_assets": 7015359, "current_liabilities": 5034241, "equity": 9365711, "fixed_assets": 7637692, "liabilities": 8518965, "long_term_liabilities": 3484724, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76543, "financing_cash_flow": 36685, "investing_cash_flow": -400054, "net_cash_flow": 3046240, "operating_cash_flow": 3247651, "quarter": 1 }, { "change_in_working_capital": -64035, "financing_cash_flow": -36006, "investing_cash_flow": -487518, "net_cash_flow": 2927390, "operating_cash_flow": 3307393, "quarter": 2 }, { "change_in_working_capital": -78880, "financing_cash_flow": 74576, "investing_cash_flow": -245815, "net_cash_flow": 3043702, "operating_cash_flow": 3374746, "quarter": 3 }, { "change_in_working_capital": -16166, "financing_cash_flow": -58130, "investing_cash_flow": -490866, "net_cash_flow": 3286984, "operating_cash_flow": 3636272, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6958668542673475, "current_ratio": 1.4144549651914482, "debt_to_equity_ratio": 0.9594075354847725, "profit_margin": 0.2990418071281595, "quarter": 1, "return_on_assets": 0.2080932816206952, "return_on_equity": 0.3375066729485902 }, { "asset_turnover_ratio": 0.7044485734103382, "current_ratio": 1.5282084842857682, "debt_to_equity_ratio": 0.9426700886372091, "profit_margin": 0.3009797487438622, "quarter": 2, "return_on_assets": 0.2120247546280157, "return_on_equity": 0.3398397163867374 }, { "asset_turnover_ratio": 0.7131360335385885, "current_ratio": 1.1758390897190616, "debt_to_equity_ratio": 0.951728198458124, "profit_margin": 0.2792530109288238, "quarter": 3, "return_on_assets": 0.19914538456748954, "return_on_equity": 0.32412889017068247 }, { "asset_turnover_ratio": 0.7219307432970785, "current_ratio": 1.3935286371868172, "debt_to_equity_ratio": 0.9095908468668316, "profit_margin": 0.3054902553181513, "quarter": 4, "return_on_assets": 0.2205428070918473, "return_on_equity": 0.3450485499712729 } ], "income_statement": [ { "depreciation": 426644, "expenses": 5830902, "income_tax": 781578, "marketing_expense": 1026412, "net_income": 3602585, "net_profit": 2821007, "operational_expense": 3261158, "product_revenue": 2607199, "quarter": 1, "rd_expense": 861389, "revenue": 9433487, "salaries_expense": 2694135, "service_revenue": 6826288 }, { "depreciation": 357588, "expenses": 5998574, "income_tax": 852297, "marketing_expense": 1047923, "net_income": 3802102, "net_profit": 2949805, "operational_expense": 3032101, "product_revenue": 2204548, "quarter": 2, "rd_expense": 1007809, "revenue": 9800676, "salaries_expense": 2073485, "service_revenue": 7596128 }, { "depreciation": 531348, "expenses": 6171067, "income_tax": 1167692, "marketing_expense": 998240, "net_income": 4011090, "net_profit": 2843398, "operational_expense": 3932973, "product_revenue": 2400890, "quarter": 3, "rd_expense": 1095866, "revenue": 10182157, "salaries_expense": 2446749, "service_revenue": 7781267 }, { "depreciation": 404647, "expenses": 6348521, "income_tax": 998342, "marketing_expense": 731547, "net_income": 4229967, "net_profit": 3231625, "operational_expense": 4046789, "product_revenue": 4104393, "quarter": 4, "rd_expense": 938409, "revenue": 10578488, "salaries_expense": 3120358, "service_revenue": 6474095 } ], "market_conditions": { "gdp_growth": [ 0.03424247058435326, 0.039691230386864236, 0.030264067622536635, 0.03407816098873016 ], "inflation_rate": [ 0.016166582717120674, 0.017649091403244187, 0.01715154243653367, 0.013475692309160358 ], "interest_rate": [ 0.022772752448662077, 0.020207191719192275, 0.022512371584456802, 0.019822264958445638 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 118282, "billable_hours_per_employee": 160, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 23349438, "net_revenue": 19127712, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 30218 }, { "average_project_size": 123226, "billable_hours_per_employee": 150, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 24883631, "net_revenue": 19999876, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 31595 }, { "average_project_size": 112843, "billable_hours_per_employee": 142, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 26909130, "net_revenue": 20911810, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 33036 }, { "average_project_size": 102326, "billable_hours_per_employee": 91, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 25445522, "net_revenue": 21865324, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 34542 } ], "balance_sheet": [ { "assets": 27292624, "current_assets": 9499844, "current_liabilities": 7226806, "equity": 17270489, "fixed_assets": 17792780, "liabilities": 14025574, "long_term_liabilities": 6798768, "quarter": 1 }, { "assets": 28078956, "current_assets": 10413906, "current_liabilities": 6028520, "equity": 17882529, "fixed_assets": 17665050, "liabilities": 14230360, "long_term_liabilities": 8201840, "quarter": 2 }, { "assets": 28887944, "current_assets": 12813146, "current_liabilities": 7840100, "equity": 18957016, "fixed_assets": 16074798, "liabilities": 14438135, "long_term_liabilities": 6598035, "quarter": 3 }, { "assets": 29720239, "current_assets": 12607631, "current_liabilities": 7821944, "equity": 19346269, "fixed_assets": 17112608, "liabilities": 14648945, "long_term_liabilities": 6827001, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67761, "financing_cash_flow": 102987, "investing_cash_flow": -190480, "net_cash_flow": 5075942, "operating_cash_flow": 5152019, "quarter": 1 }, { "change_in_working_capital": -69152, "financing_cash_flow": -131314, "investing_cash_flow": -288808, "net_cash_flow": 4604768, "operating_cash_flow": 5005042, "quarter": 2 }, { "change_in_working_capital": -32314, "financing_cash_flow": -16569, "investing_cash_flow": -364895, "net_cash_flow": 5386489, "operating_cash_flow": 5657600, "quarter": 3 }, { "change_in_working_capital": -98906, "financing_cash_flow": -70044, "investing_cash_flow": -281859, "net_cash_flow": 4598331, "operating_cash_flow": 5077288, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.70083814586681, "current_ratio": 1.3145287143448987, "debt_to_equity_ratio": 0.8121121527016404, "profit_margin": 0.20930046416424505, "quarter": 1, "return_on_assets": 0.1466857492339322, "return_on_equity": 0.23180808603624367 }, { "asset_turnover_ratio": 0.7122727782329229, "current_ratio": 1.7274399023309204, "debt_to_equity_ratio": 0.7957688758676136, "profit_margin": 0.20169790052698328, "quarter": 2, "return_on_assets": 0.1436639239721021, "return_on_equity": 0.22557955868546334 }, { "asset_turnover_ratio": 0.7238940230568157, "current_ratio": 1.6343090011606995, "debt_to_equity_ratio": 0.7616248780926281, "profit_margin": 0.21553404511613294, "quarter": 3, "return_on_assets": 0.15602380702482668, "return_on_equity": 0.2377593076885096 }, { "asset_turnover_ratio": 0.7357048508257286, "current_ratio": 1.6118283383261245, "debt_to_equity_ratio": 0.7571974213735992, "profit_margin": 0.19551391051877393, "quarter": 4, "return_on_assets": 0.1438405323725694, "return_on_equity": 0.22097154753715045 } ], "income_statement": [ { "depreciation": 1148580, "expenses": 14054133, "income_tax": 1070140, "marketing_expense": 1724557, "net_income": 5073579, "net_profit": 4003439, "operational_expense": 7565076, "product_revenue": 6934421, "quarter": 1, "rd_expense": 1535692, "revenue": 19127712, "salaries_expense": 5936005, "service_revenue": 12193291 }, { "depreciation": 971109, "expenses": 14624605, "income_tax": 1341338, "marketing_expense": 2516151, "net_income": 5375271, "net_profit": 4033933, "operational_expense": 8899941, "product_revenue": 7691327, "quarter": 2, "rd_expense": 2254070, "revenue": 19999876, "salaries_expense": 4630451, "service_revenue": 12308549 }, { "depreciation": 1150393, "expenses": 15218234, "income_tax": 1186369, "marketing_expense": 2905776, "net_income": 5693576, "net_profit": 4507207, "operational_expense": 8138465, "product_revenue": 5631658, "quarter": 3, "rd_expense": 2722721, "revenue": 20911810, "salaries_expense": 4913277, "service_revenue": 15280152 }, { "depreciation": 802313, "expenses": 15835959, "income_tax": 1754390, "marketing_expense": 2730383, "net_income": 6029365, "net_profit": 4274975, "operational_expense": 10732062, "product_revenue": 7556188, "quarter": 4, "rd_expense": 2810601, "revenue": 21865324, "salaries_expense": 7830165, "service_revenue": 14309136 } ], "market_conditions": { "gdp_growth": [ 0.020088683739582093, 0.028201867958625577, 0.02724108937977741, 0.03406958877002532 ], "inflation_rate": [ 0.010330811298272282, 0.01364166170348475, 0.0072606169403497105, 0.013972266944411383 ], "interest_rate": [ 0.04219512988458444, 0.03845818317644331, 0.03496930992117711, 0.034543566944445415 ], "year": 2003 }, "random_event": { "description": "Osborne, Harper and Jones Introduction of New Service in 2003", "impact": 0.07, "type": "Introduction of New Service" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 186898, "billable_hours_per_employee": 143, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 13421787, "net_revenue": 11233711, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 17747 }, { "average_project_size": 141222, "billable_hours_per_employee": 81, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 14027045, "net_revenue": 11514354, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 18190 }, { "average_project_size": 54142, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 13790731, "net_revenue": 11802009, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 18645 }, { "average_project_size": 93842, "billable_hours_per_employee": 83, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 14668657, "net_revenue": 12096850, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 19110 } ], "balance_sheet": [ { "assets": 16507492, "current_assets": 8114871, "current_liabilities": 3958331, "equity": 12080642, "fixed_assets": 8392621, "liabilities": 7086580, "long_term_liabilities": 3128249, "quarter": 1 }, { "assets": 16793980, "current_assets": 7314881, "current_liabilities": 3520005, "equity": 12166472, "fixed_assets": 9479099, "liabilities": 7146609, "long_term_liabilities": 3626604, "quarter": 2 }, { "assets": 17085439, "current_assets": 7186511, "current_liabilities": 4313368, "equity": 12575083, "fixed_assets": 9898928, "liabilities": 7207146, "long_term_liabilities": 2893778, "quarter": 3 }, { "assets": 17381957, "current_assets": 6907950, "current_liabilities": 3904658, "equity": 12986739, "fixed_assets": 10474007, "liabilities": 7268196, "long_term_liabilities": 3363538, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14112, "financing_cash_flow": -111579, "investing_cash_flow": -380813, "net_cash_flow": 3115714, "operating_cash_flow": 3245062, "quarter": 1 }, { "change_in_working_capital": 27120, "financing_cash_flow": 27288, "investing_cash_flow": -357229, "net_cash_flow": 3148951, "operating_cash_flow": 3289944, "quarter": 2 }, { "change_in_working_capital": -10171, "financing_cash_flow": 126904, "investing_cash_flow": -102789, "net_cash_flow": 3231554, "operating_cash_flow": 3305514, "quarter": 3 }, { "change_in_working_capital": -39903, "financing_cash_flow": -77280, "investing_cash_flow": -280068, "net_cash_flow": 2931836, "operating_cash_flow": 3364269, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6805219714781627, "current_ratio": 2.0500738821488147, "debt_to_equity_ratio": 0.5866062416219271, "profit_margin": 0.23676325659437028, "quarter": 1, "return_on_assets": 0.16112259815119098, "return_on_equity": 0.22016462370129006 }, { "asset_turnover_ratio": 0.6856238961818462, "current_ratio": 2.0780882413519297, "debt_to_equity_ratio": 0.5874019189786489, "profit_margin": 0.21877918639638838, "quarter": 2, "return_on_assets": 0.15000023818058614, "return_on_equity": 0.20705271010363563 }, { "asset_turnover_ratio": 0.6907641647370021, "current_ratio": 1.666101988052028, "debt_to_equity_ratio": 0.5731290998238342, "profit_margin": 0.2285026218841216, "quarter": 3, "return_on_assets": 0.15784142274600027, "return_on_equity": 0.21445504574403207 }, { "asset_turnover_ratio": 0.6959429251838559, "current_ratio": 1.7691562231570601, "debt_to_equity_ratio": 0.5596628992081846, "profit_margin": 0.23749802634570158, "quarter": 4, "return_on_assets": 0.16528507118042002, "return_on_equity": 0.2212239731621618 } ], "income_statement": [ { "depreciation": 585332, "expenses": 7904282, "income_tax": 669699, "marketing_expense": 1117998, "net_income": 3329429, "net_profit": 2659730, "operational_expense": 5503556, "product_revenue": 3384855, "quarter": 1, "rd_expense": 1330953, "revenue": 11233711, "salaries_expense": 3229337, "service_revenue": 7848856 }, { "depreciation": 770843, "expenses": 8087316, "income_tax": 907937, "marketing_expense": 963308, "net_income": 3427038, "net_profit": 2519101, "operational_expense": 5559057, "product_revenue": 3877512, "quarter": 2, "rd_expense": 939161, "revenue": 11514354, "salaries_expense": 2708724, "service_revenue": 7636842 }, { "depreciation": 608724, "expenses": 8274590, "income_tax": 830629, "marketing_expense": 1143384, "net_income": 3527419, "net_profit": 2696790, "operational_expense": 4261644, "product_revenue": 3258551, "quarter": 3, "rd_expense": 1464711, "revenue": 11802009, "salaries_expense": 3858761, "service_revenue": 8543458 }, { "depreciation": 491291, "expenses": 8466199, "income_tax": 757673, "marketing_expense": 1387323, "net_income": 3630651, "net_profit": 2872978, "operational_expense": 5464400, "product_revenue": 4036597, "quarter": 4, "rd_expense": 1475444, "revenue": 12096850, "salaries_expense": 4115050, "service_revenue": 8060253 } ], "market_conditions": { "gdp_growth": [ 0.012405783806008444, 0.01158171531583075, 0.02320019238381551, 0.007901809541108022 ], "inflation_rate": [ 0.013168360802764234, 0.021234394656416397, 0.013364250795176415, 0.01446116934660766 ], "interest_rate": [ 0.041617957589624575, 0.03650449284553465, 0.04219841596750095, 0.03732159021043329 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 50486, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 19721887, "net_revenue": 16025574, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 25317 }, { "average_project_size": 83235, "billable_hours_per_employee": 125, "client_concentration": 0.4, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 20978401, "net_revenue": 16421103, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 25942 }, { "average_project_size": 104689, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 19409251, "net_revenue": 16826394, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 26582 }, { "average_project_size": 59002, "billable_hours_per_employee": 115, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 22192514, "net_revenue": 17241689, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 27238 } ], "balance_sheet": [ { "assets": 18748681, "current_assets": 8837777, "current_liabilities": 5318837, "equity": 12056810, "fixed_assets": 9910904, "liabilities": 9965418, "long_term_liabilities": 4646581, "quarter": 1 }, { "assets": 19342901, "current_assets": 9090987, "current_liabilities": 5800553, "equity": 12633585, "fixed_assets": 10251914, "liabilities": 10132119, "long_term_liabilities": 4331566, "quarter": 2 }, { "assets": 19955954, "current_assets": 8818217, "current_liabilities": 4225003, "equity": 13264801, "fixed_assets": 11137737, "liabilities": 10301608, "long_term_liabilities": 6076605, "quarter": 3 }, { "assets": 20588436, "current_assets": 6738068, "current_liabilities": 4403179, "equity": 14001680, "fixed_assets": 13850368, "liabilities": 10473932, "long_term_liabilities": 6070753, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38343, "financing_cash_flow": 100695, "investing_cash_flow": -106191, "net_cash_flow": 3339841, "operating_cash_flow": 3864071, "quarter": 1 }, { "change_in_working_capital": -47157, "financing_cash_flow": 39497, "investing_cash_flow": -176837, "net_cash_flow": 4430453, "operating_cash_flow": 4553948, "quarter": 2 }, { "change_in_working_capital": 58271, "financing_cash_flow": 138963, "investing_cash_flow": -458694, "net_cash_flow": 4339124, "operating_cash_flow": 4509774, "quarter": 3 }, { "change_in_working_capital": 38235, "financing_cash_flow": 125051, "investing_cash_flow": -299169, "net_cash_flow": 4580941, "operating_cash_flow": 4786210, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8547574093345554, "current_ratio": 1.661599518842183, "debt_to_equity_ratio": 0.826538528848012, "profit_margin": 0.2042701871396307, "quarter": 1, "return_on_assets": 0.17460145596375554, "return_on_equity": 0.2715102087533933 }, { "asset_turnover_ratio": 0.8489472701121719, "current_ratio": 1.5672621213873918, "debt_to_equity_ratio": 0.8019987200782676, "profit_margin": 0.20843928693462307, "quarter": 2, "return_on_assets": 0.17695396362727597, "return_on_equity": 0.27092887727434456 }, { "asset_turnover_ratio": 0.8431766278875968, "current_ratio": 2.0871504706623876, "debt_to_equity_ratio": 0.7766123291257818, "profit_margin": 0.21457092945761283, "quarter": 3, "return_on_assets": 0.18092119274277743, "return_on_equity": 0.27218312585315074 }, { "asset_turnover_ratio": 0.8374453018189434, "current_ratio": 1.5302734683282238, "debt_to_equity_ratio": 0.7480482342118946, "profit_margin": 0.2254521584283303, "quarter": 4, "return_on_assets": 0.18880385086074533, "return_on_equity": 0.27762211391775843 } ], "income_statement": [ { "depreciation": 590524, "expenses": 11555825, "income_tax": 1196202, "marketing_expense": 2106148, "net_income": 4469749, "net_profit": 3273547, "operational_expense": 7446163, "product_revenue": 3824048, "quarter": 1, "rd_expense": 1411806, "revenue": 16025574, "salaries_expense": 5089526, "service_revenue": 12201526 }, { "depreciation": 1131145, "expenses": 11790730, "income_tax": 1207570, "marketing_expense": 2240839, "net_income": 4630373, "net_profit": 3422803, "operational_expense": 7510744, "product_revenue": 4485249, "quarter": 2, "rd_expense": 2147947, "revenue": 16421103, "salaries_expense": 4878800, "service_revenue": 11935854 }, { "depreciation": 899319, "expenses": 12030411, "income_tax": 1185528, "marketing_expense": 1899919, "net_income": 4795983, "net_profit": 3610455, "operational_expense": 6723941, "product_revenue": 3920784, "quarter": 3, "rd_expense": 1344183, "revenue": 16826394, "salaries_expense": 4759241, "service_revenue": 12905610 }, { "depreciation": 899034, "expenses": 12274965, "income_tax": 1079548, "marketing_expense": 2337665, "net_income": 4966724, "net_profit": 3887176, "operational_expense": 8554804, "product_revenue": 6046155, "quarter": 4, "rd_expense": 2330308, "revenue": 17241689, "salaries_expense": 5630876, "service_revenue": 11195534 } ], "market_conditions": { "gdp_growth": [ 0.0035022406182165285, 0.009656830863354957, 0.0072930032920068945, 0.018725352502162174 ], "inflation_rate": [ 0.0051484570449363935, 0.011436667431541158, 0.01427557948083296, 0.011642001112170206 ], "interest_rate": [ 0.02606676753278354, 0.019335565102255196, 0.017772123109072994, 0.026681691628996636 ], "year": 2005 }, "random_event": { "description": "Osborne, Harper and Jones Award Nomination in 2005", "impact": 0.01, "type": "Award Nomination" }, "year": 2005 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2010, "industry": "Advertising", "location": "North Dylanside", "name": "Stewart LLC", "num_employees": 149, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.stewartllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 83682, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 5550021, "net_revenue": 4863339, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 32640 }, { "average_project_size": 175533, "billable_hours_per_employee": 93, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 6069163, "net_revenue": 4854627, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 32581 }, { "average_project_size": 144196, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 5387797, "net_revenue": 4845932, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 32523 }, { "average_project_size": 164118, "billable_hours_per_employee": 105, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 6159459, "net_revenue": 4837252, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 32465 } ], "balance_sheet": [ { "assets": 6475904, "current_assets": 2090244, "current_liabilities": 1384709, "equity": 4226870, "fixed_assets": 4385660, "liabilities": 3108617, "long_term_liabilities": 1723908, "quarter": 1 }, { "assets": 6660383, "current_assets": 2775725, "current_liabilities": 1301928, "equity": 4376163, "fixed_assets": 3884658, "liabilities": 3145680, "long_term_liabilities": 1843752, "quarter": 2 }, { "assets": 6850117, "current_assets": 3260588, "current_liabilities": 1622995, "equity": 4511781, "fixed_assets": 3589529, "liabilities": 3183185, "long_term_liabilities": 1560190, "quarter": 3 }, { "assets": 7045256, "current_assets": 3225583, "current_liabilities": 1413793, "equity": 4681406, "fixed_assets": 3819673, "liabilities": 3221137, "long_term_liabilities": 1807344, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35837, "financing_cash_flow": -136200, "investing_cash_flow": -109862, "net_cash_flow": 1188202, "operating_cash_flow": 1215565, "quarter": 1 }, { "change_in_working_capital": 15590, "financing_cash_flow": 6975, "investing_cash_flow": -495670, "net_cash_flow": 933879, "operating_cash_flow": 1194302, "quarter": 2 }, { "change_in_working_capital": -88350, "financing_cash_flow": -41836, "investing_cash_flow": -274083, "net_cash_flow": 945170, "operating_cash_flow": 1119669, "quarter": 3 }, { "change_in_working_capital": 39443, "financing_cash_flow": 182297, "investing_cash_flow": -487865, "net_cash_flow": 701376, "operating_cash_flow": 1172876, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7509899776154804, "current_ratio": 1.5095186064364425, "debt_to_equity_ratio": 0.7354418281139472, "profit_margin": 0.17674749796384748, "quarter": 1, "return_on_assets": 0.13273559953946198, "return_on_equity": 0.2033615890718191 }, { "asset_turnover_ratio": 0.7288810568401246, "current_ratio": 2.1320111404010054, "debt_to_equity_ratio": 0.7188214881392672, "profit_margin": 0.1774513263325895, "quarter": 2, "return_on_assets": 0.12934091027497968, "return_on_equity": 0.1968528137548807 }, { "asset_turnover_ratio": 0.7074232454715736, "current_ratio": 2.0089944824229278, "debt_to_equity_ratio": 0.7055273737798887, "profit_margin": 0.17434190161975033, "quarter": 3, "return_on_assets": 0.1233335138655296, "return_on_equity": 0.18725399127306933 }, { "asset_turnover_ratio": 0.6865970519736969, "current_ratio": 2.281510093769031, "debt_to_equity_ratio": 0.6880704215784745, "profit_margin": 0.17722603660094616, "quarter": 4, "return_on_assets": 0.12168287426319215, "return_on_equity": 0.1831259668569656 } ], "income_statement": [ { "depreciation": 355982, "expenses": 3651945, "income_tax": 351811, "marketing_expense": 596673, "net_income": 1211394, "net_profit": 859583, "operational_expense": 2542992, "product_revenue": 1767975, "quarter": 1, "rd_expense": 643300, "revenue": 4863339, "salaries_expense": 1750016, "service_revenue": 3095364 }, { "depreciation": 332842, "expenses": 3655888, "income_tax": 337279, "marketing_expense": 376950, "net_income": 1198739, "net_profit": 861460, "operational_expense": 2204717, "product_revenue": 1655159, "quarter": 2, "rd_expense": 701390, "revenue": 4854627, "salaries_expense": 1825093, "service_revenue": 3199468 }, { "depreciation": 274820, "expenses": 3659835, "income_tax": 341248, "marketing_expense": 726901, "net_income": 1186097, "net_profit": 844849, "operational_expense": 2420739, "product_revenue": 1359073, "quarter": 3, "rd_expense": 371910, "revenue": 4845932, "salaries_expense": 1743450, "service_revenue": 3486859 }, { "depreciation": 315589, "expenses": 3663787, "income_tax": 316178, "marketing_expense": 675068, "net_income": 1173465, "net_profit": 857287, "operational_expense": 2190715, "product_revenue": 1877985, "quarter": 4, "rd_expense": 652703, "revenue": 4837252, "salaries_expense": 1265230, "service_revenue": 2959267 } ], "market_conditions": { "gdp_growth": [ 0.020575910592162808, 0.017572682820852108, 0.02889527651224582, 0.022125445239316033 ], "inflation_rate": [ 0.016891918806720488, 0.015462148248120488, 0.012101458654596706, 0.01845345093943375 ], "interest_rate": [ 0.023177544145827476, 0.0191409707268077, 0.01987284560823488, 0.02249629306930051 ], "year": 2010 }, "random_event": { "description": "Stewart LLC Senior Leadership Change in 2010", "impact": -0.1, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 180663, "billable_hours_per_employee": 141, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 5066350, "net_revenue": 4237801, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 28442 }, { "average_project_size": 87825, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 4721238, "net_revenue": 4153814, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 27878 }, { "average_project_size": 84354, "billable_hours_per_employee": 98, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 5142093, "net_revenue": 4071492, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 27325 }, { "average_project_size": 82394, "billable_hours_per_employee": 89, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 4508660, "net_revenue": 3990802, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 26784 } ], "balance_sheet": [ { "assets": 6162462, "current_assets": 2356366, "current_liabilities": 1425571, "equity": 3810946, "fixed_assets": 3806096, "liabilities": 3553057, "long_term_liabilities": 2127486, "quarter": 1 }, { "assets": 6290738, "current_assets": 2262615, "current_liabilities": 2057749, "equity": 3860773, "fixed_assets": 4028123, "liabilities": 3624287, "long_term_liabilities": 1566538, "quarter": 2 }, { "assets": 6421685, "current_assets": 2323971, "current_liabilities": 1536388, "equity": 3918384, "fixed_assets": 4097714, "liabilities": 3696946, "long_term_liabilities": 2160558, "quarter": 3 }, { "assets": 6555357, "current_assets": 2312839, "current_liabilities": 1515212, "equity": 3931452, "fixed_assets": 4242518, "liabilities": 3771062, "long_term_liabilities": 2255850, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58484, "financing_cash_flow": 40550, "investing_cash_flow": -236362, "net_cash_flow": 1257886, "operating_cash_flow": 1349132, "quarter": 1 }, { "change_in_working_capital": 96365, "financing_cash_flow": -164669, "investing_cash_flow": -218357, "net_cash_flow": 1159087, "operating_cash_flow": 1416635, "quarter": 2 }, { "change_in_working_capital": -85753, "financing_cash_flow": -85777, "investing_cash_flow": -273725, "net_cash_flow": 1310334, "operating_cash_flow": 1395774, "quarter": 3 }, { "change_in_working_capital": -87203, "financing_cash_flow": -144279, "investing_cash_flow": -371541, "net_cash_flow": 1390836, "operating_cash_flow": 1399070, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6876798591212409, "current_ratio": 1.6529278443514914, "debt_to_equity_ratio": 0.9323294006265112, "profit_margin": 0.2835293587405355, "quarter": 1, "return_on_assets": 0.19497742947542718, "return_on_equity": 0.31528680805238385 }, { "asset_turnover_ratio": 0.6603063106427258, "current_ratio": 1.0995583037581358, "debt_to_equity_ratio": 0.9387464634672901, "profit_margin": 0.2875241886131637, "quarter": 2, "return_on_assets": 0.18985403620370137, "return_on_equity": 0.3093478948386761 }, { "asset_turnover_ratio": 0.6340223788616227, "current_ratio": 1.5126198590460223, "debt_to_equity_ratio": 0.94348741726181, "profit_margin": 0.2931713976105074, "quarter": 3, "return_on_assets": 0.18587722692720057, "return_on_equity": 0.30462685637752707 }, { "asset_turnover_ratio": 0.6087848457376158, "current_ratio": 1.5264128056008004, "debt_to_equity_ratio": 0.9592033681194633, "profit_margin": 0.2874502418310906, "quarter": 4, "return_on_assets": 0.17499535113038084, "return_on_equity": 0.2917896492186602 } ], "income_statement": [ { "depreciation": 147591, "expenses": 2630458, "income_tax": 405802, "marketing_expense": 353320, "net_income": 1607343, "net_profit": 1201541, "operational_expense": 1465763, "product_revenue": 1487474, "quarter": 1, "rd_expense": 320694, "revenue": 4237801, "salaries_expense": 1308041, "service_revenue": 2750327 }, { "depreciation": 222313, "expenses": 2594550, "income_tax": 364942, "marketing_expense": 344217, "net_income": 1559264, "net_profit": 1194322, "operational_expense": 1759036, "product_revenue": 899502, "quarter": 2, "rd_expense": 406530, "revenue": 4153814, "salaries_expense": 819957, "service_revenue": 3254312 }, { "depreciation": 202129, "expenses": 2559132, "income_tax": 318715, "marketing_expense": 300972, "net_income": 1512360, "net_profit": 1193645, "operational_expense": 1578019, "product_revenue": 1438462, "quarter": 3, "rd_expense": 312866, "revenue": 4071492, "salaries_expense": 927879, "service_revenue": 2633030 }, { "depreciation": 251913, "expenses": 2524198, "income_tax": 319447, "marketing_expense": 355321, "net_income": 1466604, "net_profit": 1147157, "operational_expense": 1424551, "product_revenue": 1183724, "quarter": 4, "rd_expense": 437839, "revenue": 3990802, "salaries_expense": 825239, "service_revenue": 2807078 } ], "market_conditions": { "gdp_growth": [ 0.020933340987275416, 0.013420416017545034, 0.0222612749382469, 0.014619098969061694 ], "inflation_rate": [ 0.01113284416657652, 0.012481130161686897, 0.007110290542045825, 0.009822452001094151 ], "interest_rate": [ 0.0299890175612774, 0.028759160530252865, 0.03126710702199233, 0.030254068429138817 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 163621, "billable_hours_per_employee": 88, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 4233862, "net_revenue": 3469917, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 23288 }, { "average_project_size": 163827, "billable_hours_per_employee": 113, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 3808380, "net_revenue": 3453399, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 23177 }, { "average_project_size": 195202, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 4299530, "net_revenue": 3436960, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 23067 }, { "average_project_size": 155814, "billable_hours_per_employee": 136, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 4173205, "net_revenue": 3420600, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 22957 } ], "balance_sheet": [ { "assets": 5095657, "current_assets": 1878563, "current_liabilities": 1081073, "equity": 3593298, "fixed_assets": 3217094, "liabilities": 2196926, "long_term_liabilities": 1115853, "quarter": 1 }, { "assets": 5196446, "current_assets": 2121635, "current_liabilities": 1012615, "equity": 3697774, "fixed_assets": 3074811, "liabilities": 2253124, "long_term_liabilities": 1240509, "quarter": 2 }, { "assets": 5299229, "current_assets": 2473131, "current_liabilities": 1357029, "equity": 3711854, "fixed_assets": 2826098, "liabilities": 2310760, "long_term_liabilities": 953731, "quarter": 3 }, { "assets": 5404045, "current_assets": 2206971, "current_liabilities": 1232205, "equity": 3734289, "fixed_assets": 3197074, "liabilities": 2369870, "long_term_liabilities": 1137665, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17251, "financing_cash_flow": 89495, "investing_cash_flow": -173290, "net_cash_flow": 801090, "operating_cash_flow": 904580, "quarter": 1 }, { "change_in_working_capital": 32893, "financing_cash_flow": 111099, "investing_cash_flow": -407313, "net_cash_flow": 826632, "operating_cash_flow": 913447, "quarter": 2 }, { "change_in_working_capital": -66246, "financing_cash_flow": -35759, "investing_cash_flow": -365268, "net_cash_flow": 597386, "operating_cash_flow": 878454, "quarter": 3 }, { "change_in_working_capital": -40779, "financing_cash_flow": -8147, "investing_cash_flow": -205060, "net_cash_flow": 685783, "operating_cash_flow": 892224, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6809557629173235, "current_ratio": 1.7376837641861373, "debt_to_equity_ratio": 0.6113954367269289, "profit_margin": 0.20016818846099202, "quarter": 1, "return_on_assets": 0.1363056814852334, "return_on_equity": 0.19329512887603534 }, { "asset_turnover_ratio": 0.6645693999321844, "current_ratio": 2.095204001520815, "debt_to_equity_ratio": 0.6093190119244714, "profit_margin": 0.2184665021331158, "quarter": 2, "return_on_assets": 0.14518615222788805, "return_on_equity": 0.20402869401969942 }, { "asset_turnover_ratio": 0.6485773685190808, "current_ratio": 1.8224599474292738, "debt_to_equity_ratio": 0.6225352613545684, "profit_margin": 0.21047233601787627, "quarter": 3, "return_on_assets": 0.13650759384053793, "return_on_equity": 0.19488508976915578 }, { "asset_turnover_ratio": 0.6329703028009575, "current_ratio": 1.7910745371103023, "debt_to_equity_ratio": 0.6346241546918302, "profit_margin": 0.2046757878734725, "quarter": 4, "return_on_assets": 0.1295536954262964, "return_on_equity": 0.18748254353104432 } ], "income_statement": [ { "depreciation": 210013, "expenses": 2485402, "income_tax": 289948, "marketing_expense": 265663, "net_income": 984515, "net_profit": 694567, "operational_expense": 1304104, "product_revenue": 705121, "quarter": 1, "rd_expense": 387904, "revenue": 3469917, "salaries_expense": 811238, "service_revenue": 2764796 }, { "depreciation": 158995, "expenses": 2487733, "income_tax": 211214, "marketing_expense": 392177, "net_income": 965666, "net_profit": 754452, "operational_expense": 1738879, "product_revenue": 1185320, "quarter": 2, "rd_expense": 258317, "revenue": 3453399, "salaries_expense": 1064131, "service_revenue": 2268079 }, { "depreciation": 155069, "expenses": 2490067, "income_tax": 223508, "marketing_expense": 304104, "net_income": 946893, "net_profit": 723385, "operational_expense": 1535771, "product_revenue": 1083192, "quarter": 3, "rd_expense": 321823, "revenue": 3436960, "salaries_expense": 847683, "service_revenue": 2353768 }, { "depreciation": 192110, "expenses": 2492403, "income_tax": 228083, "marketing_expense": 301552, "net_income": 928197, "net_profit": 700114, "operational_expense": 1605441, "product_revenue": 1191358, "quarter": 4, "rd_expense": 484987, "revenue": 3420600, "salaries_expense": 1127085, "service_revenue": 2229242 } ], "market_conditions": { "gdp_growth": [ 0.011823007177151717, 0.018694413612323015, 0.023462874206732903, 0.01225948123314908 ], "inflation_rate": [ 0.017544171329298357, 0.018628076749820775, 0.017943475054837142, 0.018701849773266013 ], "interest_rate": [ 0.02537145294486571, 0.02876671017437117, 0.0284889332010398, 0.02502012629431559 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 95015, "billable_hours_per_employee": 125, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 2425208, "net_revenue": 2165297, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 14532 }, { "average_project_size": 78561, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 2510104, "net_revenue": 2156873, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 14476 }, { "average_project_size": 140891, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 2737401, "net_revenue": 2148483, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 14419 }, { "average_project_size": 70213, "billable_hours_per_employee": 140, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 2507790, "net_revenue": 2140125, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 14363 } ], "balance_sheet": [ { "assets": 3235060, "current_assets": 1306569, "current_liabilities": 642579, "equity": 2038938, "fixed_assets": 1928491, "liabilities": 1603631, "long_term_liabilities": 961052, "quarter": 1 }, { "assets": 3348362, "current_assets": 1192662, "current_liabilities": 919482, "equity": 2136721, "fixed_assets": 2155700, "liabilities": 1620512, "long_term_liabilities": 701030, "quarter": 2 }, { "assets": 3465631, "current_assets": 1392562, "current_liabilities": 820065, "equity": 2243914, "fixed_assets": 2073069, "liabilities": 1637571, "long_term_liabilities": 817506, "quarter": 3 }, { "assets": 3587008, "current_assets": 1458037, "current_liabilities": 883290, "equity": 2331711, "fixed_assets": 2128971, "liabilities": 1654809, "long_term_liabilities": 771519, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34400, "financing_cash_flow": -59953, "investing_cash_flow": -422909, "net_cash_flow": 15821, "operating_cash_flow": 515401, "quarter": 1 }, { "change_in_working_capital": 17342, "financing_cash_flow": -138667, "investing_cash_flow": -184909, "net_cash_flow": 319189, "operating_cash_flow": 507754, "quarter": 2 }, { "change_in_working_capital": -93451, "financing_cash_flow": -44381, "investing_cash_flow": -377470, "net_cash_flow": 53652, "operating_cash_flow": 529088, "quarter": 3 }, { "change_in_working_capital": -24253, "financing_cash_flow": 7805, "investing_cash_flow": -135156, "net_cash_flow": 314939, "operating_cash_flow": 490138, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6693220527594542, "current_ratio": 2.0333204166335967, "debt_to_equity_ratio": 0.7865030716971286, "profit_margin": 0.18820004830746082, "quarter": 1, "return_on_assets": 0.12596644266257812, "return_on_equity": 0.19986336023949722 }, { "asset_turnover_ratio": 0.6441576508155331, "current_ratio": 1.297102063988202, "debt_to_equity_ratio": 0.7584106675602477, "profit_margin": 0.18956656233352637, "quarter": 2, "return_on_assets": 0.12211075146594066, "return_on_equity": 0.191354416416556 }, { "asset_turnover_ratio": 0.61993991858914, "current_ratio": 1.6981117350453927, "debt_to_equity_ratio": 0.729783316116393, "profit_margin": 0.19355703535936752, "quarter": 3, "return_on_assets": 0.11999373274304159, "return_on_equity": 0.18532528430233958 }, { "asset_turnover_ratio": 0.5966323465127482, "current_ratio": 1.650688901719707, "debt_to_equity_ratio": 0.7096972995366921, "profit_margin": 0.1866769464400444, "quarter": 4, "return_on_assets": 0.1113775045943583, "return_on_equity": 0.1713385578229892 } ], "income_statement": [ { "depreciation": 107892, "expenses": 1641617, "income_tax": 116171, "marketing_expense": 299602, "net_income": 523680, "net_profit": 407509, "operational_expense": 959114, "product_revenue": 801440, "quarter": 1, "rd_expense": 166218, "revenue": 2165297, "salaries_expense": 820586, "service_revenue": 1363857 }, { "depreciation": 98883, "expenses": 1628317, "income_tax": 119685, "marketing_expense": 321954, "net_income": 528556, "net_profit": 408871, "operational_expense": 828226, "product_revenue": 860740, "quarter": 2, "rd_expense": 296729, "revenue": 2156873, "salaries_expense": 631426, "service_revenue": 1296133 }, { "depreciation": 113234, "expenses": 1615126, "income_tax": 117503, "marketing_expense": 219878, "net_income": 533357, "net_profit": 415854, "operational_expense": 1024644, "product_revenue": 502413, "quarter": 3, "rd_expense": 204426, "revenue": 2148483, "salaries_expense": 733357, "service_revenue": 1646070 }, { "depreciation": 90626, "expenses": 1602042, "income_tax": 138571, "marketing_expense": 290624, "net_income": 538083, "net_profit": 399512, "operational_expense": 944336, "product_revenue": 636222, "quarter": 4, "rd_expense": 236390, "revenue": 2140125, "salaries_expense": 671666, "service_revenue": 1503903 } ], "market_conditions": { "gdp_growth": [ 0.021767582426316018, 0.01607175183227932, 0.025134571047201654, 0.02209264531397915 ], "inflation_rate": [ 0.016618296208655906, 0.0240982631365857, 0.017903101032762474, 0.014860809181126065 ], "interest_rate": [ 0.043694208281268486, 0.03651297178378451, 0.03882431767914515, 0.0400293134728863 ], "year": 2013 }, "random_event": { "description": "Stewart LLC Award Nomination in 2013", "impact": 0.07, "type": "Award Nomination" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 135695, "billable_hours_per_employee": 112, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 3189134, "net_revenue": 2647097, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 17766 }, { "average_project_size": 100781, "billable_hours_per_employee": 95, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 2990356, "net_revenue": 2613999, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 17544 }, { "average_project_size": 168689, "billable_hours_per_employee": 150, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 3161350, "net_revenue": 2581314, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 17324 }, { "average_project_size": 87027, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 3135257, "net_revenue": 2549039, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 17108 } ], "balance_sheet": [ { "assets": 2659852, "current_assets": 1282646, "current_liabilities": 693267, "equity": 1823857, "fixed_assets": 1377206, "liabilities": 1283827, "long_term_liabilities": 590560, "quarter": 1 }, { "assets": 2730396, "current_assets": 1361493, "current_liabilities": 766017, "equity": 1859495, "fixed_assets": 1368903, "liabilities": 1302936, "long_term_liabilities": 536919, "quarter": 2 }, { "assets": 2802810, "current_assets": 1112721, "current_liabilities": 584045, "equity": 1897927, "fixed_assets": 1690089, "liabilities": 1322330, "long_term_liabilities": 738285, "quarter": 3 }, { "assets": 2877145, "current_assets": 1071702, "current_liabilities": 681313, "equity": 1972679, "fixed_assets": 1805443, "liabilities": 1342013, "long_term_liabilities": 660700, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35135, "financing_cash_flow": -145557, "investing_cash_flow": -257834, "net_cash_flow": 150923, "operating_cash_flow": 597178, "quarter": 1 }, { "change_in_working_capital": 72965, "financing_cash_flow": -3400, "investing_cash_flow": -177983, "net_cash_flow": 229824, "operating_cash_flow": 608621, "quarter": 2 }, { "change_in_working_capital": 74404, "financing_cash_flow": -117285, "investing_cash_flow": -338744, "net_cash_flow": 192210, "operating_cash_flow": 601320, "quarter": 3 }, { "change_in_working_capital": 44355, "financing_cash_flow": -124305, "investing_cash_flow": -301891, "net_cash_flow": 358460, "operating_cash_flow": 565093, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9952046204074513, "current_ratio": 1.8501472015832283, "debt_to_equity_ratio": 0.7039077076766435, "profit_margin": 0.1691785378473097, "quarter": 1, "return_on_assets": 0.1683672625394195, "return_on_equity": 0.24554118003768935 }, { "asset_turnover_ratio": 0.9573699199676531, "current_ratio": 1.7773665597499795, "debt_to_equity_ratio": 0.7006934678501421, "profit_margin": 0.16527741594392348, "quarter": 2, "return_on_assets": 0.15823162647469452, "return_on_equity": 0.23233996326959738 }, { "asset_turnover_ratio": 0.9209735943570916, "current_ratio": 1.9051973734900565, "debt_to_equity_ratio": 0.6967233197061847, "profit_margin": 0.16171879903026135, "quarter": 3, "return_on_assets": 0.14893874361801193, "return_on_equity": 0.2199489232199131 }, { "asset_turnover_ratio": 0.8859612567319339, "current_ratio": 1.572995084491269, "debt_to_equity_ratio": 0.6802997345234577, "profit_margin": 0.17165174797247118, "quarter": 4, "return_on_assets": 0.15207679835392376, "return_on_equity": 0.22180344597372406 } ], "income_statement": [ { "depreciation": 149346, "expenses": 2058791, "income_tax": 140474, "marketing_expense": 364753, "net_income": 588306, "net_profit": 447832, "operational_expense": 1045671, "product_revenue": 753191, "quarter": 1, "rd_expense": 346452, "revenue": 2647097, "salaries_expense": 1010458, "service_revenue": 1893906 }, { "depreciation": 176586, "expenses": 2022757, "income_tax": 159207, "marketing_expense": 284158, "net_income": 591242, "net_profit": 432035, "operational_expense": 1024194, "product_revenue": 1000578, "quarter": 2, "rd_expense": 350137, "revenue": 2613999, "salaries_expense": 810586, "service_revenue": 1613421 }, { "depreciation": 183873, "expenses": 1987354, "income_tax": 176513, "marketing_expense": 306850, "net_income": 593960, "net_profit": 417447, "operational_expense": 1358661, "product_revenue": 686237, "quarter": 3, "rd_expense": 265453, "revenue": 2581314, "salaries_expense": 812982, "service_revenue": 1895077 }, { "depreciation": 127546, "expenses": 1952571, "income_tax": 158921, "marketing_expense": 360923, "net_income": 596468, "net_profit": 437547, "operational_expense": 1224923, "product_revenue": 703674, "quarter": 4, "rd_expense": 197520, "revenue": 2549039, "salaries_expense": 963961, "service_revenue": 1845365 } ], "market_conditions": { "gdp_growth": [ 0.035789275232047224, 0.01863734397223275, 0.03011593924415585, 0.024643157974018975 ], "inflation_rate": [ 0.012999798595408198, 0.012034064864834642, 0.007451819143047394, 0.012382181494393527 ], "interest_rate": [ 0.025310518919262802, 0.023799653874638286, 0.022447348457696047, 0.021821223031547987 ], "year": 2014 }, "random_event": { "description": "Stewart LLC Data Privacy Regulation Impact in 2014", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 192278, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 1156256, "net_revenue": 922472, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 6191 }, { "average_project_size": 109893, "billable_hours_per_employee": 140, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 1093780, "net_revenue": 929740, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 6240 }, { "average_project_size": 92765, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 1070242, "net_revenue": 937066, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 6289 }, { "average_project_size": 183188, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 1117302, "net_revenue": 944450, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 6339 } ], "balance_sheet": [ { "assets": 1096632, "current_assets": 526377, "current_liabilities": 318843, "equity": 760469, "fixed_assets": 570255, "liabilities": 603875, "long_term_liabilities": 285032, "quarter": 1 }, { "assets": 1119434, "current_assets": 515148, "current_liabilities": 354311, "equity": 771095, "fixed_assets": 604286, "liabilities": 616424, "long_term_liabilities": 262113, "quarter": 2 }, { "assets": 1142711, "current_assets": 451330, "current_liabilities": 252404, "equity": 791172, "fixed_assets": 691381, "liabilities": 629233, "long_term_liabilities": 376829, "quarter": 3 }, { "assets": 1166471, "current_assets": 359199, "current_liabilities": 301453, "equity": 826929, "fixed_assets": 807272, "liabilities": 642309, "long_term_liabilities": 340856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97504, "financing_cash_flow": -106843, "investing_cash_flow": -398190, "net_cash_flow": -101968, "operating_cash_flow": 312381, "quarter": 1 }, { "change_in_working_capital": 19376, "financing_cash_flow": 160363, "investing_cash_flow": -139586, "net_cash_flow": 22605, "operating_cash_flow": 309033, "quarter": 2 }, { "change_in_working_capital": 96765, "financing_cash_flow": -135935, "investing_cash_flow": -408204, "net_cash_flow": -169243, "operating_cash_flow": 318771, "quarter": 3 }, { "change_in_working_capital": 27279, "financing_cash_flow": -148072, "investing_cash_flow": -303440, "net_cash_flow": 66626, "operating_cash_flow": 350046, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.841186469116349, "current_ratio": 1.6508971500079976, "debt_to_equity_ratio": 0.7940823360321065, "profit_margin": 0.29021151861519917, "quarter": 1, "return_on_assets": 0.24412200264081296, "return_on_equity": 0.3520353886877703 }, { "asset_turnover_ratio": 0.8305447217075772, "current_ratio": 1.453943004874249, "debt_to_equity_ratio": 0.7994138206057619, "profit_margin": 0.2883440531761568, "quarter": 2, "return_on_assets": 0.23948263140122597, "return_on_equity": 0.34766792677945 }, { "asset_turnover_ratio": 0.8200376123096741, "current_ratio": 1.788125386285479, "debt_to_equity_ratio": 0.7953175794896685, "profit_margin": 0.29634412090503764, "quarter": 3, "return_on_assets": 0.24301332532897643, "return_on_equity": 0.35099068217783236 }, { "asset_turnover_ratio": 0.8096643637089992, "current_ratio": 1.1915588831426458, "debt_to_equity_ratio": 0.776740203814354, "profit_margin": 0.32057493779448354, "quarter": 4, "return_on_assets": 0.25955810303042254, "return_on_equity": 0.36613421466655544 } ], "income_statement": [ { "depreciation": 44669, "expenses": 555206, "income_tax": 99554, "marketing_expense": 86298, "net_income": 367266, "net_profit": 267712, "operational_expense": 320040, "product_revenue": 286299, "quarter": 1, "rd_expense": 57169, "revenue": 922472, "salaries_expense": 170351, "service_revenue": 636173 }, { "depreciation": 40948, "expenses": 557761, "income_tax": 103894, "marketing_expense": 109186, "net_income": 371979, "net_profit": 268085, "operational_expense": 334666, "product_revenue": 240820, "quarter": 2, "rd_expense": 111352, "revenue": 929740, "salaries_expense": 170166, "service_revenue": 688920 }, { "depreciation": 41077, "expenses": 560329, "income_tax": 99043, "marketing_expense": 87770, "net_income": 376737, "net_profit": 277694, "operational_expense": 348703, "product_revenue": 312962, "quarter": 3, "rd_expense": 80743, "revenue": 937066, "salaries_expense": 246828, "service_revenue": 624104 }, { "depreciation": 47279, "expenses": 562908, "income_tax": 78775, "marketing_expense": 65922, "net_income": 381542, "net_profit": 302767, "operational_expense": 370512, "product_revenue": 316683, "quarter": 4, "rd_expense": 73267, "revenue": 944450, "salaries_expense": 205168, "service_revenue": 627767 } ], "market_conditions": { "gdp_growth": [ 0.03108783481716717, 0.019808101027187712, 0.03481227278858452, 0.024204803548258737 ], "inflation_rate": [ 0.01406078175420115, 0.012445711510657148, 0.018431434069309877, 0.0189243853240625 ], "interest_rate": [ 0.01971373295852158, 0.02203486975391593, 0.02695894940397516, 0.01973408297552398 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 67213, "billable_hours_per_employee": 98, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 2547359, "net_revenue": 2255359, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 15137 }, { "average_project_size": 177172, "billable_hours_per_employee": 156, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 2578801, "net_revenue": 2231335, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 14975 }, { "average_project_size": 183189, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 2516912, "net_revenue": 2207567, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 14816 }, { "average_project_size": 87867, "billable_hours_per_employee": 85, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 2436484, "net_revenue": 2184052, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 14658 } ], "balance_sheet": [ { "assets": 2960251, "current_assets": 1202560, "current_liabilities": 882809, "equity": 2010451, "fixed_assets": 1757691, "liabilities": 1624747, "long_term_liabilities": 741938, "quarter": 1 }, { "assets": 2999299, "current_assets": 1377206, "current_liabilities": 944706, "equity": 2041005, "fixed_assets": 1622093, "liabilities": 1642122, "long_term_liabilities": 697416, "quarter": 2 }, { "assets": 3038861, "current_assets": 1516319, "current_liabilities": 876769, "equity": 2036858, "fixed_assets": 1522542, "liabilities": 1659682, "long_term_liabilities": 782913, "quarter": 3 }, { "assets": 3078945, "current_assets": 1465790, "current_liabilities": 740105, "equity": 2069581, "fixed_assets": 1613155, "liabilities": 1677431, "long_term_liabilities": 937326, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5355, "financing_cash_flow": -39589, "investing_cash_flow": -301343, "net_cash_flow": 597719, "operating_cash_flow": 749903, "quarter": 1 }, { "change_in_working_capital": 88340, "financing_cash_flow": -187580, "investing_cash_flow": -225010, "net_cash_flow": 504443, "operating_cash_flow": 783099, "quarter": 2 }, { "change_in_working_capital": 86146, "financing_cash_flow": 39742, "investing_cash_flow": -130236, "net_cash_flow": 740414, "operating_cash_flow": 777617, "quarter": 3 }, { "change_in_working_capital": -88481, "financing_cash_flow": -163225, "investing_cash_flow": -287297, "net_cash_flow": 56470, "operating_cash_flow": 758011, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7618810026582206, "current_ratio": 1.3621972589767435, "debt_to_equity_ratio": 0.8081505095125422, "profit_margin": 0.2992636648976948, "quarter": 1, "return_on_assets": 0.2280033010714294, "return_on_equity": 0.3357191993239328 }, { "asset_turnover_ratio": 0.7439521701570934, "current_ratio": 1.4578143888151447, "debt_to_equity_ratio": 0.8045653979289614, "profit_margin": 0.3064658601240961, "quarter": 2, "return_on_assets": 0.22799594171838153, "return_on_equity": 0.3350447451133143 }, { "asset_turnover_ratio": 0.7264455333758273, "current_ratio": 1.7294395673204688, "debt_to_equity_ratio": 0.8148245974928051, "profit_margin": 0.2979202896220137, "quarter": 3, "return_on_assets": 0.21642286369794472, "return_on_equity": 0.32288897900590025 }, { "asset_turnover_ratio": 0.7093507678766591, "current_ratio": 1.9805162780956755, "debt_to_equity_ratio": 0.8105172013078976, "profit_margin": 0.30588420055932736, "quarter": 4, "return_on_assets": 0.21697919254809683, "return_on_equity": 0.3228030214811597 } ], "income_statement": [ { "depreciation": 74956, "expenses": 1393428, "income_tax": 186984, "marketing_expense": 163533, "net_income": 861931, "net_profit": 674947, "operational_expense": 759020, "product_revenue": 814955, "quarter": 1, "rd_expense": 207357, "revenue": 2255359, "salaries_expense": 481111, "service_revenue": 1440404 }, { "depreciation": 99271, "expenses": 1368783, "income_tax": 178724, "marketing_expense": 191909, "net_income": 862552, "net_profit": 683828, "operational_expense": 770846, "product_revenue": 732534, "quarter": 2, "rd_expense": 233621, "revenue": 2231335, "salaries_expense": 587599, "service_revenue": 1498801 }, { "depreciation": 119938, "expenses": 1344575, "income_tax": 205313, "marketing_expense": 176909, "net_income": 862992, "net_profit": 657679, "operational_expense": 779692, "product_revenue": 452626, "quarter": 3, "rd_expense": 241176, "revenue": 2207567, "salaries_expense": 513837, "service_revenue": 1754941 }, { "depreciation": 89944, "expenses": 1320795, "income_tax": 195190, "marketing_expense": 219914, "net_income": 863257, "net_profit": 668067, "operational_expense": 758586, "product_revenue": 602569, "quarter": 4, "rd_expense": 236322, "revenue": 2184052, "salaries_expense": 655456, "service_revenue": 1581483 } ], "market_conditions": { "gdp_growth": [ 0.030545746037222876, 0.03137259136546934, 0.030086159391351383, 0.025726926408400845 ], "inflation_rate": [ 0.011007373410505606, 0.01178880039465714, 0.0131101973825027, 0.012640659310389539 ], "interest_rate": [ 0.029317026832351004, 0.03164692972011951, 0.03198049653910986, 0.031020036955333456 ], "year": 2016 }, "random_event": { "description": "Stewart LLC Expansion to New Market in 2016", "impact": -0.08, "type": "Expansion to New Market" }, "year": 2016 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1998, "industry": "Advertising", "location": "South Michaelhaven", "name": "Garcia, Turner and Lang", "num_employees": 792, "region": "Latin America", "revenue_size": "Small", "website": "www.garcia,turnerandlang.com" }

[ { "advertising_kpis": [ { "average_project_size": 71762, "billable_hours_per_employee": 135, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 2443995, "net_revenue": 1973245, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2491 }, { "average_project_size": 131329, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 2296512, "net_revenue": 1940498, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2450 }, { "average_project_size": 98930, "billable_hours_per_employee": 148, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 2164928, "net_revenue": 1908296, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 2409 }, { "average_project_size": 182447, "billable_hours_per_employee": 145, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 2381237, "net_revenue": 1876627, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2369 } ], "balance_sheet": [ { "assets": 2129039, "current_assets": 735153, "current_liabilities": 725393, "equity": 1286526, "fixed_assets": 1393886, "liabilities": 1267084, "long_term_liabilities": 541691, "quarter": 1 }, { "assets": 2195671, "current_assets": 838987, "current_liabilities": 739983, "equity": 1339776, "fixed_assets": 1356684, "liabilities": 1286408, "long_term_liabilities": 546425, "quarter": 2 }, { "assets": 2264388, "current_assets": 1025260, "current_liabilities": 615838, "equity": 1369749, "fixed_assets": 1239128, "liabilities": 1306027, "long_term_liabilities": 690189, "quarter": 3 }, { "assets": 2335255, "current_assets": 1065815, "current_liabilities": 625480, "equity": 1429491, "fixed_assets": 1269440, "liabilities": 1325945, "long_term_liabilities": 700465, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17859, "financing_cash_flow": -160134, "investing_cash_flow": -126799, "net_cash_flow": 279654, "operating_cash_flow": 501584, "quarter": 1 }, { "change_in_working_capital": 3837, "financing_cash_flow": -190060, "investing_cash_flow": -338913, "net_cash_flow": 439796, "operating_cash_flow": 553046, "quarter": 2 }, { "change_in_working_capital": -13490, "financing_cash_flow": -176235, "investing_cash_flow": -364740, "net_cash_flow": -43564, "operating_cash_flow": 512618, "quarter": 3 }, { "change_in_working_capital": 93822, "financing_cash_flow": 93592, "investing_cash_flow": -350938, "net_cash_flow": -48120, "operating_cash_flow": 518476, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9268242620262006, "current_ratio": 1.013454775549254, "debt_to_equity_ratio": 0.9848879851631448, "profit_margin": 0.21516385446307984, "quarter": 1, "return_on_assets": 0.1994190806274568, "return_on_equity": 0.33001354034042063 }, { "asset_turnover_ratio": 0.8837835905288178, "current_ratio": 1.1337922627952264, "debt_to_equity_ratio": 0.9601664755899494, "profit_margin": 0.22185696661372492, "quarter": 2, "return_on_assets": 0.1960735465377099, "return_on_equity": 0.3213320734212286 }, { "asset_turnover_ratio": 0.8427424981937724, "current_ratio": 1.6648209431701193, "debt_to_equity_ratio": 0.9534790680628349, "profit_margin": 0.21557871525172195, "quarter": 3, "return_on_assets": 0.18167734504864008, "return_on_equity": 0.3003382371514781 }, { "asset_turnover_ratio": 0.8036068866140956, "current_ratio": 1.7039953315853424, "debt_to_equity_ratio": 0.9275644267784827, "profit_margin": 0.22390224589116536, "quarter": 4, "return_on_assets": 0.1799293867265031, "return_on_equity": 0.2939374924361189 } ], "income_statement": [ { "depreciation": 77013, "expenses": 1417935, "income_tax": 130739, "marketing_expense": 223615, "net_income": 555310, "net_profit": 424571, "operational_expense": 794773, "product_revenue": 618044, "quarter": 1, "rd_expense": 254416, "revenue": 1973245, "salaries_expense": 451841, "service_revenue": 1355201 }, { "depreciation": 122533, "expenses": 1387306, "income_tax": 122679, "marketing_expense": 273721, "net_income": 553192, "net_profit": 430513, "operational_expense": 742374, "product_revenue": 761751, "quarter": 2, "rd_expense": 171025, "revenue": 1940498, "salaries_expense": 687023, "service_revenue": 1178747 }, { "depreciation": 101230, "expenses": 1357340, "income_tax": 139568, "marketing_expense": 181577, "net_income": 550956, "net_profit": 411388, "operational_expense": 927632, "product_revenue": 500458, "quarter": 3, "rd_expense": 213704, "revenue": 1908296, "salaries_expense": 407981, "service_revenue": 1407838 }, { "depreciation": 98295, "expenses": 1328021, "income_tax": 128425, "marketing_expense": 139156, "net_income": 548606, "net_profit": 420181, "operational_expense": 905249, "product_revenue": 678806, "quarter": 4, "rd_expense": 150984, "revenue": 1876627, "salaries_expense": 443732, "service_revenue": 1197821 } ], "market_conditions": { "gdp_growth": [ -0.001557171949198308, -0.0003854887514705852, -0.01097597460634421, -0.0177077992617088 ], "inflation_rate": [ 0.026864230063363102, 0.029712375498242113, 0.028693808950349578, 0.02232855662031513 ], "interest_rate": [ 0.04296495713507163, 0.04652408180169472, 0.04615386347858778, 0.03960865373717572 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 107884, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 1596251, "net_revenue": 1239930, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1566 }, { "average_project_size": 90810, "billable_hours_per_employee": 132, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 1499918, "net_revenue": 1257589, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 1588 }, { "average_project_size": 169890, "billable_hours_per_employee": 96, "client_concentration": 0.1, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 1485085, "net_revenue": 1275500, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 1610 }, { "average_project_size": 98336, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 1678169, "net_revenue": 1293666, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1633 } ], "balance_sheet": [ { "assets": 1686591, "current_assets": 604677, "current_liabilities": 313439, "equity": 1306555, "fixed_assets": 1081914, "liabilities": 724651, "long_term_liabilities": 411212, "quarter": 1 }, { "assets": 1712786, "current_assets": 808052, "current_liabilities": 317347, "equity": 1325890, "fixed_assets": 904734, "liabilities": 736940, "long_term_liabilities": 419593, "quarter": 2 }, { "assets": 1739388, "current_assets": 705727, "current_liabilities": 413687, "equity": 1352102, "fixed_assets": 1033661, "liabilities": 749438, "long_term_liabilities": 335751, "quarter": 3 }, { "assets": 1766403, "current_assets": 601250, "current_liabilities": 327875, "equity": 1342207, "fixed_assets": 1165153, "liabilities": 762147, "long_term_liabilities": 434272, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53545, "financing_cash_flow": 137379, "investing_cash_flow": -143548, "net_cash_flow": 271903, "operating_cash_flow": 388924, "quarter": 1 }, { "change_in_working_capital": -81974, "financing_cash_flow": 128910, "investing_cash_flow": -394453, "net_cash_flow": 406309, "operating_cash_flow": 420947, "quarter": 2 }, { "change_in_working_capital": 89424, "financing_cash_flow": 97326, "investing_cash_flow": -143932, "net_cash_flow": 110675, "operating_cash_flow": 402934, "quarter": 3 }, { "change_in_working_capital": 73522, "financing_cash_flow": 76054, "investing_cash_flow": -238379, "net_cash_flow": -88020, "operating_cash_flow": 402509, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7351693445535995, "current_ratio": 1.9291696310924933, "debt_to_equity_ratio": 0.5546272449303703, "profit_margin": 0.2779310122345616, "quarter": 1, "return_on_assets": 0.20432636009560112, "return_on_equity": 0.26375850997470446 }, { "asset_turnover_ratio": 0.7342359173883953, "current_ratio": 2.5462726920374226, "debt_to_equity_ratio": 0.5558077970269026, "profit_margin": 0.27834530995420603, "quarter": 2, "return_on_assets": 0.2043711240049837, "return_on_equity": 0.2640068180618302 }, { "asset_turnover_ratio": 0.7333038976927517, "current_ratio": 1.705944349230215, "debt_to_equity_ratio": 0.5542762306394045, "profit_margin": 0.28392943943551546, "quarter": 3, "return_on_assets": 0.20820656460778159, "return_on_equity": 0.26784369818253356 }, { "asset_turnover_ratio": 0.7323730768120299, "current_ratio": 1.8337781166603127, "debt_to_equity_ratio": 0.5678311914630157, "profit_margin": 0.26123512560429046, "quarter": 4, "return_on_assets": 0.19132157271019126, "return_on_equity": 0.2517875409679729 } ], "income_statement": [ { "depreciation": 44309, "expenses": 780135, "income_tax": 115180, "marketing_expense": 137739, "net_income": 459795, "net_profit": 344615, "operational_expense": 439877, "product_revenue": 433901, "quarter": 1, "rd_expense": 125961, "revenue": 1239930, "salaries_expense": 373685, "service_revenue": 806029 }, { "depreciation": 70903, "expenses": 790555, "income_tax": 116990, "marketing_expense": 83438, "net_income": 467034, "net_profit": 350044, "operational_expense": 493706, "product_revenue": 498740, "quarter": 2, "rd_expense": 151108, "revenue": 1257589, "salaries_expense": 270894, "service_revenue": 758849 }, { "depreciation": 40782, "expenses": 801116, "income_tax": 112232, "marketing_expense": 90583, "net_income": 474384, "net_profit": 362152, "operational_expense": 538949, "product_revenue": 427364, "quarter": 3, "rd_expense": 107443, "revenue": 1275500, "salaries_expense": 382825, "service_revenue": 848136 }, { "depreciation": 64558, "expenses": 811817, "income_tax": 143898, "marketing_expense": 82598, "net_income": 481849, "net_profit": 337951, "operational_expense": 472726, "product_revenue": 487798, "quarter": 4, "rd_expense": 124534, "revenue": 1293666, "salaries_expense": 283243, "service_revenue": 805868 } ], "market_conditions": { "gdp_growth": [ -0.005033480150851914, -0.009966063064214572, -0.016028672137235293, -0.00395839552411708 ], "inflation_rate": [ 0.025510671880829627, 0.022036076798595094, 0.02445814048337696, 0.030652776936201446 ], "interest_rate": [ 0.05252314606135447, 0.051459909172705515, 0.0491536313967104, 0.04695715536825968 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 119717, "billable_hours_per_employee": 104, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 1389319, "net_revenue": 1076714, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1359 }, { "average_project_size": 60909, "billable_hours_per_employee": 142, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 1249195, "net_revenue": 1072918, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1355 }, { "average_project_size": 123209, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 1286647, "net_revenue": 1069136, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1350 }, { "average_project_size": 70201, "billable_hours_per_employee": 87, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 1305480, "net_revenue": 1065368, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1345 } ], "balance_sheet": [ { "assets": 1437493, "current_assets": 499365, "current_liabilities": 408957, "equity": 970362, "fixed_assets": 938128, "liabilities": 724027, "long_term_liabilities": 315070, "quarter": 1 }, { "assets": 1478213, "current_assets": 678270, "current_liabilities": 346094, "equity": 1006397, "fixed_assets": 799943, "liabilities": 742566, "long_term_liabilities": 396472, "quarter": 2 }, { "assets": 1520086, "current_assets": 479594, "current_liabilities": 383056, "equity": 999592, "fixed_assets": 1040492, "liabilities": 761581, "long_term_liabilities": 378525, "quarter": 3 }, { "assets": 1563146, "current_assets": 646587, "current_liabilities": 442075, "equity": 1014481, "fixed_assets": 916559, "liabilities": 781082, "long_term_liabilities": 339007, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84180, "financing_cash_flow": 133737, "investing_cash_flow": -173168, "net_cash_flow": -164199, "operating_cash_flow": 316126, "quarter": 1 }, { "change_in_working_capital": 7595, "financing_cash_flow": 188859, "investing_cash_flow": -149496, "net_cash_flow": 95092, "operating_cash_flow": 310780, "quarter": 2 }, { "change_in_working_capital": -57663, "financing_cash_flow": 116987, "investing_cash_flow": -109399, "net_cash_flow": -347909, "operating_cash_flow": 296990, "quarter": 3 }, { "change_in_working_capital": 15938, "financing_cash_flow": 85975, "investing_cash_flow": -450783, "net_cash_flow": -268879, "operating_cash_flow": 281527, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7490220821944872, "current_ratio": 1.2210696968140904, "debt_to_equity_ratio": 0.7461411308357088, "profit_margin": 0.23859260676465616, "quarter": 1, "return_on_assets": 0.17871113111507325, "return_on_equity": 0.26474243632788586 }, { "asset_turnover_ratio": 0.7258209743791998, "current_ratio": 1.959785491802805, "debt_to_equity_ratio": 0.7378459991434791, "profit_margin": 0.2523492009640998, "quarter": 2, "return_on_assets": 0.18316034292757538, "return_on_equity": 0.26902902135042134 }, { "asset_turnover_ratio": 0.7033391531794911, "current_ratio": 1.2520205922893781, "debt_to_equity_ratio": 0.7618918518755652, "profit_margin": 0.22549703685966987, "quarter": 3, "return_on_assets": 0.15860089494936472, "return_on_equity": 0.24118540364468702 }, { "asset_turnover_ratio": 0.6815537384223866, "current_ratio": 1.4626183339931007, "debt_to_equity_ratio": 0.7699326059334773, "profit_margin": 0.21815654309121355, "quarter": 4, "return_on_assets": 0.14868540750512108, "return_on_equity": 0.2290994114231809 } ], "income_statement": [ { "depreciation": 59230, "expenses": 730132, "income_tax": 89686, "marketing_expense": 84565, "net_income": 346582, "net_profit": 256896, "operational_expense": 421218, "product_revenue": 236360, "quarter": 1, "rd_expense": 85530, "revenue": 1076714, "salaries_expense": 295630, "service_revenue": 840354 }, { "depreciation": 40030, "expenses": 732545, "income_tax": 69623, "marketing_expense": 103001, "net_income": 340373, "net_profit": 270750, "operational_expense": 467147, "product_revenue": 402138, "quarter": 2, "rd_expense": 95303, "revenue": 1072918, "salaries_expense": 343925, "service_revenue": 670780 }, { "depreciation": 55903, "expenses": 734967, "income_tax": 93082, "marketing_expense": 98851, "net_income": 334169, "net_profit": 241087, "operational_expense": 436116, "product_revenue": 223906, "quarter": 3, "rd_expense": 99117, "revenue": 1069136, "salaries_expense": 365302, "service_revenue": 845230 }, { "depreciation": 49110, "expenses": 737396, "income_tax": 95555, "marketing_expense": 129225, "net_income": 327972, "net_profit": 232417, "operational_expense": 490395, "product_revenue": 312974, "quarter": 4, "rd_expense": 139348, "revenue": 1065368, "salaries_expense": 286506, "service_revenue": 752394 } ], "market_conditions": { "gdp_growth": [ 0.003064211790073445, 0.0004831729898739749, 0.001620833289340002, -0.012145576816519644 ], "inflation_rate": [ 0.037083499526240106, 0.03081183883252923, 0.0376402552254191, 0.03790276497309647 ], "interest_rate": [ 0.05363170269364845, 0.05598964712423946, 0.0564430780140435, 0.05142195044666541 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 75044, "billable_hours_per_employee": 94, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 2205788, "net_revenue": 1698361, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 2144 }, { "average_project_size": 100153, "billable_hours_per_employee": 143, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 2168337, "net_revenue": 1713963, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 2164 }, { "average_project_size": 164933, "billable_hours_per_employee": 86, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 2017936, "net_revenue": 1729708, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2184 }, { "average_project_size": 191043, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 2092856, "net_revenue": 1745599, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2204 } ], "balance_sheet": [ { "assets": 1990367, "current_assets": 750908, "current_liabilities": 455005, "equity": 1300085, "fixed_assets": 1239459, "liabilities": 1102391, "long_term_liabilities": 647386, "quarter": 1 }, { "assets": 2032213, "current_assets": 920438, "current_liabilities": 576097, "equity": 1315433, "fixed_assets": 1111775, "liabilities": 1118763, "long_term_liabilities": 542666, "quarter": 2 }, { "assets": 2074940, "current_assets": 771614, "current_liabilities": 650565, "equity": 1361048, "fixed_assets": 1303326, "liabilities": 1135378, "long_term_liabilities": 484813, "quarter": 3 }, { "assets": 2118564, "current_assets": 831493, "current_liabilities": 476782, "equity": 1383429, "fixed_assets": 1287071, "liabilities": 1152240, "long_term_liabilities": 675458, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21223, "financing_cash_flow": 165878, "investing_cash_flow": -220370, "net_cash_flow": 135831, "operating_cash_flow": 498089, "quarter": 1 }, { "change_in_working_capital": 50418, "financing_cash_flow": 125966, "investing_cash_flow": -233191, "net_cash_flow": 157419, "operating_cash_flow": 499248, "quarter": 2 }, { "change_in_working_capital": 9287, "financing_cash_flow": -170359, "investing_cash_flow": -401074, "net_cash_flow": 313948, "operating_cash_flow": 529962, "quarter": 3 }, { "change_in_working_capital": 59881, "financing_cash_flow": -168482, "investing_cash_flow": -272180, "net_cash_flow": 168549, "operating_cash_flow": 509578, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8532903730819492, "current_ratio": 1.6503291172624477, "debt_to_equity_ratio": 0.8479376348469523, "profit_margin": 0.24265100293753802, "quarter": 1, "return_on_assets": 0.20705176482528095, "return_on_equity": 0.31698619705634634 }, { "asset_turnover_ratio": 0.8433973210485318, "current_ratio": 1.5977135794840105, "debt_to_equity_ratio": 0.8504902948306755, "profit_margin": 0.2345342344029597, "quarter": 2, "return_on_assets": 0.1978055449896246, "return_on_equity": 0.30558987040769087 }, { "asset_turnover_ratio": 0.8336183214936336, "current_ratio": 1.186067495177269, "debt_to_equity_ratio": 0.834193944666169, "profit_margin": 0.24367465491285234, "quarter": 3, "return_on_assets": 0.20313165681899237, "return_on_equity": 0.30967754259952623 }, { "asset_turnover_ratio": 0.8239538668645365, "current_ratio": 1.7439689417805202, "debt_to_equity_ratio": 0.8328869786595481, "profit_margin": 0.23894663092726337, "quarter": 4, "return_on_assets": 0.1968810005267719, "return_on_equity": 0.3015008359662838 } ], "income_statement": [ { "depreciation": 85980, "expenses": 1134039, "income_tax": 152213, "marketing_expense": 167770, "net_income": 564322, "net_profit": 412109, "operational_expense": 706851, "product_revenue": 612142, "quarter": 1, "rd_expense": 123897, "revenue": 1698361, "salaries_expense": 401791, "service_revenue": 1086219 }, { "depreciation": 97265, "expenses": 1145288, "income_tax": 166692, "marketing_expense": 216631, "net_income": 568675, "net_profit": 401983, "operational_expense": 749098, "product_revenue": 590048, "quarter": 2, "rd_expense": 148522, "revenue": 1713963, "salaries_expense": 497079, "service_revenue": 1123915 }, { "depreciation": 108476, "expenses": 1156648, "income_tax": 151574, "marketing_expense": 183431, "net_income": 573060, "net_profit": 421486, "operational_expense": 657098, "product_revenue": 582781, "quarter": 3, "rd_expense": 220557, "revenue": 1729708, "salaries_expense": 549541, "service_revenue": 1146927 }, { "depreciation": 92473, "expenses": 1168122, "income_tax": 160372, "marketing_expense": 216519, "net_income": 577477, "net_profit": 417105, "operational_expense": 689611, "product_revenue": 352080, "quarter": 4, "rd_expense": 163999, "revenue": 1745599, "salaries_expense": 380143, "service_revenue": 1393519 } ], "market_conditions": { "gdp_growth": [ 0.00837255708219902, -0.005192227125127486, 0.0033704908827238683, 0.005453545106544158 ], "inflation_rate": [ 0.024146859376513168, 0.023662209628198032, 0.02288834828606311, 0.023297038798248806 ], "interest_rate": [ 0.04483223898779945, 0.04250033822649624, 0.03603173720590194, 0.03917422137290265 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 96989, "billable_hours_per_employee": 121, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 3768934, "net_revenue": 3339682, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 4217 }, { "average_project_size": 199415, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 4074099, "net_revenue": 3284736, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4147 }, { "average_project_size": 174640, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 4155947, "net_revenue": 3230695, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4079 }, { "average_project_size": 176195, "billable_hours_per_employee": 148, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 3507093, "net_revenue": 3177543, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 4012 } ], "balance_sheet": [ { "assets": 4049519, "current_assets": 1994501, "current_liabilities": 1076345, "equity": 2853812, "fixed_assets": 2055018, "liabilities": 1965598, "long_term_liabilities": 889253, "quarter": 1 }, { "assets": 4155696, "current_assets": 1372381, "current_liabilities": 908922, "equity": 2911419, "fixed_assets": 2783315, "liabilities": 1993358, "long_term_liabilities": 1084436, "quarter": 2 }, { "assets": 4264657, "current_assets": 1413259, "current_liabilities": 914932, "equity": 2925975, "fixed_assets": 2851398, "liabilities": 2021510, "long_term_liabilities": 1106578, "quarter": 3 }, { "assets": 4376474, "current_assets": 1751506, "current_liabilities": 1060792, "equity": 3046961, "fixed_assets": 2624968, "liabilities": 2050059, "long_term_liabilities": 989267, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63228, "financing_cash_flow": 48847, "investing_cash_flow": -128427, "net_cash_flow": 1046374, "operating_cash_flow": 958783, "quarter": 1 }, { "change_in_working_capital": -26318, "financing_cash_flow": -52529, "investing_cash_flow": -394887, "net_cash_flow": 605531, "operating_cash_flow": 932247, "quarter": 2 }, { "change_in_working_capital": 15473, "financing_cash_flow": -133339, "investing_cash_flow": -238070, "net_cash_flow": 434699, "operating_cash_flow": 858870, "quarter": 3 }, { "change_in_working_capital": -97375, "financing_cash_flow": 16432, "investing_cash_flow": -435558, "net_cash_flow": 533717, "operating_cash_flow": 892438, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8247107866391046, "current_ratio": 1.853031323599775, "debt_to_equity_ratio": 0.6887622590415907, "profit_margin": 0.23052823592186322, "quarter": 1, "return_on_assets": 0.1901191227896449, "return_on_equity": 0.26977635527497956 }, { "asset_turnover_ratio": 0.7904177783937998, "current_ratio": 1.5098996393529918, "debt_to_equity_ratio": 0.6846688848290129, "profit_margin": 0.2280490730457486, "quarter": 2, "return_on_assets": 0.18025404168158596, "return_on_equity": 0.25729068883592504 }, { "asset_turnover_ratio": 0.7575509589634055, "current_ratio": 1.5446601496067467, "debt_to_equity_ratio": 0.6908842351694734, "profit_margin": 0.21135637997396844, "quarter": 3, "return_on_assets": 0.1601132283323137, "return_on_equity": 0.23336768085851725 }, { "asset_turnover_ratio": 0.7260509259280417, "current_ratio": 1.6511304760971048, "debt_to_equity_ratio": 0.6728208861222706, "profit_margin": 0.22676199818539042, "quarter": 4, "return_on_assets": 0.1646407587477956, "return_on_equity": 0.23648021750196344 } ], "income_statement": [ { "depreciation": 188892, "expenses": 2372389, "income_tax": 197402, "marketing_expense": 373039, "net_income": 967293, "net_profit": 769891, "operational_expense": 1617079, "product_revenue": 1186677, "quarter": 1, "rd_expense": 328994, "revenue": 3339682, "salaries_expense": 888475, "service_revenue": 2153005 }, { "depreciation": 183166, "expenses": 2333388, "income_tax": 202267, "marketing_expense": 417572, "net_income": 951348, "net_profit": 749081, "operational_expense": 1219733, "product_revenue": 789749, "quarter": 2, "rd_expense": 333939, "revenue": 3284736, "salaries_expense": 955708, "service_revenue": 2494987 }, { "depreciation": 176042, "expenses": 2295029, "income_tax": 252838, "marketing_expense": 359305, "net_income": 935666, "net_profit": 682828, "operational_expense": 1350839, "product_revenue": 1195612, "quarter": 3, "rd_expense": 311676, "revenue": 3230695, "salaries_expense": 1077141, "service_revenue": 2035083 }, { "depreciation": 171892, "expenses": 2257300, "income_tax": 199697, "marketing_expense": 362600, "net_income": 920243, "net_profit": 720546, "operational_expense": 1324673, "product_revenue": 851386, "quarter": 4, "rd_expense": 415538, "revenue": 3177543, "salaries_expense": 1069108, "service_revenue": 2326157 } ], "market_conditions": { "gdp_growth": [ -0.020961004686723052, -0.014051157099974643, -0.011542079515538213, -0.014638929229101557 ], "inflation_rate": [ 0.021340625338001316, 0.023274630848716678, 0.019491240570292327, 0.02642687328707629 ], "interest_rate": [ 0.04744910453795829, 0.05102010463001985, 0.04662200739928971, 0.05306595898709094 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 107195, "billable_hours_per_employee": 100, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 1536425, "net_revenue": 1264424, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1596 }, { "average_project_size": 142059, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 1482246, "net_revenue": 1271661, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 1606 }, { "average_project_size": 196877, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 1619839, "net_revenue": 1278940, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1615 }, { "average_project_size": 76864, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 1594053, "net_revenue": 1286261, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 1624 } ], "balance_sheet": [ { "assets": 1761082, "current_assets": 663919, "current_liabilities": 421831, "equity": 1361253, "fixed_assets": 1097163, "liabilities": 796048, "long_term_liabilities": 374217, "quarter": 1 }, { "assets": 1790035, "current_assets": 641688, "current_liabilities": 447827, "equity": 1370511, "fixed_assets": 1148347, "liabilities": 816201, "long_term_liabilities": 368374, "quarter": 2 }, { "assets": 1819465, "current_assets": 674803, "current_liabilities": 386043, "equity": 1358586, "fixed_assets": 1144662, "liabilities": 836865, "long_term_liabilities": 450822, "quarter": 3 }, { "assets": 1849378, "current_assets": 782830, "current_liabilities": 383074, "equity": 1361758, "fixed_assets": 1066548, "liabilities": 858051, "long_term_liabilities": 474977, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92901, "financing_cash_flow": -108889, "investing_cash_flow": -302013, "net_cash_flow": 119674, "operating_cash_flow": 439506, "quarter": 1 }, { "change_in_working_capital": -14856, "financing_cash_flow": -149761, "investing_cash_flow": -126015, "net_cash_flow": 242936, "operating_cash_flow": 437517, "quarter": 2 }, { "change_in_working_capital": -22090, "financing_cash_flow": 98466, "investing_cash_flow": -291387, "net_cash_flow": 318625, "operating_cash_flow": 415498, "quarter": 3 }, { "change_in_working_capital": 10543, "financing_cash_flow": 120681, "investing_cash_flow": -264455, "net_cash_flow": 385571, "operating_cash_flow": 424413, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7179813319311651, "current_ratio": 1.5738980776661744, "debt_to_equity_ratio": 0.5847906303971414, "profit_margin": 0.31335928454379225, "quarter": 1, "return_on_assets": 0.22498611648974892, "return_on_equity": 0.29106933097668103 }, { "asset_turnover_ratio": 0.7104112489420598, "current_ratio": 1.4328926125490424, "debt_to_equity_ratio": 0.5955450193395019, "profit_margin": 0.3119361213405145, "quarter": 2, "return_on_assets": 0.2216029295516568, "return_on_equity": 0.2894372974751753 }, { "asset_turnover_ratio": 0.7029209135652513, "current_ratio": 1.7479995751768584, "debt_to_equity_ratio": 0.6159823522397552, "profit_margin": 0.29398251677170156, "quarter": 3, "return_on_assets": 0.2066464592613763, "return_on_equity": 0.2767480306730674 }, { "asset_turnover_ratio": 0.6955100579762493, "current_ratio": 2.0435477218500866, "debt_to_equity_ratio": 0.6301053491148941, "profit_margin": 0.2879905400225926, "quarter": 4, "return_on_assets": 0.20030031718772473, "return_on_equity": 0.27202410413597716 } ], "income_statement": [ { "depreciation": 43287, "expenses": 763149, "income_tax": 105056, "marketing_expense": 150744, "net_income": 501275, "net_profit": 396219, "operational_expense": 389417, "product_revenue": 293817, "quarter": 1, "rd_expense": 135796, "revenue": 1264424, "salaries_expense": 238487, "service_revenue": 970607 }, { "depreciation": 40840, "expenses": 771857, "income_tax": 103127, "marketing_expense": 85597, "net_income": 499804, "net_profit": 396677, "operational_expense": 493613, "product_revenue": 324685, "quarter": 2, "rd_expense": 103650, "revenue": 1271661, "salaries_expense": 268731, "service_revenue": 946976 }, { "depreciation": 39512, "expenses": 780665, "income_tax": 122289, "marketing_expense": 108819, "net_income": 498275, "net_profit": 375986, "operational_expense": 545163, "product_revenue": 319907, "quarter": 3, "rd_expense": 141123, "revenue": 1278940, "salaries_expense": 240654, "service_revenue": 959033 }, { "depreciation": 53982, "expenses": 789573, "income_tax": 126257, "marketing_expense": 136624, "net_income": 496688, "net_profit": 370431, "operational_expense": 442733, "product_revenue": 338524, "quarter": 4, "rd_expense": 154786, "revenue": 1286261, "salaries_expense": 372993, "service_revenue": 947737 } ], "market_conditions": { "gdp_growth": [ -0.01269564544281183, -0.02224573854787893, -0.014167581041540374, -0.012481005891538456 ], "inflation_rate": [ 0.034729467147995664, 0.041307608245440296, 0.03407453356338171, 0.04171667669967468 ], "interest_rate": [ 0.05981969548818468, 0.056451064078569126, 0.058214096943403855, 0.05603548224278412 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 104266, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 3262913, "net_revenue": 2702898, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3413 }, { "average_project_size": 85602, "billable_hours_per_employee": 86, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 3292313, "net_revenue": 2708204, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 3419 }, { "average_project_size": 59113, "billable_hours_per_employee": 152, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 3048818, "net_revenue": 2713522, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3426 }, { "average_project_size": 188251, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 3099672, "net_revenue": 2718849, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 3433 } ], "balance_sheet": [ { "assets": 3570295, "current_assets": 1559319, "current_liabilities": 849297, "equity": 2323861, "fixed_assets": 2010976, "liabilities": 1973797, "long_term_liabilities": 1124500, "quarter": 1 }, { "assets": 3621755, "current_assets": 1774494, "current_liabilities": 922631, "equity": 2398175, "fixed_assets": 1847261, "liabilities": 2004444, "long_term_liabilities": 1081813, "quarter": 2 }, { "assets": 3673958, "current_assets": 1728725, "current_liabilities": 927265, "equity": 2378958, "fixed_assets": 1945233, "liabilities": 2035567, "long_term_liabilities": 1108302, "quarter": 3 }, { "assets": 3726912, "current_assets": 1842132, "current_liabilities": 1108807, "equity": 2409665, "fixed_assets": 1884780, "liabilities": 2067173, "long_term_liabilities": 958366, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49042, "financing_cash_flow": -11034, "investing_cash_flow": -422161, "net_cash_flow": 888175, "operating_cash_flow": 887660, "quarter": 1 }, { "change_in_working_capital": -24897, "financing_cash_flow": -88562, "investing_cash_flow": -299413, "net_cash_flow": 609444, "operating_cash_flow": 920846, "quarter": 2 }, { "change_in_working_capital": -95256, "financing_cash_flow": -93641, "investing_cash_flow": -200196, "net_cash_flow": 629432, "operating_cash_flow": 888432, "quarter": 3 }, { "change_in_working_capital": 64439, "financing_cash_flow": -192330, "investing_cash_flow": -261060, "net_cash_flow": 430515, "operating_cash_flow": 838083, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7570517282185366, "current_ratio": 1.8360114306302742, "debt_to_equity_ratio": 0.8493610418179056, "profit_margin": 0.2691048644824925, "quarter": 1, "return_on_assets": 0.20372630272848602, "return_on_equity": 0.31299763626137705 }, { "asset_turnover_ratio": 0.7477601328637635, "current_ratio": 1.9232976130218906, "debt_to_equity_ratio": 0.8358205718932105, "profit_margin": 0.288332784384042, "quarter": 2, "return_on_assets": 0.2156037611599901, "return_on_equity": 0.3256075974438896 }, { "asset_turnover_ratio": 0.7385827491767734, "current_ratio": 1.8643268105665587, "debt_to_equity_ratio": 0.8556548707459316, "profit_margin": 0.2729172639838557, "quarter": 3, "return_on_assets": 0.20157198313099933, "return_on_equity": 0.31129889640758684 }, { "asset_turnover_ratio": 0.7295178957807429, "current_ratio": 1.6613639704655545, "debt_to_equity_ratio": 0.8578673799055055, "profit_margin": 0.27582480674726695, "quarter": 4, "return_on_assets": 0.20121913262239624, "return_on_equity": 0.3112158744057784 } ], "income_statement": [ { "depreciation": 160297, "expenses": 1696487, "income_tax": 279048, "marketing_expense": 310953, "net_income": 1006411, "net_profit": 727363, "operational_expense": 1029204, "product_revenue": 968025, "quarter": 1, "rd_expense": 229297, "revenue": 2702898, "salaries_expense": 700196, "service_revenue": 1734873 }, { "depreciation": 139982, "expenses": 1699181, "income_tax": 228159, "marketing_expense": 259701, "net_income": 1009023, "net_profit": 780864, "operational_expense": 967282, "product_revenue": 893036, "quarter": 2, "rd_expense": 319424, "revenue": 2708204, "salaries_expense": 605912, "service_revenue": 1815168 }, { "depreciation": 147865, "expenses": 1701879, "income_tax": 271076, "marketing_expense": 208512, "net_income": 1011643, "net_profit": 740567, "operational_expense": 1177881, "product_revenue": 849721, "quarter": 3, "rd_expense": 313796, "revenue": 2713522, "salaries_expense": 561366, "service_revenue": 1863801 }, { "depreciation": 88157, "expenses": 1704582, "income_tax": 264341, "marketing_expense": 239577, "net_income": 1014267, "net_profit": 749926, "operational_expense": 1143535, "product_revenue": 760734, "quarter": 4, "rd_expense": 295110, "revenue": 2718849, "salaries_expense": 756736, "service_revenue": 1958115 } ], "market_conditions": { "gdp_growth": [ -0.0157685416181717, -0.014603106122593124, 0.0007016464721257831, -0.018728268938301873 ], "inflation_rate": [ 0.026499349746437945, 0.03350596797810477, 0.028645881977665426, 0.032386799579273984 ], "interest_rate": [ 0.04107972181667701, 0.04593474471726762, 0.039137779839460686, 0.03732094592357446 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 196524, "billable_hours_per_employee": 122, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 2989084, "net_revenue": 2400054, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3030 }, { "average_project_size": 115289, "billable_hours_per_employee": 134, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 3021610, "net_revenue": 2370387, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 2993 }, { "average_project_size": 65445, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 2684613, "net_revenue": 2341088, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 2956 }, { "average_project_size": 188722, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 2693298, "net_revenue": 2312151, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2919 } ], "balance_sheet": [ { "assets": 3067748, "current_assets": 1003494, "current_liabilities": 942823, "equity": 2088649, "fixed_assets": 2064254, "liabilities": 1645879, "long_term_liabilities": 703056, "quarter": 1 }, { "assets": 3161517, "current_assets": 1248323, "current_liabilities": 859965, "equity": 2190470, "fixed_assets": 1913194, "liabilities": 1671016, "long_term_liabilities": 811051, "quarter": 2 }, { "assets": 3258151, "current_assets": 1121910, "current_liabilities": 758996, "equity": 2244140, "fixed_assets": 2136241, "liabilities": 1696537, "long_term_liabilities": 937541, "quarter": 3 }, { "assets": 3357740, "current_assets": 1178815, "current_liabilities": 722850, "equity": 2306121, "fixed_assets": 2178925, "liabilities": 1722448, "long_term_liabilities": 999598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40265, "financing_cash_flow": 99922, "investing_cash_flow": -176662, "net_cash_flow": 185105, "operating_cash_flow": 808751, "quarter": 1 }, { "change_in_working_capital": 40021, "financing_cash_flow": -56083, "investing_cash_flow": -145081, "net_cash_flow": 710829, "operating_cash_flow": 823460, "quarter": 2 }, { "change_in_working_capital": -84009, "financing_cash_flow": 128672, "investing_cash_flow": -383804, "net_cash_flow": 641783, "operating_cash_flow": 767846, "quarter": 3 }, { "change_in_working_capital": -84812, "financing_cash_flow": 18562, "investing_cash_flow": -296110, "net_cash_flow": 275251, "operating_cash_flow": 748378, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.78235044077936, "current_ratio": 1.0643503605660871, "debt_to_equity_ratio": 0.7880112934246013, "profit_margin": 0.27781874907814574, "quarter": 1, "return_on_assets": 0.21735162079805773, "return_on_equity": 0.3192398531299419 }, { "asset_turnover_ratio": 0.7497625348843608, "current_ratio": 1.4515974487333787, "debt_to_equity_ratio": 0.7628572863358092, "profit_margin": 0.29529735017952763, "quarter": 2, "return_on_assets": 0.22140288981523742, "return_on_equity": 0.31955196829904087 }, { "asset_turnover_ratio": 0.7185326892461399, "current_ratio": 1.4781500824773781, "debt_to_equity_ratio": 0.7559853663318687, "profit_margin": 0.2915422231031042, "quarter": 3, "return_on_assets": 0.20948261759507156, "return_on_equity": 0.3041369968005561 }, { "asset_turnover_ratio": 0.6886033462984031, "current_ratio": 1.6307878536349174, "debt_to_equity_ratio": 0.7469026993813421, "profit_margin": 0.2901320026243961, "quarter": 4, "return_on_assets": 0.1997858678754162, "return_on_equity": 0.29089063409942495 } ], "income_statement": [ { "depreciation": 141971, "expenses": 1479554, "income_tax": 253720, "marketing_expense": 263346, "net_income": 920500, "net_profit": 666780, "operational_expense": 769615, "product_revenue": 485301, "quarter": 1, "rd_expense": 210287, "revenue": 2400054, "salaries_expense": 457257, "service_revenue": 1914753 }, { "depreciation": 123491, "expenses": 1450128, "income_tax": 220290, "marketing_expense": 157740, "net_income": 920259, "net_profit": 699969, "operational_expense": 874718, "product_revenue": 802564, "quarter": 2, "rd_expense": 288778, "revenue": 2370387, "salaries_expense": 581341, "service_revenue": 1567823 }, { "depreciation": 85320, "expenses": 1421287, "income_tax": 237275, "marketing_expense": 206984, "net_income": 919801, "net_profit": 682526, "operational_expense": 818480, "product_revenue": 924587, "quarter": 3, "rd_expense": 150483, "revenue": 2341088, "salaries_expense": 551759, "service_revenue": 1416501 }, { "depreciation": 77549, "expenses": 1393020, "income_tax": 248302, "marketing_expense": 147629, "net_income": 919131, "net_profit": 670829, "operational_expense": 932032, "product_revenue": 764078, "quarter": 4, "rd_expense": 232383, "revenue": 2312151, "salaries_expense": 493516, "service_revenue": 1548073 } ], "market_conditions": { "gdp_growth": [ 0.005818513304238708, 0.0038006242623788485, -0.0011787724378147183, 0.004556702612203931 ], "inflation_rate": [ 0.037939639094397584, 0.03598982262047582, 0.04032586052065871, 0.042649431025005714 ], "interest_rate": [ 0.055148311883335153, 0.06126563763350609, 0.05575770282986939, 0.061400668940682544 ], "year": 2005 }, "random_event": { "description": "Garcia, Turner and Lang Senior Leadership Change in 2005", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 2005 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "West Erica", "name": "Morris-Roach", "num_employees": 965, "region": "North America", "revenue_size": "Medium", "website": "www.morris-roach.com" }

[ { "advertising_kpis": [ { "average_project_size": 153667, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 21952619, "net_revenue": 16934193, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 17548 }, { "average_project_size": 101875, "billable_hours_per_employee": 136, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 21224162, "net_revenue": 16950449, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 17565 }, { "average_project_size": 148134, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 21198460, "net_revenue": 16966721, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 17582 }, { "average_project_size": 118982, "billable_hours_per_employee": 153, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 20939557, "net_revenue": 16983009, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 17599 } ], "balance_sheet": [ { "assets": 18615473, "current_assets": 6461604, "current_liabilities": 5911948, "equity": 13186421, "fixed_assets": 12153869, "liabilities": 9935098, "long_term_liabilities": 4023150, "quarter": 1 }, { "assets": 19134775, "current_assets": 6123865, "current_liabilities": 5340945, "equity": 13460910, "fixed_assets": 13010910, "liabilities": 10123235, "long_term_liabilities": 4782290, "quarter": 2 }, { "assets": 19668564, "current_assets": 6865475, "current_liabilities": 4454552, "equity": 14314282, "fixed_assets": 12803089, "liabilities": 10314934, "long_term_liabilities": 5860382, "quarter": 3 }, { "assets": 20217243, "current_assets": 7459891, "current_liabilities": 4560306, "equity": 14311000, "fixed_assets": 12757352, "liabilities": 10510264, "long_term_liabilities": 5949958, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39084, "financing_cash_flow": -132494, "investing_cash_flow": -363199, "net_cash_flow": 5150453, "operating_cash_flow": 5283588, "quarter": 1 }, { "change_in_working_capital": 4940, "financing_cash_flow": -120790, "investing_cash_flow": -491195, "net_cash_flow": 5281171, "operating_cash_flow": 5487417, "quarter": 2 }, { "change_in_working_capital": -99478, "financing_cash_flow": -39753, "investing_cash_flow": -142571, "net_cash_flow": 5665089, "operating_cash_flow": 5869652, "quarter": 3 }, { "change_in_working_capital": -51036, "financing_cash_flow": 41801, "investing_cash_flow": -326022, "net_cash_flow": 5050829, "operating_cash_flow": 5618014, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9096837346007808, "current_ratio": 1.0929737541669853, "debt_to_equity_ratio": 0.7534340060885361, "profit_margin": 0.2660915698787654, "quarter": 1, "return_on_assets": 0.24205917303309993, "return_on_equity": 0.34171865133078944 }, { "asset_turnover_ratio": 0.8858452215926239, "current_ratio": 1.146588291023405, "debt_to_equity_ratio": 0.7520468527016375, "profit_margin": 0.26249275166693226, "quarter": 2, "return_on_assets": 0.23252794976685118, "return_on_equity": 0.330540060070233 }, { "asset_turnover_ratio": 0.862631405119357, "current_ratio": 1.5412268169728405, "debt_to_equity_ratio": 0.7206043586398535, "profit_margin": 0.2923754094854274, "quarter": 3, "return_on_assets": 0.2522122103067616, "return_on_equity": 0.34655262485397453 }, { "asset_turnover_ratio": 0.8400259619968954, "current_ratio": 1.6358312358863638, "debt_to_equity_ratio": 0.734418559150304, "profit_margin": 0.271095716901522, "quarter": 4, "return_on_assets": 0.22772744038343903, "return_on_equity": 0.32171203968974915 } ], "income_statement": [ { "depreciation": 777542, "expenses": 10626489, "income_tax": 1801658, "marketing_expense": 1402788, "net_income": 6307704, "net_profit": 4506046, "operational_expense": 5906593, "product_revenue": 4544990, "quarter": 1, "rd_expense": 1329719, "revenue": 16934193, "salaries_expense": 5242858, "service_revenue": 12389203 }, { "depreciation": 1038047, "expenses": 10609720, "income_tax": 1891359, "marketing_expense": 1953312, "net_income": 6340729, "net_profit": 4449370, "operational_expense": 7007941, "product_revenue": 4857619, "quarter": 2, "rd_expense": 1896493, "revenue": 16950449, "salaries_expense": 4152707, "service_revenue": 12092830 }, { "depreciation": 909000, "expenses": 10592977, "income_tax": 1413092, "marketing_expense": 1985965, "net_income": 6373744, "net_profit": 4960652, "operational_expense": 5909605, "product_revenue": 5244693, "quarter": 3, "rd_expense": 1376909, "revenue": 16966721, "salaries_expense": 4612905, "service_revenue": 11722028 }, { "depreciation": 1013993, "expenses": 10576261, "income_tax": 1802727, "marketing_expense": 1844742, "net_income": 6406748, "net_profit": 4604021, "operational_expense": 6226059, "product_revenue": 3441767, "quarter": 4, "rd_expense": 1598453, "revenue": 16983009, "salaries_expense": 3607098, "service_revenue": 13541242 } ], "market_conditions": { "gdp_growth": [ -0.013002780593148406, -0.005131980119094888, -0.007124792640440835, -0.0042482294533173395 ], "inflation_rate": [ 0.019364577182854954, 0.019339603164260064, 0.02056400422458572, 0.023668687171482454 ], "interest_rate": [ 0.0385339759517096, 0.043340839494031044, 0.03643701940527545, 0.03642935219435353 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 137840, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 23491891, "net_revenue": 18544102, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 19217 }, { "average_project_size": 114278, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 21986003, "net_revenue": 18146378, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 18805 }, { "average_project_size": 118161, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 22341374, "net_revenue": 17757184, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 18401 }, { "average_project_size": 128159, "billable_hours_per_employee": 103, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 20524717, "net_revenue": 17376338, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 18007 } ], "balance_sheet": [ { "assets": 24494292, "current_assets": 11218778, "current_liabilities": 6188086, "equity": 12965452, "fixed_assets": 13275514, "liabilities": 14570614, "long_term_liabilities": 8382528, "quarter": 1 }, { "assets": 25125082, "current_assets": 12056647, "current_liabilities": 8804460, "equity": 13277359, "fixed_assets": 13068435, "liabilities": 14860960, "long_term_liabilities": 6056500, "quarter": 2 }, { "assets": 25772116, "current_assets": 11828331, "current_liabilities": 8000927, "equity": 13357059, "fixed_assets": 13943785, "liabilities": 15157091, "long_term_liabilities": 7156164, "quarter": 3 }, { "assets": 26435813, "current_assets": 8276013, "current_liabilities": 7100418, "equity": 13629938, "fixed_assets": 18159800, "liabilities": 15459123, "long_term_liabilities": 8358705, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35403, "financing_cash_flow": 187354, "investing_cash_flow": -190994, "net_cash_flow": 4036201, "operating_cash_flow": 4062672, "quarter": 1 }, { "change_in_working_capital": 35813, "financing_cash_flow": -131484, "investing_cash_flow": -231003, "net_cash_flow": 3938190, "operating_cash_flow": 4294815, "quarter": 2 }, { "change_in_working_capital": 99867, "financing_cash_flow": 4714, "investing_cash_flow": -441658, "net_cash_flow": 3402308, "operating_cash_flow": 3635504, "quarter": 3 }, { "change_in_working_capital": -99591, "financing_cash_flow": -142428, "investing_cash_flow": -373959, "net_cash_flow": 3181577, "operating_cash_flow": 3541720, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7570785062903634, "current_ratio": 1.8129641378610446, "debt_to_equity_ratio": 1.1238030112640887, "profit_margin": 0.16402918836404157, "quarter": 1, "return_on_assets": 0.12418297291466926, "return_on_equity": 0.23460609009234695 }, { "asset_turnover_ratio": 0.7222415433310825, "current_ratio": 1.3693794963007384, "debt_to_equity_ratio": 1.1192707826910457, "profit_margin": 0.1660517046432076, "quarter": 2, "return_on_assets": 0.11992943943426732, "return_on_equity": 0.22694550926882373 }, { "asset_turnover_ratio": 0.689007608067572, "current_ratio": 1.47837006886827, "debt_to_equity_ratio": 1.1347626000603876, "profit_margin": 0.1544182906478865, "quarter": 3, "return_on_assets": 0.1063953770811834, "return_on_equity": 0.2052872567232053 }, { "asset_turnover_ratio": 0.6573029548968288, "current_ratio": 1.1655670130969755, "debt_to_equity_ratio": 1.1342034717986245, "profit_margin": 0.15269316239129327, "quarter": 4, "return_on_assets": 0.10036566683233838, "return_on_equity": 0.1946632479179289 } ], "income_statement": [ { "depreciation": 1020898, "expenses": 14643677, "income_tax": 858651, "marketing_expense": 2230353, "net_income": 3900425, "net_profit": 3041774, "operational_expense": 10020049, "product_revenue": 4628097, "quarter": 1, "rd_expense": 2233454, "revenue": 18544102, "salaries_expense": 5407149, "service_revenue": 13916005 }, { "depreciation": 1281578, "expenses": 14328230, "income_tax": 804911, "marketing_expense": 2583203, "net_income": 3818148, "net_profit": 3013237, "operational_expense": 7344049, "product_revenue": 7090952, "quarter": 2, "rd_expense": 1481056, "revenue": 18146378, "salaries_expense": 5991158, "service_revenue": 11055426 }, { "depreciation": 893470, "expenses": 14019579, "income_tax": 995571, "marketing_expense": 1847666, "net_income": 3737605, "net_profit": 2742034, "operational_expense": 8236296, "product_revenue": 3989726, "quarter": 3, "rd_expense": 2197151, "revenue": 17757184, "salaries_expense": 4746757, "service_revenue": 13767458 }, { "depreciation": 888472, "expenses": 13717577, "income_tax": 1005513, "marketing_expense": 1540661, "net_income": 3658761, "net_profit": 2653248, "operational_expense": 9113667, "product_revenue": 4463406, "quarter": 4, "rd_expense": 2620614, "revenue": 17376338, "salaries_expense": 6551149, "service_revenue": 12912932 } ], "market_conditions": { "gdp_growth": [ 0.003775688424509543, -0.003091824167205647, -0.007785047583583994, 0.005271716546357974 ], "inflation_rate": [ 0.02830186300077312, 0.03314067315367748, 0.034689133014863094, 0.03031822722240425 ], "interest_rate": [ 0.053866810210542654, 0.05904485804871142, 0.05756112215316779, 0.056405766004140476 ], "year": 1994 }, "random_event": { "description": "Morris-Roach Introduction of New Service in 1994", "impact": -0.02, "type": "Introduction of New Service" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 173962, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 13723630, "net_revenue": 10645239, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 11031 }, { "average_project_size": 81561, "billable_hours_per_employee": 115, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 13499292, "net_revenue": 10408856, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 10786 }, { "average_project_size": 116414, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 12281826, "net_revenue": 10177722, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 10547 }, { "average_project_size": 184527, "billable_hours_per_employee": 158, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 11385845, "net_revenue": 9951720, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 10313 } ], "balance_sheet": [ { "assets": 11205928, "current_assets": 4704674, "current_liabilities": 3337139, "equity": 7486981, "fixed_assets": 6501254, "liabilities": 5671344, "long_term_liabilities": 2334205, "quarter": 1 }, { "assets": 11439516, "current_assets": 5494494, "current_liabilities": 2933807, "equity": 7618807, "fixed_assets": 5945022, "liabilities": 5754891, "long_term_liabilities": 2821084, "quarter": 2 }, { "assets": 11677973, "current_assets": 4459860, "current_liabilities": 3115636, "equity": 7825806, "fixed_assets": 7218113, "liabilities": 5839668, "long_term_liabilities": 2724032, "quarter": 3 }, { "assets": 11921402, "current_assets": 4706446, "current_liabilities": 2858406, "equity": 7842509, "fixed_assets": 7214956, "liabilities": 5925694, "long_term_liabilities": 3067288, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77364, "financing_cash_flow": 67493, "investing_cash_flow": -170745, "net_cash_flow": 2196842, "operating_cash_flow": 2504272, "quarter": 1 }, { "change_in_working_capital": -94201, "financing_cash_flow": 185016, "investing_cash_flow": -130714, "net_cash_flow": 1874185, "operating_cash_flow": 2532814, "quarter": 2 }, { "change_in_working_capital": 96279, "financing_cash_flow": 21848, "investing_cash_flow": -110881, "net_cash_flow": 1898363, "operating_cash_flow": 2493130, "quarter": 3 }, { "change_in_working_capital": 50810, "financing_cash_flow": -129519, "investing_cash_flow": -323541, "net_cash_flow": 2218319, "operating_cash_flow": 2516318, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9499649649721111, "current_ratio": 1.4097926397432052, "debt_to_equity_ratio": 0.7574941087736164, "profit_margin": 0.18340565204783096, "quarter": 1, "return_on_assets": 0.17422894382330495, "return_on_equity": 0.2607722658839391 }, { "asset_turnover_ratio": 0.9099035308836493, "current_ratio": 1.8728205365928978, "debt_to_equity_ratio": 0.7553532987513661, "profit_margin": 0.18582080489921274, "quarter": 2, "return_on_assets": 0.16907900648943539, "return_on_equity": 0.2538694050131471 }, { "asset_turnover_ratio": 0.8715315577455094, "current_ratio": 1.4314444947997775, "debt_to_equity_ratio": 0.7462065888165386, "profit_margin": 0.19527955273292, "quarter": 3, "return_on_assets": 0.17019229278916811, "return_on_equity": 0.25396757854718094 }, { "asset_turnover_ratio": 0.8347776545074145, "current_ratio": 1.646528169896089, "debt_to_equity_ratio": 0.7555865093683667, "profit_margin": 0.18557606122358747, "quarter": 4, "return_on_assets": 0.1549147491209507, "return_on_equity": 0.23548599051655536 } ], "income_statement": [ { "depreciation": 551875, "expenses": 7907134, "income_tax": 785708, "marketing_expense": 849681, "net_income": 2738105, "net_profit": 1952397, "operational_expense": 5339426, "product_revenue": 4027855, "quarter": 1, "rd_expense": 1084585, "revenue": 10645239, "salaries_expense": 2844015, "service_revenue": 6617384 }, { "depreciation": 598632, "expenses": 7708914, "income_tax": 765760, "marketing_expense": 1327851, "net_income": 2699942, "net_profit": 1934182, "operational_expense": 4827653, "product_revenue": 3429529, "quarter": 2, "rd_expense": 1276770, "revenue": 10408856, "salaries_expense": 2781390, "service_revenue": 6979327 }, { "depreciation": 505629, "expenses": 7515664, "income_tax": 674557, "marketing_expense": 1483269, "net_income": 2662058, "net_profit": 1987501, "operational_expense": 4149755, "product_revenue": 3165711, "quarter": 3, "rd_expense": 758721, "revenue": 10177722, "salaries_expense": 2486014, "service_revenue": 7012011 }, { "depreciation": 669517, "expenses": 7327259, "income_tax": 777660, "marketing_expense": 998417, "net_income": 2624461, "net_profit": 1846801, "operational_expense": 4013999, "product_revenue": 2951541, "quarter": 4, "rd_expense": 1298905, "revenue": 9951720, "salaries_expense": 3604157, "service_revenue": 7000179 } ], "market_conditions": { "gdp_growth": [ -0.0062985145096198635, -0.0030846944958613128, -0.00033134255385119243, -0.006960635376071944 ], "inflation_rate": [ 0.025310932173172422, 0.024552614430937245, 0.03380601244364022, 0.024758983948308194 ], "interest_rate": [ 0.05848460380513324, 0.0524488035672406, 0.05125746980482377, 0.05057958791230782 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 152396, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 9911418, "net_revenue": 7772352, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 8054 }, { "average_project_size": 187785, "billable_hours_per_employee": 155, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 9712451, "net_revenue": 7782995, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 8065 }, { "average_project_size": 131950, "billable_hours_per_employee": 109, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 9442382, "net_revenue": 7793653, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 8076 }, { "average_project_size": 98819, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 9721684, "net_revenue": 7804326, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 8087 } ], "balance_sheet": [ { "assets": 9386321, "current_assets": 4562978, "current_liabilities": 2554940, "equity": 5787088, "fixed_assets": 4823343, "liabilities": 5104487, "long_term_liabilities": 2549547, "quarter": 1 }, { "assets": 9690125, "current_assets": 3605501, "current_liabilities": 2125270, "equity": 6036900, "fixed_assets": 6084624, "liabilities": 5203474, "long_term_liabilities": 3078204, "quarter": 2 }, { "assets": 10003762, "current_assets": 4261970, "current_liabilities": 2438201, "equity": 6400411, "fixed_assets": 5741792, "liabilities": 5304381, "long_term_liabilities": 2866180, "quarter": 3 }, { "assets": 10327551, "current_assets": 3837535, "current_liabilities": 3203230, "equity": 6603203, "fixed_assets": 6490016, "liabilities": 5407244, "long_term_liabilities": 2204014, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74778, "financing_cash_flow": -112475, "investing_cash_flow": -253759, "net_cash_flow": 1344258, "operating_cash_flow": 1829511, "quarter": 1 }, { "change_in_working_capital": -66850, "financing_cash_flow": 179685, "investing_cash_flow": -477474, "net_cash_flow": 1749497, "operating_cash_flow": 2071268, "quarter": 2 }, { "change_in_working_capital": 95193, "financing_cash_flow": 109172, "investing_cash_flow": -337236, "net_cash_flow": 1587618, "operating_cash_flow": 1990317, "quarter": 3 }, { "change_in_working_capital": 62959, "financing_cash_flow": -172242, "investing_cash_flow": -223472, "net_cash_flow": 1430705, "operating_cash_flow": 2107744, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8280509477568474, "current_ratio": 1.7859433098233226, "debt_to_equity_ratio": 0.8820475859361392, "profit_margin": 0.19366775977207415, "quarter": 1, "return_on_assets": 0.16036677202921146, "return_on_equity": 0.2601056006060388 }, { "asset_turnover_ratio": 0.8031882973645851, "current_ratio": 1.6964907988161504, "debt_to_equity_ratio": 0.8619447067203366, "profit_margin": 0.19918411871008526, "quarter": 2, "return_on_assets": 0.15998235316881876, "return_on_equity": 0.25679554075767363 }, { "asset_turnover_ratio": 0.7790722130334569, "current_ratio": 1.7479978065795232, "debt_to_equity_ratio": 0.8287563095557458, "profit_margin": 0.21825836998388304, "quarter": 3, "return_on_assets": 0.17003903131641876, "return_on_equity": 0.2657688701553697 }, { "asset_turnover_ratio": 0.7556802188631168, "current_ratio": 1.1980204356227933, "debt_to_equity_ratio": 0.8188819880291428, "profit_margin": 0.21563630222520178, "quarter": 4, "return_on_assets": 0.16295208806037365, "return_on_equity": 0.2548605578232261 } ], "income_statement": [ { "depreciation": 324257, "expenses": 5628857, "income_tax": 638241, "marketing_expense": 880885, "net_income": 2143495, "net_profit": 1505254, "operational_expense": 3288582, "product_revenue": 2102214, "quarter": 1, "rd_expense": 910921, "revenue": 7772352, "salaries_expense": 2562824, "service_revenue": 5670138 }, { "depreciation": 521019, "expenses": 5604977, "income_tax": 627769, "marketing_expense": 635467, "net_income": 2178018, "net_profit": 1550249, "operational_expense": 3336939, "product_revenue": 1951247, "quarter": 2, "rd_expense": 569891, "revenue": 7782995, "salaries_expense": 1794749, "service_revenue": 5831748 }, { "depreciation": 289287, "expenses": 5581199, "income_tax": 511424, "marketing_expense": 772175, "net_income": 2212454, "net_profit": 1701030, "operational_expense": 3875446, "product_revenue": 2434532, "quarter": 3, "rd_expense": 570807, "revenue": 7793653, "salaries_expense": 2017531, "service_revenue": 5359121 }, { "depreciation": 424848, "expenses": 5557522, "income_tax": 563908, "marketing_expense": 686729, "net_income": 2246804, "net_profit": 1682896, "operational_expense": 3359335, "product_revenue": 2935756, "quarter": 4, "rd_expense": 637755, "revenue": 7804326, "salaries_expense": 2658411, "service_revenue": 4868570 } ], "market_conditions": { "gdp_growth": [ -0.01970535911686007, -0.012973521361491368, -0.021198185120619384, -0.011755082401072092 ], "inflation_rate": [ 0.02828208180324849, 0.0310315074126332, 0.031410140473923626, 0.028888310370219276 ], "interest_rate": [ 0.05390729703557955, 0.05415264424195631, 0.05227767207211287, 0.05197483428724913 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 72478, "billable_hours_per_employee": 89, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 22636528, "net_revenue": 18724794, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 19404 }, { "average_project_size": 158946, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 21639338, "net_revenue": 18836155, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 19519 }, { "average_project_size": 131092, "billable_hours_per_employee": 140, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 21926987, "net_revenue": 18948179, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 19635 }, { "average_project_size": 92057, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 24074435, "net_revenue": 19060870, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 19752 } ], "balance_sheet": [ { "assets": 20563961, "current_assets": 9418432, "current_liabilities": 4741541, "equity": 13940947, "fixed_assets": 11145529, "liabilities": 10532385, "long_term_liabilities": 5790844, "quarter": 1 }, { "assets": 21189404, "current_assets": 7178094, "current_liabilities": 5267278, "equity": 13964483, "fixed_assets": 14011310, "liabilities": 10700735, "long_term_liabilities": 5433457, "quarter": 2 }, { "assets": 21833870, "current_assets": 9448306, "current_liabilities": 5003419, "equity": 14461292, "fixed_assets": 12385564, "liabilities": 10871776, "long_term_liabilities": 5868357, "quarter": 3 }, { "assets": 22497937, "current_assets": 9884555, "current_liabilities": 5366190, "equity": 15221017, "fixed_assets": 12613382, "liabilities": 11045550, "long_term_liabilities": 5679360, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25381, "financing_cash_flow": 18588, "investing_cash_flow": -157633, "net_cash_flow": 4625603, "operating_cash_flow": 4939432, "quarter": 1 }, { "change_in_working_capital": 61577, "financing_cash_flow": -48449, "investing_cash_flow": -402326, "net_cash_flow": 3932674, "operating_cash_flow": 4254691, "quarter": 2 }, { "change_in_working_capital": -94410, "financing_cash_flow": 145750, "investing_cash_flow": -203874, "net_cash_flow": 4263685, "operating_cash_flow": 4492878, "quarter": 3 }, { "change_in_working_capital": -97547, "financing_cash_flow": -36499, "investing_cash_flow": -292972, "net_cash_flow": 4530978, "operating_cash_flow": 4561556, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.910563582570498, "current_ratio": 1.9863651922444623, "debt_to_equity_ratio": 0.755499967111273, "profit_margin": 0.20878045440713527, "quarter": 1, "return_on_assets": 0.1901078785356576, "return_on_equity": 0.28042363262696574 }, { "asset_turnover_ratio": 0.8889421807239127, "current_ratio": 1.3627710555622847, "debt_to_equity_ratio": 0.766282217537162, "profit_margin": 0.1845288489078583, "quarter": 2, "return_on_assets": 0.16403547735462498, "return_on_equity": 0.24890387993597757 }, { "asset_turnover_ratio": 0.867834195220545, "current_ratio": 1.8883699326400607, "debt_to_equity_ratio": 0.7517845570091525, "profit_margin": 0.1846719940739424, "quarter": 3, "return_on_assets": 0.16026467135693306, "return_on_equity": 0.24196994293455937 }, { "asset_turnover_ratio": 0.8472274591221408, "current_ratio": 1.8420061533415701, "debt_to_equity_ratio": 0.725677528643454, "profit_margin": 0.19771552924918956, "quarter": 4, "return_on_assets": 0.1675100254747802, "return_on_equity": 0.24759383686385739 } ], "income_statement": [ { "depreciation": 1030061, "expenses": 13788025, "income_tax": 1027398, "marketing_expense": 2595069, "net_income": 4936769, "net_profit": 3909371, "operational_expense": 8177130, "product_revenue": 5998588, "quarter": 1, "rd_expense": 2597424, "revenue": 18724794, "salaries_expense": 6359263, "service_revenue": 12726206 }, { "depreciation": 778877, "expenses": 13910975, "income_tax": 1449366, "marketing_expense": 1512980, "net_income": 4925180, "net_profit": 3475814, "operational_expense": 9386483, "product_revenue": 4501402, "quarter": 2, "rd_expense": 1809540, "revenue": 18836155, "salaries_expense": 6408261, "service_revenue": 14334753 }, { "depreciation": 993680, "expenses": 14035022, "income_tax": 1413959, "marketing_expense": 1705911, "net_income": 4913157, "net_profit": 3499198, "operational_expense": 9664410, "product_revenue": 7547079, "quarter": 3, "rd_expense": 2673153, "revenue": 18948179, "salaries_expense": 6503019, "service_revenue": 11401100 }, { "depreciation": 792926, "expenses": 14160175, "income_tax": 1132065, "marketing_expense": 1786301, "net_income": 4900695, "net_profit": 3768630, "operational_expense": 8244288, "product_revenue": 6434107, "quarter": 4, "rd_expense": 2687097, "revenue": 19060870, "salaries_expense": 5382493, "service_revenue": 12626763 } ], "market_conditions": { "gdp_growth": [ -0.014406889899657679, -0.02205476307890929, -0.023691582125785877, -0.007838647801359828 ], "inflation_rate": [ 0.03448814039855165, 0.030893940857179135, 0.027779433748122435, 0.03312095359839375 ], "interest_rate": [ 0.05332051100184989, 0.045927533157777894, 0.04636702552537273, 0.052406841698963404 ], "year": 1997 }, "random_event": { "description": "Morris-Roach Expansion to New Market in 1997", "impact": 0, "type": "Expansion to New Market" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 88750, "billable_hours_per_employee": 112, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 13065910, "net_revenue": 11834883, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 12264 }, { "average_project_size": 94756, "billable_hours_per_employee": 149, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 14328333, "net_revenue": 11687899, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 12112 }, { "average_project_size": 178490, "billable_hours_per_employee": 93, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 13148494, "net_revenue": 11542741, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 11961 }, { "average_project_size": 192413, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 12913328, "net_revenue": 11399386, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 11813 } ], "balance_sheet": [ { "assets": 15904065, "current_assets": 5970398, "current_liabilities": 4482777, "equity": 9553856, "fixed_assets": 9933667, "liabilities": 9145387, "long_term_liabilities": 4662610, "quarter": 1 }, { "assets": 16341277, "current_assets": 8074197, "current_liabilities": 3961770, "equity": 9849770, "fixed_assets": 8267080, "liabilities": 9317105, "long_term_liabilities": 5355335, "quarter": 2 }, { "assets": 16790508, "current_assets": 5995745, "current_liabilities": 4092999, "equity": 9941067, "fixed_assets": 10794763, "liabilities": 9492046, "long_term_liabilities": 5399047, "quarter": 3 }, { "assets": 17252089, "current_assets": 6029673, "current_liabilities": 4682531, "equity": 10417252, "fixed_assets": 11222416, "liabilities": 9670273, "long_term_liabilities": 4987742, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57694, "financing_cash_flow": 65499, "investing_cash_flow": -331483, "net_cash_flow": 2857490, "operating_cash_flow": 3252322, "quarter": 1 }, { "change_in_working_capital": 87695, "financing_cash_flow": -96508, "investing_cash_flow": -305096, "net_cash_flow": 3024501, "operating_cash_flow": 3625594, "quarter": 2 }, { "change_in_working_capital": -39351, "financing_cash_flow": 68678, "investing_cash_flow": -428237, "net_cash_flow": 2640898, "operating_cash_flow": 3219056, "quarter": 3 }, { "change_in_working_capital": -34766, "financing_cash_flow": 167150, "investing_cash_flow": -232003, "net_cash_flow": 2754576, "operating_cash_flow": 3247046, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.744142016522191, "current_ratio": 1.3318525547891407, "debt_to_equity_ratio": 0.957245639875669, "profit_margin": 0.2361812955818828, "quarter": 1, "return_on_assets": 0.17575242555912593, "return_on_equity": 0.2925706646614728 }, { "asset_turnover_ratio": 0.7152377993470156, "current_ratio": 2.0380276997402675, "debt_to_equity_ratio": 0.9459210722686926, "profit_margin": 0.24175414246820578, "quarter": 2, "return_on_assets": 0.17291170084198437, "return_on_equity": 0.2868694395909752 }, { "asset_turnover_ratio": 0.6874563294928301, "current_ratio": 1.4648781981134127, "debt_to_equity_ratio": 0.9548317097148626, "profit_margin": 0.22894085555588573, "quarter": 3, "return_on_assets": 0.1573868402313974, "return_on_equity": 0.2658270988416032 }, { "asset_turnover_ratio": 0.6607539527531999, "current_ratio": 1.287695265658679, "debt_to_equity_ratio": 0.9282940453010065, "profit_margin": 0.2487358529661159, "quarter": 4, "return_on_assets": 0.16435319803879983, "return_on_equity": 0.2721865612927478 } ], "income_statement": [ { "depreciation": 457144, "expenses": 8159622, "income_tax": 880083, "marketing_expense": 1021082, "net_income": 3675261, "net_profit": 2795178, "operational_expense": 4378570, "product_revenue": 2657949, "quarter": 1, "rd_expense": 971539, "revenue": 11834883, "salaries_expense": 3904535, "service_revenue": 9176934 }, { "depreciation": 799996, "expenses": 8015135, "income_tax": 847166, "marketing_expense": 1290136, "net_income": 3672764, "net_profit": 2825598, "operational_expense": 4550509, "product_revenue": 4533624, "quarter": 2, "rd_expense": 1428911, "revenue": 11687899, "salaries_expense": 3623395, "service_revenue": 7154275 }, { "depreciation": 576451, "expenses": 7873207, "income_tax": 1026929, "marketing_expense": 1025290, "net_income": 3669534, "net_profit": 2642605, "operational_expense": 4314924, "product_revenue": 3263607, "quarter": 3, "rd_expense": 959550, "revenue": 11542741, "salaries_expense": 3268067, "service_revenue": 8279134 }, { "depreciation": 411610, "expenses": 7733792, "income_tax": 830158, "marketing_expense": 1349588, "net_income": 3665594, "net_profit": 2835436, "operational_expense": 4340794, "product_revenue": 4168943, "quarter": 4, "rd_expense": 947509, "revenue": 11399386, "salaries_expense": 2630393, "service_revenue": 7230443 } ], "market_conditions": { "gdp_growth": [ -0.016672982784170006, -0.020274064939551563, -0.006284257595369174, -0.005988099912934182 ], "inflation_rate": [ 0.01910462692431441, 0.024959646446655145, 0.017630886581014922, 0.019816824675158207 ], "interest_rate": [ 0.055274674439313796, 0.05485244476320817, 0.05009133888189023, 0.05407645592836168 ], "year": 1998 }, "random_event": { "description": "Morris-Roach Introduction of New Service in 1998", "impact": -0.04, "type": "Introduction of New Service" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 54959, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 9670678, "net_revenue": 8534824, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 8844 }, { "average_project_size": 108057, "billable_hours_per_employee": 110, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 10621603, "net_revenue": 8475565, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 8783 }, { "average_project_size": 170572, "billable_hours_per_employee": 108, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 10436456, "net_revenue": 8416717, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 8722 }, { "average_project_size": 183908, "billable_hours_per_employee": 93, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 9821527, "net_revenue": 8358278, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 8661 } ], "balance_sheet": [ { "assets": 9266322, "current_assets": 4526041, "current_liabilities": 2914023, "equity": 5702605, "fixed_assets": 4740281, "liabilities": 5524904, "long_term_liabilities": 2610881, "quarter": 1 }, { "assets": 9404915, "current_assets": 3007899, "current_liabilities": 2519838, "equity": 5798031, "fixed_assets": 6397016, "liabilities": 5572912, "long_term_liabilities": 3053074, "quarter": 2 }, { "assets": 9545581, "current_assets": 2908724, "current_liabilities": 3125599, "equity": 5768099, "fixed_assets": 6636857, "liabilities": 5621336, "long_term_liabilities": 2495737, "quarter": 3 }, { "assets": 9688351, "current_assets": 4507027, "current_liabilities": 2788723, "equity": 5849085, "fixed_assets": 5181324, "liabilities": 5670182, "long_term_liabilities": 2881459, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34615, "financing_cash_flow": 159234, "investing_cash_flow": -343252, "net_cash_flow": 2249220, "operating_cash_flow": 2506358, "quarter": 1 }, { "change_in_working_capital": -43900, "financing_cash_flow": -88607, "investing_cash_flow": -344581, "net_cash_flow": 2120982, "operating_cash_flow": 2286096, "quarter": 2 }, { "change_in_working_capital": 55985, "financing_cash_flow": 169415, "investing_cash_flow": -224091, "net_cash_flow": 1651732, "operating_cash_flow": 2362491, "quarter": 3 }, { "change_in_working_capital": -71687, "financing_cash_flow": 47085, "investing_cash_flow": -110271, "net_cash_flow": 1909582, "operating_cash_flow": 2343192, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9210584307344382, "current_ratio": 1.553193300121516, "debt_to_equity_ratio": 0.9688386272589457, "profit_margin": 0.22978646074013945, "quarter": 1, "return_on_assets": 0.21164675693333343, "return_on_equity": 0.34391072150359353 }, { "asset_turnover_ratio": 0.9011846465385386, "current_ratio": 1.1936874513361573, "debt_to_equity_ratio": 0.9611731982805887, "profit_margin": 0.23196424073203378, "quarter": 2, "return_on_assets": 0.20904261229367835, "return_on_equity": 0.33908545849444405 }, { "asset_turnover_ratio": 0.8817396238112694, "current_ratio": 0.9306133000426479, "debt_to_equity_ratio": 0.9745560885830843, "profit_margin": 0.21907045229155264, "quarter": 3, "return_on_assets": 0.19316309819171823, "return_on_equity": 0.3196640695660737 }, { "asset_turnover_ratio": 0.8627142018285671, "current_ratio": 1.616161590806975, "debt_to_equity_ratio": 0.9694135065570085, "profit_margin": 0.21905421188431398, "quarter": 4, "return_on_assets": 0.18898117956296176, "return_on_equity": 0.31302605450254184 } ], "income_statement": [ { "depreciation": 545171, "expenses": 5914408, "income_tax": 659229, "marketing_expense": 751924, "net_income": 2620416, "net_profit": 1961187, "operational_expense": 3233615, "product_revenue": 2988506, "quarter": 1, "rd_expense": 624220, "revenue": 8534824, "salaries_expense": 2843308, "service_revenue": 5546318 }, { "depreciation": 320068, "expenses": 5887741, "income_tax": 621796, "marketing_expense": 647692, "net_income": 2587824, "net_profit": 1966028, "operational_expense": 3788338, "product_revenue": 3295548, "quarter": 2, "rd_expense": 644188, "revenue": 8475565, "salaries_expense": 2018247, "service_revenue": 5180017 }, { "depreciation": 518637, "expenses": 5861196, "income_tax": 711667, "marketing_expense": 842627, "net_income": 2555521, "net_profit": 1843854, "operational_expense": 3027705, "product_revenue": 2547023, "quarter": 3, "rd_expense": 613478, "revenue": 8416717, "salaries_expense": 1758926, "service_revenue": 5869694 }, { "depreciation": 512276, "expenses": 5834770, "income_tax": 692592, "marketing_expense": 907139, "net_income": 2523508, "net_profit": 1830916, "operational_expense": 3043313, "product_revenue": 2861929, "quarter": 4, "rd_expense": 1142272, "revenue": 8358278, "salaries_expense": 2612677, "service_revenue": 5496349 } ], "market_conditions": { "gdp_growth": [ -0.00760580487698443, -0.007107267314447038, -0.013695264569981437, 0.0007564859828568162 ], "inflation_rate": [ 0.018579750236162363, 0.025873716306262083, 0.017380135001863695, 0.021072521499254565 ], "interest_rate": [ 0.04220942770415985, 0.03615804377956173, 0.03912448537004333, 0.036820167885102235 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 66473, "billable_hours_per_employee": 98, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 19073256, "net_revenue": 16586127, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 17188 }, { "average_project_size": 57902, "billable_hours_per_employee": 119, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 18877602, "net_revenue": 16291703, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 16883 }, { "average_project_size": 85588, "billable_hours_per_employee": 125, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 19241972, "net_revenue": 16002505, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 16583 }, { "average_project_size": 150506, "billable_hours_per_employee": 102, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 18228317, "net_revenue": 15718442, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 16289 } ], "balance_sheet": [ { "assets": 21759401, "current_assets": 7567940, "current_liabilities": 4448301, "equity": 13606417, "fixed_assets": 14191461, "liabilities": 10848943, "long_term_liabilities": 6400642, "quarter": 1 }, { "assets": 22167046, "current_assets": 10167907, "current_liabilities": 5138259, "equity": 13664269, "fixed_assets": 11999139, "liabilities": 10938358, "long_term_liabilities": 5800099, "quarter": 2 }, { "assets": 22582327, "current_assets": 7958305, "current_liabilities": 5243092, "equity": 14015049, "fixed_assets": 14624022, "liabilities": 11028511, "long_term_liabilities": 5785419, "quarter": 3 }, { "assets": 23005388, "current_assets": 11298581, "current_liabilities": 4751766, "equity": 14279546, "fixed_assets": 11706807, "liabilities": 11119407, "long_term_liabilities": 6367641, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51743, "financing_cash_flow": -11458, "investing_cash_flow": -481021, "net_cash_flow": 3259307, "operating_cash_flow": 3462418, "quarter": 1 }, { "change_in_working_capital": 48729, "financing_cash_flow": -150957, "investing_cash_flow": -344220, "net_cash_flow": 3099850, "operating_cash_flow": 3468190, "quarter": 2 }, { "change_in_working_capital": -86227, "financing_cash_flow": -22280, "investing_cash_flow": -214452, "net_cash_flow": 2716895, "operating_cash_flow": 3244473, "quarter": 3 }, { "change_in_working_capital": -3696, "financing_cash_flow": -174144, "investing_cash_flow": -166281, "net_cash_flow": 3298814, "operating_cash_flow": 3500968, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7622510840257045, "current_ratio": 1.7013102305801697, "debt_to_equity_ratio": 0.7973401814746675, "profit_margin": 0.16254300958867612, "quarter": 1, "return_on_assets": 0.12389858525976886, "return_on_equity": 0.19813878995476913 }, { "asset_turnover_ratio": 0.7349514680485618, "current_ratio": 1.9788622955752133, "debt_to_equity_ratio": 0.8005080988964722, "profit_margin": 0.14949824459726524, "quarter": 2, "return_on_assets": 0.10987395433744307, "return_on_equity": 0.1782445149462441 }, { "asset_turnover_ratio": 0.7086295845419296, "current_ratio": 1.5178648400600256, "debt_to_equity_ratio": 0.7869049191337112, "profit_margin": 0.15380298272051782, "quarter": 3, "return_on_assets": 0.10898934374655013, "return_on_equity": 0.17561358508272074 }, { "asset_turnover_ratio": 0.6832504628915627, "current_ratio": 2.3777646037283824, "debt_to_equity_ratio": 0.778694714803958, "profit_margin": 0.15227749671373284, "quarter": 4, "return_on_assets": 0.10404367011762636, "return_on_equity": 0.1676219257951198 } ], "income_statement": [ { "depreciation": 766459, "expenses": 12903273, "income_tax": 986895, "marketing_expense": 1407038, "net_income": 3682854, "net_profit": 2695959, "operational_expense": 7583972, "product_revenue": 3790254, "quarter": 1, "rd_expense": 1568744, "revenue": 16586127, "salaries_expense": 4452915, "service_revenue": 12795873 }, { "depreciation": 1032609, "expenses": 12822703, "income_tax": 1033419, "marketing_expense": 1556077, "net_income": 3469000, "net_profit": 2435581, "operational_expense": 6418554, "product_revenue": 6177239, "quarter": 2, "rd_expense": 1791283, "revenue": 16291703, "salaries_expense": 5053920, "service_revenue": 10114464 }, { "depreciation": 783240, "expenses": 12742636, "income_tax": 798636, "marketing_expense": 1913143, "net_income": 3259869, "net_profit": 2461233, "operational_expense": 7735909, "product_revenue": 5743071, "quarter": 3, "rd_expense": 1820078, "revenue": 16002505, "salaries_expense": 4222687, "service_revenue": 10259434 }, { "depreciation": 1107403, "expenses": 12663069, "income_tax": 661808, "marketing_expense": 1593420, "net_income": 3055373, "net_profit": 2393565, "operational_expense": 6415079, "product_revenue": 3218210, "quarter": 4, "rd_expense": 1789169, "revenue": 15718442, "salaries_expense": 4905259, "service_revenue": 12500232 } ], "market_conditions": { "gdp_growth": [ -0.0010406321221037833, 0.009808712281901921, 0.003783547847143692, -0.004535677613982773 ], "inflation_rate": [ 0.038843218682195646, 0.03888568740160386, 0.038450807642583726, 0.03954975686417199 ], "interest_rate": [ 0.036640208240350955, 0.045427805146580506, 0.044059170340568596, 0.03656751211686507 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1995, "industry": "Advertising", "location": "Annaland", "name": "Barry, Bates and Barnes", "num_employees": 90, "region": "North America", "revenue_size": "Medium", "website": "www.barry,batesandbarnes.com" }

[ { "advertising_kpis": [ { "average_project_size": 123205, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 13590649, "net_revenue": 12100660, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 134452 }, { "average_project_size": 183383, "billable_hours_per_employee": 120, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 15422060, "net_revenue": 12593774, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 139931 }, { "average_project_size": 143958, "billable_hours_per_employee": 108, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 16419861, "net_revenue": 13106984, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 145633 }, { "average_project_size": 185508, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 15288652, "net_revenue": 13641108, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 151568 } ], "balance_sheet": [ { "assets": 15040465, "current_assets": 4817713, "current_liabilities": 2983530, "equity": 11666664, "fixed_assets": 10222752, "liabilities": 6388147, "long_term_liabilities": 3404617, "quarter": 1 }, { "assets": 15563704, "current_assets": 6026536, "current_liabilities": 3654146, "equity": 12112484, "fixed_assets": 9537168, "liabilities": 6437533, "long_term_liabilities": 2783387, "quarter": 2 }, { "assets": 16105144, "current_assets": 5939867, "current_liabilities": 2956927, "equity": 12966585, "fixed_assets": 10165277, "liabilities": 6487301, "long_term_liabilities": 3530374, "quarter": 3 }, { "assets": 16665421, "current_assets": 6787984, "current_liabilities": 3191250, "equity": 13555416, "fixed_assets": 9877437, "liabilities": 6537454, "long_term_liabilities": 3346204, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92024, "financing_cash_flow": 146267, "investing_cash_flow": -186296, "net_cash_flow": 3704208, "operating_cash_flow": 3624657, "quarter": 1 }, { "change_in_working_capital": 54609, "financing_cash_flow": 178579, "investing_cash_flow": -340959, "net_cash_flow": 3394649, "operating_cash_flow": 3730825, "quarter": 2 }, { "change_in_working_capital": -69745, "financing_cash_flow": 29691, "investing_cash_flow": -302342, "net_cash_flow": 3315544, "operating_cash_flow": 3903894, "quarter": 3 }, { "change_in_working_capital": 77192, "financing_cash_flow": 184250, "investing_cash_flow": -270746, "net_cash_flow": 3738805, "operating_cash_flow": 4010955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.804540285157407, "current_ratio": 1.6147694174350518, "debt_to_equity_ratio": 0.5475555822984188, "profit_margin": 0.24910591653678393, "quarter": 1, "return_on_assets": 0.2004157451249014, "return_on_equity": 0.25837257334230246 }, { "asset_turnover_ratio": 0.8091758876935722, "current_ratio": 1.6492324061490702, "debt_to_equity_ratio": 0.5314791747093329, "profit_margin": 0.23712613867773075, "quarter": 2, "return_on_assets": 0.19187675375990187, "return_on_equity": 0.24654835457367788 }, { "asset_turnover_ratio": 0.813838361209313, "current_ratio": 2.008797308827712, "debt_to_equity_ratio": 0.5003091407645113, "profit_margin": 0.2554929494077356, "quarter": 3, "return_on_assets": 0.20792996324652546, "return_on_equity": 0.25825936435846447 }, { "asset_turnover_ratio": 0.8185276567570661, "current_ratio": 2.1270611829220525, "debt_to_equity_ratio": 0.48227616179392796, "profit_margin": 0.2512588420236831, "quarter": 4, "return_on_assets": 0.20566231120113918, "return_on_equity": 0.2528472014433198 } ], "income_statement": [ { "depreciation": 610311, "expenses": 8140446, "income_tax": 945868, "marketing_expense": 1013437, "net_income": 3960214, "net_profit": 3014346, "operational_expense": 5648381, "product_revenue": 3304161, "quarter": 1, "rd_expense": 1568616, "revenue": 12100660, "salaries_expense": 3645999, "service_revenue": 8796499 }, { "depreciation": 744512, "expenses": 8446576, "income_tax": 1160885, "marketing_expense": 1302207, "net_income": 4147198, "net_profit": 2986313, "operational_expense": 5264550, "product_revenue": 2827390, "quarter": 2, "rd_expense": 1559181, "revenue": 12593774, "salaries_expense": 3541535, "service_revenue": 9766384 }, { "depreciation": 555152, "expenses": 8764219, "income_tax": 994023, "marketing_expense": 1211903, "net_income": 4342765, "net_profit": 3348742, "operational_expense": 5698474, "product_revenue": 3677373, "quarter": 3, "rd_expense": 1415127, "revenue": 13106984, "salaries_expense": 4166560, "service_revenue": 9429611 }, { "depreciation": 583506, "expenses": 9093807, "income_tax": 1119852, "marketing_expense": 1139295, "net_income": 4547301, "net_profit": 3427449, "operational_expense": 5665720, "product_revenue": 3451633, "quarter": 4, "rd_expense": 932252, "revenue": 13641108, "salaries_expense": 4377427, "service_revenue": 10189475 } ], "market_conditions": { "gdp_growth": [ 0.009544237066883027, 0.01960503809663861, 0.013764585681666022, 0.017981524747087304 ], "inflation_rate": [ 0.015022583983145554, 0.020997526947187248, 0.0195723779929328, 0.015464528384845147 ], "interest_rate": [ 0.01662295075014107, 0.02435736565535047, 0.025373850208111053, 0.024670064670672433 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 135424, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 21295351, "net_revenue": 19215098, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 213501 }, { "average_project_size": 184309, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 23826961, "net_revenue": 19905896, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 221177 }, { "average_project_size": 82147, "billable_hours_per_employee": 138, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 26655895, "net_revenue": 20621529, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 229128 }, { "average_project_size": 51237, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 24900816, "net_revenue": 21362889, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 237365 } ], "balance_sheet": [ { "assets": 24536315, "current_assets": 10661538, "current_liabilities": 5568667, "equity": 15537131, "fixed_assets": 13874777, "liabilities": 11817046, "long_term_liabilities": 6248379, "quarter": 1 }, { "assets": 24892872, "current_assets": 9138781, "current_liabilities": 4981549, "equity": 15902170, "fixed_assets": 15754091, "liabilities": 12063440, "long_term_liabilities": 7081891, "quarter": 2 }, { "assets": 25254611, "current_assets": 8836485, "current_liabilities": 5578095, "equity": 15993195, "fixed_assets": 16418126, "liabilities": 12314972, "long_term_liabilities": 6736877, "quarter": 3 }, { "assets": 25621606, "current_assets": 8953910, "current_liabilities": 5668650, "equity": 16065648, "fixed_assets": 16667696, "liabilities": 12571748, "long_term_liabilities": 6903098, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27788, "financing_cash_flow": 40346, "investing_cash_flow": -391829, "net_cash_flow": 3740770, "operating_cash_flow": 4284715, "quarter": 1 }, { "change_in_working_capital": 75066, "financing_cash_flow": 180100, "investing_cash_flow": -123359, "net_cash_flow": 4307524, "operating_cash_flow": 4181661, "quarter": 2 }, { "change_in_working_capital": 36812, "financing_cash_flow": 64748, "investing_cash_flow": -325220, "net_cash_flow": 3886896, "operating_cash_flow": 3952854, "quarter": 3 }, { "change_in_working_capital": -8905, "financing_cash_flow": -142760, "investing_cash_flow": -178684, "net_cash_flow": 3459086, "operating_cash_flow": 3981551, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7831289254315491, "current_ratio": 1.9145583673794824, "debt_to_equity_ratio": 0.7605680868623687, "profit_margin": 0.14664832830933258, "quarter": 1, "return_on_assets": 0.11484454776522066, "return_on_equity": 0.1813630843429202 }, { "asset_turnover_ratio": 0.7996624897279832, "current_ratio": 1.8345259677261028, "debt_to_equity_ratio": 0.7586033855756793, "profit_margin": 0.1543632097746316, "quarter": 2, "return_on_assets": 0.12343846865078485, "return_on_equity": 0.1932275909514236 }, { "asset_turnover_ratio": 0.8165451053670951, "current_ratio": 1.58414028445195, "debt_to_equity_ratio": 0.7700132462587994, "profit_margin": 0.14807611986482672, "quarter": 3, "return_on_assets": 0.12091083089737553, "return_on_equity": 0.19092845425820168 }, { "asset_turnover_ratio": 0.8337841507671299, "current_ratio": 1.5795489225829784, "debt_to_equity_ratio": 0.782523555850346, "profit_margin": 0.14116957683017498, "quarter": 4, "return_on_assets": 0.11770495573150254, "return_on_equity": 0.18771667348867596 } ], "income_statement": [ { "depreciation": 1466853, "expenses": 15295533, "income_tax": 1101703, "marketing_expense": 1617541, "net_income": 3919565, "net_profit": 2817862, "operational_expense": 9678776, "product_revenue": 6009162, "quarter": 1, "rd_expense": 1573344, "revenue": 19215098, "salaries_expense": 5500487, "service_revenue": 13205936 }, { "depreciation": 1108923, "expenses": 15936793, "income_tax": 896365, "marketing_expense": 2667632, "net_income": 3969103, "net_profit": 3072738, "operational_expense": 10814160, "product_revenue": 5057657, "quarter": 2, "rd_expense": 1868949, "revenue": 19905896, "salaries_expense": 5523123, "service_revenue": 14848239 }, { "depreciation": 899298, "expenses": 16604938, "income_tax": 963035, "marketing_expense": 2726388, "net_income": 4016591, "net_profit": 3053556, "operational_expense": 9091641, "product_revenue": 5701784, "quarter": 3, "rd_expense": 1949125, "revenue": 20621529, "salaries_expense": 7839161, "service_revenue": 14919745 }, { "depreciation": 965761, "expenses": 17301094, "income_tax": 1046005, "marketing_expense": 2029597, "net_income": 4061795, "net_profit": 3015790, "operational_expense": 12040248, "product_revenue": 8429299, "quarter": 4, "rd_expense": 2650062, "revenue": 21362889, "salaries_expense": 5304074, "service_revenue": 12933590 } ], "market_conditions": { "gdp_growth": [ 0.002602714594346252, 0.003291424799626569, 0.018585418109270783, 0.020777488393242734 ], "inflation_rate": [ 0.020078696880618287, 0.019988719170701105, 0.02078790285712179, 0.014627639381727644 ], "interest_rate": [ 0.02684064211021182, 0.02617366683299196, 0.02402509273174317, 0.020410601966678397 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 89534, "billable_hours_per_employee": 143, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 13164952, "net_revenue": 10508975, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 116766 }, { "average_project_size": 71222, "billable_hours_per_employee": 99, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 11932080, "net_revenue": 10807902, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 120088 }, { "average_project_size": 184909, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 13825370, "net_revenue": 11115332, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 123504 }, { "average_project_size": 175163, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 14113526, "net_revenue": 11431507, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 127017 } ], "balance_sheet": [ { "assets": 14008617, "current_assets": 6768891, "current_liabilities": 4274666, "equity": 8471329, "fixed_assets": 7239726, "liabilities": 8332086, "long_term_liabilities": 4057420, "quarter": 1 }, { "assets": 14337571, "current_assets": 6131636, "current_liabilities": 3594195, "equity": 8880140, "fixed_assets": 8205935, "liabilities": 8419531, "long_term_liabilities": 4825336, "quarter": 2 }, { "assets": 14674249, "current_assets": 4822555, "current_liabilities": 3490417, "equity": 9550371, "fixed_assets": 9851694, "liabilities": 8507893, "long_term_liabilities": 5017476, "quarter": 3 }, { "assets": 15018833, "current_assets": 5855528, "current_liabilities": 4680511, "equity": 9995548, "fixed_assets": 9163305, "liabilities": 8597183, "long_term_liabilities": 3916672, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92778, "financing_cash_flow": -146102, "investing_cash_flow": -486382, "net_cash_flow": 3246703, "operating_cash_flow": 3407536, "quarter": 1 }, { "change_in_working_capital": -44255, "financing_cash_flow": 68352, "investing_cash_flow": -161671, "net_cash_flow": 3171646, "operating_cash_flow": 3440452, "quarter": 2 }, { "change_in_working_capital": -94040, "financing_cash_flow": -50525, "investing_cash_flow": -452265, "net_cash_flow": 3500938, "operating_cash_flow": 3745579, "quarter": 3 }, { "change_in_working_capital": 29094, "financing_cash_flow": -194483, "investing_cash_flow": -168396, "net_cash_flow": 3890218, "operating_cash_flow": 4041006, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7501793360472343, "current_ratio": 1.5834900317358127, "debt_to_equity_ratio": 0.9835630277138333, "profit_margin": 0.26594391936416256, "quarter": 1, "return_on_assets": 0.19950563285440667, "return_on_equity": 0.3299125792422889 }, { "asset_turnover_ratio": 0.7538168076029057, "current_ratio": 1.7059831200032274, "debt_to_equity_ratio": 0.9481304348805312, "profit_margin": 0.27406799210429555, "quarter": 2, "return_on_assets": 0.20659705887419844, "return_on_equity": 0.3335645609190846 }, { "asset_turnover_ratio": 0.7574719496718367, "current_ratio": 1.3816558308076083, "debt_to_equity_ratio": 0.8908442405012329, "profit_margin": 0.3044456971685596, "quarter": 3, "return_on_assets": 0.23060907580347043, "return_on_equity": 0.3543333552172999 }, { "asset_turnover_ratio": 0.7611448239686799, "current_ratio": 1.2510445974809161, "debt_to_equity_ratio": 0.860101217061836, "profit_margin": 0.3126357705943757, "quarter": 4, "return_on_assets": 0.23796109857536868, "return_on_equity": 0.35754898080625497 } ], "income_statement": [ { "depreciation": 612738, "expenses": 6533435, "income_tax": 1180742, "marketing_expense": 913219, "net_income": 3975540, "net_profit": 2794798, "operational_expense": 4286926, "product_revenue": 3819867, "quarter": 1, "rd_expense": 1022717, "revenue": 10508975, "salaries_expense": 3031128, "service_revenue": 6689108 }, { "depreciation": 478352, "expenses": 6652159, "income_tax": 1193643, "marketing_expense": 1222847, "net_income": 4155743, "net_profit": 2962100, "operational_expense": 3958732, "product_revenue": 3610824, "quarter": 2, "rd_expense": 1105166, "revenue": 10807902, "salaries_expense": 2241079, "service_revenue": 7197078 }, { "depreciation": 361564, "expenses": 6773040, "income_tax": 958277, "marketing_expense": 1327185, "net_income": 4342292, "net_profit": 3384015, "operational_expense": 4583177, "product_revenue": 3460453, "quarter": 3, "rd_expense": 1071905, "revenue": 11115332, "salaries_expense": 2557857, "service_revenue": 7654879 }, { "depreciation": 467108, "expenses": 6896118, "income_tax": 961491, "marketing_expense": 1145791, "net_income": 4535389, "net_profit": 3573898, "operational_expense": 4239980, "product_revenue": 2643467, "quarter": 4, "rd_expense": 977454, "revenue": 11431507, "salaries_expense": 2725095, "service_revenue": 8788040 } ], "market_conditions": { "gdp_growth": [ 0.011829297179291199, 0.019077775314404855, 0.011090346882322088, 0.022318086164979125 ], "inflation_rate": [ 0.014118485362050015, 0.007898038968385729, 0.008080086578699176, 0.012240837367181599 ], "interest_rate": [ 0.02804495104709708, 0.036207132278488326, 0.02815273772654837, 0.030160665595550987 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 105992, "billable_hours_per_employee": 127, "client_concentration": 0.4, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 13468840, "net_revenue": 10549997, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 117222 }, { "average_project_size": 194015, "billable_hours_per_employee": 82, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 12123853, "net_revenue": 10757059, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 119523 }, { "average_project_size": 193758, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 13531744, "net_revenue": 10968185, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 121869 }, { "average_project_size": 166652, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 14004049, "net_revenue": 11183455, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 124261 } ], "balance_sheet": [ { "assets": 11878786, "current_assets": 5102457, "current_liabilities": 3298256, "equity": 8721777, "fixed_assets": 6776329, "liabilities": 5673556, "long_term_liabilities": 2375300, "quarter": 1 }, { "assets": 12279002, "current_assets": 5653490, "current_liabilities": 2775926, "equity": 9363486, "fixed_assets": 6625512, "liabilities": 5761526, "long_term_liabilities": 2985600, "quarter": 2 }, { "assets": 12692702, "current_assets": 5398071, "current_liabilities": 2787854, "equity": 9468957, "fixed_assets": 7294631, "liabilities": 5850860, "long_term_liabilities": 3063006, "quarter": 3 }, { "assets": 13120340, "current_assets": 6252030, "current_liabilities": 2518884, "equity": 10063536, "fixed_assets": 6868310, "liabilities": 5941580, "long_term_liabilities": 3422696, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36994, "financing_cash_flow": 6364, "investing_cash_flow": -299207, "net_cash_flow": 2822409, "operating_cash_flow": 2956983, "quarter": 1 }, { "change_in_working_capital": -57927, "financing_cash_flow": 58599, "investing_cash_flow": -375226, "net_cash_flow": 3012584, "operating_cash_flow": 3344627, "quarter": 2 }, { "change_in_working_capital": -41212, "financing_cash_flow": -117372, "investing_cash_flow": -121553, "net_cash_flow": 2919687, "operating_cash_flow": 3311071, "quarter": 3 }, { "change_in_working_capital": 91482, "financing_cash_flow": -47705, "investing_cash_flow": -207547, "net_cash_flow": 2933686, "operating_cash_flow": 3282419, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8881376430217701, "current_ratio": 1.5470166657773077, "debt_to_equity_ratio": 0.6505045932726783, "profit_margin": 0.23853532849345835, "quarter": 1, "return_on_assets": 0.21185220442560376, "return_on_equity": 0.2885360403046306 }, { "asset_turnover_ratio": 0.8760532004148219, "current_ratio": 2.0366140884159014, "debt_to_equity_ratio": 0.6153184828812688, "profit_margin": 0.26457138517135587, "quarter": 2, "return_on_assets": 0.23177860871754888, "return_on_equity": 0.3039476964028141 }, { "asset_turnover_ratio": 0.8641331845654298, "current_ratio": 1.9362818138969975, "debt_to_equity_ratio": 0.6178990991299252, "profit_margin": 0.23952139756942467, "quarter": 3, "return_on_assets": 0.20697838805322932, "return_on_equity": 0.2774450237761139 }, { "asset_turnover_ratio": 0.8523753957595611, "current_ratio": 2.482063485257757, "debt_to_equity_ratio": 0.5904067914100968, "profit_margin": 0.2579503382452024, "quarter": 4, "return_on_assets": 0.21987052164806706, "return_on_equity": 0.2866563005289592 } ], "income_statement": [ { "depreciation": 440436, "expenses": 6990551, "income_tax": 1042899, "marketing_expense": 1321595, "net_income": 3559446, "net_profit": 2516547, "operational_expense": 4801430, "product_revenue": 3054007, "quarter": 1, "rd_expense": 1017557, "revenue": 10549997, "salaries_expense": 2807166, "service_revenue": 7495990 }, { "depreciation": 498617, "expenses": 7156728, "income_tax": 754321, "marketing_expense": 775208, "net_income": 3600331, "net_profit": 2846010, "operational_expense": 4042049, "product_revenue": 2872706, "quarter": 2, "rd_expense": 1132485, "revenue": 10757059, "salaries_expense": 3310333, "service_revenue": 7884353 }, { "depreciation": 683956, "expenses": 7326855, "income_tax": 1014215, "marketing_expense": 1296859, "net_income": 3641330, "net_profit": 2627115, "operational_expense": 5123423, "product_revenue": 2680018, "quarter": 3, "rd_expense": 1173367, "revenue": 10968185, "salaries_expense": 3114434, "service_revenue": 8288167 }, { "depreciation": 397643, "expenses": 7501026, "income_tax": 797653, "marketing_expense": 760333, "net_income": 3682429, "net_profit": 2884776, "operational_expense": 4908582, "product_revenue": 2718706, "quarter": 4, "rd_expense": 843457, "revenue": 11183455, "salaries_expense": 3407637, "service_revenue": 8464749 } ], "market_conditions": { "gdp_growth": [ 0.03560709040802614, 0.019932429206470995, 0.022419048598541283, 0.029800693953002347 ], "inflation_rate": [ 0.019321563943964126, 0.013008565196407371, 0.01616922013099776, 0.01744428107259393 ], "interest_rate": [ 0.03190518887903534, 0.03682963001784168, 0.035241159129134586, 0.034169923231809785 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 55940, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 12073146, "net_revenue": 9439072, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 104879 }, { "average_project_size": 170705, "billable_hours_per_employee": 129, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 11124307, "net_revenue": 9672646, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 107474 }, { "average_project_size": 161113, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 11096044, "net_revenue": 9912000, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 110133 }, { "average_project_size": 150564, "billable_hours_per_employee": 154, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 12563337, "net_revenue": 10157277, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 112859 } ], "balance_sheet": [ { "assets": 11169822, "current_assets": 5416362, "current_liabilities": 3589599, "equity": 7337548, "fixed_assets": 5753460, "liabilities": 6352734, "long_term_liabilities": 2763135, "quarter": 1 }, { "assets": 11472655, "current_assets": 3479155, "current_liabilities": 2797874, "equity": 7407831, "fixed_assets": 7993500, "liabilities": 6523781, "long_term_liabilities": 3725907, "quarter": 2 }, { "assets": 11783698, "current_assets": 4922326, "current_liabilities": 3795652, "equity": 7482585, "fixed_assets": 6861372, "liabilities": 6699433, "long_term_liabilities": 2903781, "quarter": 3 }, { "assets": 12103173, "current_assets": 4613622, "current_liabilities": 3494269, "equity": 7891799, "fixed_assets": 7489551, "liabilities": 6879815, "long_term_liabilities": 3385546, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8757, "financing_cash_flow": -5388, "investing_cash_flow": -442650, "net_cash_flow": 2949540, "operating_cash_flow": 2940886, "quarter": 1 }, { "change_in_working_capital": -23057, "financing_cash_flow": -100194, "investing_cash_flow": -331662, "net_cash_flow": 2960400, "operating_cash_flow": 2934141, "quarter": 2 }, { "change_in_working_capital": 70005, "financing_cash_flow": 126403, "investing_cash_flow": -301731, "net_cash_flow": 3139319, "operating_cash_flow": 3020282, "quarter": 3 }, { "change_in_working_capital": -52795, "financing_cash_flow": -94553, "investing_cash_flow": -441531, "net_cash_flow": 2942436, "operating_cash_flow": 3234590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8450512461165451, "current_ratio": 1.5089044765167363, "debt_to_equity_ratio": 0.8657843192303478, "profit_margin": 0.26702413118577756, "quarter": 1, "return_on_assets": 0.22564907480172916, "return_on_equity": 0.3435016711304648 }, { "asset_turnover_ratio": 0.8431044078288765, "current_ratio": 1.2434995285706218, "debt_to_equity_ratio": 0.8806600744536424, "profit_margin": 0.25421761532470016, "quarter": 2, "return_on_assets": 0.2143319920280005, "return_on_equity": 0.3319402129989197 }, { "asset_turnover_ratio": 0.8411620868084025, "current_ratio": 1.296832797105741, "debt_to_equity_ratio": 0.8953367051627211, "profit_margin": 0.24196125907990315, "quarter": 3, "return_on_assets": 0.20352863761443987, "return_on_equity": 0.3205202480158929 }, { "asset_turnover_ratio": 0.8392243091956134, "current_ratio": 1.3203396761955075, "debt_to_equity_ratio": 0.8717676413198056, "profit_margin": 0.2627122406920674, "quarter": 4, "return_on_assets": 0.22047449871203195, "return_on_equity": 0.33812835324366475 } ], "income_statement": [ { "depreciation": 420426, "expenses": 6196493, "income_tax": 722119, "marketing_expense": 749046, "net_income": 3242579, "net_profit": 2520460, "operational_expense": 3518656, "product_revenue": 2300696, "quarter": 1, "rd_expense": 650408, "revenue": 9439072, "salaries_expense": 2919415, "service_revenue": 7138376 }, { "depreciation": 475184, "expenses": 6355133, "income_tax": 858556, "marketing_expense": 636150, "net_income": 3317513, "net_profit": 2458957, "operational_expense": 4341497, "product_revenue": 3851242, "quarter": 2, "rd_expense": 790226, "revenue": 9672646, "salaries_expense": 3026828, "service_revenue": 5821404 }, { "depreciation": 621962, "expenses": 6517834, "income_tax": 995846, "marketing_expense": 985520, "net_income": 3394166, "net_profit": 2398320, "operational_expense": 3392888, "product_revenue": 2198692, "quarter": 3, "rd_expense": 961125, "revenue": 9912000, "salaries_expense": 3192726, "service_revenue": 7713308 }, { "depreciation": 566149, "expenses": 6684701, "income_tax": 804135, "marketing_expense": 793354, "net_income": 3472576, "net_profit": 2668441, "operational_expense": 3512682, "product_revenue": 3439051, "quarter": 4, "rd_expense": 933126, "revenue": 10157277, "salaries_expense": 2439288, "service_revenue": 6718226 } ], "market_conditions": { "gdp_growth": [ 0.03050614279782311, 0.022908071750732166, 0.0255739097448303, 0.025266889696098763 ], "inflation_rate": [ 0.014625142015773418, 0.01877894110251166, 0.01457670025037661, 0.01947521714999876 ], "interest_rate": [ 0.02547707965242132, 0.024003420610618106, 0.02512346976044819, 0.01921704778197188 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 179528, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 19990835, "net_revenue": 18115843, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 201287 }, { "average_project_size": 181839, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 21671549, "net_revenue": 18899126, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 209990 }, { "average_project_size": 142859, "billable_hours_per_employee": 157, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 22686034, "net_revenue": 19716277, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 219070 }, { "average_project_size": 190117, "billable_hours_per_employee": 146, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 25812982, "net_revenue": 20568759, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 228542 } ], "balance_sheet": [ { "assets": 25245807, "current_assets": 10335328, "current_liabilities": 5244066, "equity": 16818540, "fixed_assets": 14910479, "liabilities": 12603182, "long_term_liabilities": 7359116, "quarter": 1 }, { "assets": 25632973, "current_assets": 12375876, "current_liabilities": 7599293, "equity": 17864722, "fixed_assets": 13257097, "liabilities": 12709701, "long_term_liabilities": 5110408, "quarter": 2 }, { "assets": 26026077, "current_assets": 8041135, "current_liabilities": 5430199, "equity": 18014912, "fixed_assets": 17984942, "liabilities": 12817120, "long_term_liabilities": 7386921, "quarter": 3 }, { "assets": 26425210, "current_assets": 9937077, "current_liabilities": 6996812, "equity": 18818065, "fixed_assets": 16488133, "liabilities": 12925448, "long_term_liabilities": 5928636, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19951, "financing_cash_flow": 149095, "investing_cash_flow": -263881, "net_cash_flow": 4740053, "operating_cash_flow": 5038104, "quarter": 1 }, { "change_in_working_capital": 28992, "financing_cash_flow": 84759, "investing_cash_flow": -462505, "net_cash_flow": 4953239, "operating_cash_flow": 5636894, "quarter": 2 }, { "change_in_working_capital": 57907, "financing_cash_flow": -131513, "investing_cash_flow": -481327, "net_cash_flow": 5574131, "operating_cash_flow": 5758291, "quarter": 3 }, { "change_in_working_capital": 98285, "financing_cash_flow": -174141, "investing_cash_flow": -162708, "net_cash_flow": 5548970, "operating_cash_flow": 6059461, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7175782893373145, "current_ratio": 1.970861541406992, "debt_to_equity_ratio": 0.7493624297947384, "profit_margin": 0.23051176806952897, "quarter": 1, "return_on_assets": 0.1654102402034524, "return_on_equity": 0.24829236069242633 }, { "asset_turnover_ratio": 0.7372974644806125, "current_ratio": 1.6285562354287433, "debt_to_equity_ratio": 0.7114412975471994, "profit_margin": 0.2614644719549465, "quarter": 2, "return_on_assets": 0.19277709222414427, "return_on_equity": 0.276603800495748 }, { "asset_turnover_ratio": 0.75755854407101, "current_ratio": 1.4808177379871346, "debt_to_equity_ratio": 0.7114728065282806, "profit_margin": 0.2437557049944064, "quarter": 3, "return_on_assets": 0.18465921698456514, "return_on_equity": 0.2667764904985381 }, { "asset_turnover_ratio": 0.7783763686267773, "current_ratio": 1.420229241546007, "debt_to_equity_ratio": 0.6868638194203283, "profit_margin": 0.25856217188406944, "quarter": 4, "return_on_assets": 0.20125868441537456, "return_on_equity": 0.28261688967489484 } ], "income_statement": [ { "depreciation": 862189, "expenses": 12166108, "income_tax": 1773820, "marketing_expense": 2226684, "net_income": 5949735, "net_profit": 4175915, "operational_expense": 7312595, "product_revenue": 4155635, "quarter": 1, "rd_expense": 1448157, "revenue": 18115843, "salaries_expense": 4809355, "service_revenue": 13960208 }, { "depreciation": 695444, "expenses": 12656755, "income_tax": 1300921, "marketing_expense": 2253347, "net_income": 6242371, "net_profit": 4941450, "operational_expense": 7635451, "product_revenue": 4873005, "quarter": 2, "rd_expense": 1399535, "revenue": 18899126, "salaries_expense": 4038570, "service_revenue": 14026121 }, { "depreciation": 952336, "expenses": 13167190, "income_tax": 1743132, "marketing_expense": 1790244, "net_income": 6549087, "net_profit": 4805955, "operational_expense": 6861931, "product_revenue": 6392815, "quarter": 3, "rd_expense": 2101908, "revenue": 19716277, "salaries_expense": 4008802, "service_revenue": 13323462 }, { "depreciation": 741158, "expenses": 13698210, "income_tax": 1552246, "marketing_expense": 2352445, "net_income": 6870549, "net_profit": 5318303, "operational_expense": 9408823, "product_revenue": 6431492, "quarter": 4, "rd_expense": 1415959, "revenue": 20568759, "salaries_expense": 6190967, "service_revenue": 14137267 } ], "market_conditions": { "gdp_growth": [ 0.02724903963819418, 0.020972482004121062, 0.026755783393332875, 0.031115357716260554 ], "inflation_rate": [ 0.016835222286183095, 0.016267940932369475, 0.011589246106716616, 0.01186151044848137 ], "interest_rate": [ 0.021318884715563775, 0.023526054428928862, 0.024395291322578512, 0.024500089173333184 ], "year": 2000 }, "random_event": { "description": "Barry, Bates and Barnes Economic Slowdown Impact in 2000", "impact": -0.08, "type": "Economic Slowdown Impact" }, "year": 2000 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2008, "industry": "Advertising", "location": "South Thomasland", "name": "Carney, Brown and James", "num_employees": 624, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.carney,brownandjames.com" }

[ { "advertising_kpis": [ { "average_project_size": 122484, "billable_hours_per_employee": 106, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 4934234, "net_revenue": 4071467, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6525 }, { "average_project_size": 68182, "billable_hours_per_employee": 114, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 4732082, "net_revenue": 4086816, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6549 }, { "average_project_size": 92540, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 4810171, "net_revenue": 4102224, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 6574 }, { "average_project_size": 182054, "billable_hours_per_employee": 154, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 5009977, "net_revenue": 4117689, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 6599 } ], "balance_sheet": [ { "assets": 5351514, "current_assets": 1637420, "current_liabilities": 1768428, "equity": 3103637, "fixed_assets": 3714094, "liabilities": 3073044, "long_term_liabilities": 1304616, "quarter": 1 }, { "assets": 5488797, "current_assets": 2315788, "current_liabilities": 1336810, "equity": 3231203, "fixed_assets": 3173009, "liabilities": 3141859, "long_term_liabilities": 1805049, "quarter": 2 }, { "assets": 5629602, "current_assets": 2783893, "current_liabilities": 1325125, "equity": 3283681, "fixed_assets": 2845709, "liabilities": 3212215, "long_term_liabilities": 1887090, "quarter": 3 }, { "assets": 5774019, "current_assets": 2077869, "current_liabilities": 1634652, "equity": 3345697, "fixed_assets": 3696150, "liabilities": 3284147, "long_term_liabilities": 1649495, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56691, "financing_cash_flow": 163750, "investing_cash_flow": -237459, "net_cash_flow": 424564, "operating_cash_flow": 1049092, "quarter": 1 }, { "change_in_working_capital": -1849, "financing_cash_flow": 2556, "investing_cash_flow": -278993, "net_cash_flow": 712154, "operating_cash_flow": 1037703, "quarter": 2 }, { "change_in_working_capital": -71807, "financing_cash_flow": -117090, "investing_cash_flow": -340447, "net_cash_flow": 823182, "operating_cash_flow": 1083561, "quarter": 3 }, { "change_in_working_capital": 18711, "financing_cash_flow": -96626, "investing_cash_flow": -208186, "net_cash_flow": 828326, "operating_cash_flow": 1082013, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7608065680104733, "current_ratio": 0.9259183862730063, "debt_to_equity_ratio": 0.9901428549794966, "profit_margin": 0.2026706835644253, "quarter": 1, "return_on_assets": 0.15419318719898706, "return_on_equity": 0.2658709765349492 }, { "asset_turnover_ratio": 0.7445740842665524, "current_ratio": 1.732323965260583, "debt_to_equity_ratio": 0.9723496171549729, "profit_margin": 0.2163701522162975, "quarter": 2, "return_on_assets": 0.16110360794906425, "return_on_equity": 0.2736643287345301 }, { "asset_turnover_ratio": 0.7286881026402933, "current_ratio": 2.1008531270634845, "debt_to_equity_ratio": 0.9782360101361856, "profit_margin": 0.2111766690458639, "quarter": 3, "return_on_assets": 0.15388192628892772, "return_on_equity": 0.2638179530837496 }, { "asset_turnover_ratio": 0.7131408815939123, "current_ratio": 1.27113844414591, "debt_to_equity_ratio": 0.9816032354394316, "profit_margin": 0.20784109727568062, "quarter": 4, "return_on_assets": 0.14821998334262496, "return_on_equity": 0.25579871697885376 } ], "income_statement": [ { "depreciation": 223925, "expenses": 2897366, "income_tax": 348934, "marketing_expense": 469322, "net_income": 1174101, "net_profit": 825167, "operational_expense": 1487180, "product_revenue": 1031739, "quarter": 1, "rd_expense": 301119, "revenue": 4071467, "salaries_expense": 893613, "service_revenue": 3039728 }, { "depreciation": 153438, "expenses": 2902912, "income_tax": 299639, "marketing_expense": 500802, "net_income": 1183904, "net_profit": 884265, "operational_expense": 1901303, "product_revenue": 835743, "quarter": 2, "rd_expense": 349543, "revenue": 4086816, "salaries_expense": 1352938, "service_revenue": 3251073 }, { "depreciation": 217267, "expenses": 2908470, "income_tax": 327460, "marketing_expense": 570686, "net_income": 1193754, "net_profit": 866294, "operational_expense": 1858888, "product_revenue": 1514685, "quarter": 3, "rd_expense": 436158, "revenue": 4102224, "salaries_expense": 1359900, "service_revenue": 2587539 }, { "depreciation": 226188, "expenses": 2914038, "income_tax": 347826, "marketing_expense": 417088, "net_income": 1203651, "net_profit": 855825, "operational_expense": 1874551, "product_revenue": 1560458, "quarter": 4, "rd_expense": 552405, "revenue": 4117689, "salaries_expense": 986312, "service_revenue": 2557231 } ], "market_conditions": { "gdp_growth": [ 0.0039977373591195894, 0.018492411909676786, 0.010923580369525624, 0.019085426633356578 ], "inflation_rate": [ 0.023743836653304044, 0.023364569106743345, 0.015243819926644987, 0.017218704862366263 ], "interest_rate": [ 0.030931533138379028, 0.027276032751750036, 0.03324879901193623, 0.025923929356760068 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 68671, "billable_hours_per_employee": 101, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 1322308, "net_revenue": 1108725, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1777 }, { "average_project_size": 196655, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 1330544, "net_revenue": 1107940, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1776 }, { "average_project_size": 66031, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 1400999, "net_revenue": 1107155, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1774 }, { "average_project_size": 112166, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 1381718, "net_revenue": 1106372, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 1773 } ], "balance_sheet": [ { "assets": 1289920, "current_assets": 619844, "current_liabilities": 391793, "equity": 813939, "fixed_assets": 670076, "liabilities": 715760, "long_term_liabilities": 323967, "quarter": 1 }, { "assets": 1335777, "current_assets": 641018, "current_liabilities": 423702, "equity": 816226, "fixed_assets": 694759, "liabilities": 734428, "long_term_liabilities": 310726, "quarter": 2 }, { "assets": 1383264, "current_assets": 442162, "current_liabilities": 404465, "equity": 848977, "fixed_assets": 941102, "liabilities": 753583, "long_term_liabilities": 349118, "quarter": 3 }, { "assets": 1432439, "current_assets": 695708, "current_liabilities": 400421, "equity": 882246, "fixed_assets": 736731, "liabilities": 773237, "long_term_liabilities": 372816, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46957, "financing_cash_flow": 69811, "investing_cash_flow": -399272, "net_cash_flow": 115694, "operating_cash_flow": 316918, "quarter": 1 }, { "change_in_working_capital": 23666, "financing_cash_flow": -69878, "investing_cash_flow": -179192, "net_cash_flow": -243687, "operating_cash_flow": 286933, "quarter": 2 }, { "change_in_working_capital": -27437, "financing_cash_flow": -105867, "investing_cash_flow": -492340, "net_cash_flow": 165901, "operating_cash_flow": 263554, "quarter": 3 }, { "change_in_working_capital": 17740, "financing_cash_flow": -51049, "investing_cash_flow": -175293, "net_cash_flow": -253786, "operating_cash_flow": 289228, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8595300483750931, "current_ratio": 1.5820701237643346, "debt_to_equity_ratio": 0.8793779386415935, "profit_margin": 0.21626553022616068, "quarter": 1, "return_on_assets": 0.18588672165715703, "return_on_equity": 0.2945908722889553 }, { "asset_turnover_ratio": 0.8294348532726645, "current_ratio": 1.5128982161991211, "debt_to_equity_ratio": 0.8997851085361163, "profit_margin": 0.1939428127876961, "quarter": 2, "return_on_assets": 0.16086292846785055, "return_on_equity": 0.26325674506815516 }, { "asset_turnover_ratio": 0.8003931281375066, "current_ratio": 1.0932021312103644, "debt_to_equity_ratio": 0.8876365319672971, "profit_margin": 0.19807163405304587, "quarter": 3, "return_on_assets": 0.15853517477502488, "return_on_equity": 0.2583061731943268 }, { "asset_turnover_ratio": 0.7723693644197065, "current_ratio": 1.7374413429865068, "debt_to_equity_ratio": 0.8764414913754214, "profit_margin": 0.20159946202543086, "quarter": 4, "return_on_assets": 0.1557092483519368, "return_on_equity": 0.25281384103753374 } ], "income_statement": [ { "depreciation": 77139, "expenses": 798813, "income_tax": 70133, "marketing_expense": 151505, "net_income": 309912, "net_profit": 239779, "operational_expense": 433421, "product_revenue": 395896, "quarter": 1, "rd_expense": 125776, "revenue": 1108725, "salaries_expense": 310478, "service_revenue": 712829 }, { "depreciation": 72056, "expenses": 807043, "income_tax": 86020, "marketing_expense": 156569, "net_income": 300897, "net_profit": 214877, "operational_expense": 548287, "product_revenue": 359231, "quarter": 2, "rd_expense": 119514, "revenue": 1107940, "salaries_expense": 348763, "service_revenue": 748709 }, { "depreciation": 44258, "expenses": 815359, "income_tax": 72500, "marketing_expense": 159428, "net_income": 291796, "net_profit": 219296, "operational_expense": 524272, "product_revenue": 288828, "quarter": 3, "rd_expense": 86852, "revenue": 1107155, "salaries_expense": 320491, "service_revenue": 818327 }, { "depreciation": 66184, "expenses": 823760, "income_tax": 59568, "marketing_expense": 141640, "net_income": 282612, "net_profit": 223044, "operational_expense": 488523, "product_revenue": 384836, "quarter": 4, "rd_expense": 148650, "revenue": 1106372, "salaries_expense": 330850, "service_revenue": 721536 } ], "market_conditions": { "gdp_growth": [ 0.02001947224052114, 0.02669837761884987, 0.020941821401891027, 0.019169654627588052 ], "inflation_rate": [ 0.011545896801623639, 0.016644733335607433, 0.017307385194655987, 0.01349401913005028 ], "interest_rate": [ 0.028999641251860764, 0.02196810057074073, 0.022606450972328506, 0.020856019156105483 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 162084, "billable_hours_per_employee": 87, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 4840912, "net_revenue": 4172181, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6686 }, { "average_project_size": 172009, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 5133916, "net_revenue": 4072770, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 6527 }, { "average_project_size": 106999, "billable_hours_per_employee": 104, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 4952891, "net_revenue": 3975729, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6371 }, { "average_project_size": 65375, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 4813159, "net_revenue": 3881000, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6220 } ], "balance_sheet": [ { "assets": 5723933, "current_assets": 1960342, "current_liabilities": 1055173, "equity": 4159977, "fixed_assets": 3763591, "liabilities": 2379442, "long_term_liabilities": 1324269, "quarter": 1 }, { "assets": 5856607, "current_assets": 2701226, "current_liabilities": 1081696, "equity": 4152555, "fixed_assets": 3155381, "liabilities": 2435016, "long_term_liabilities": 1353320, "quarter": 2 }, { "assets": 5992355, "current_assets": 2630875, "current_liabilities": 1357937, "equity": 4169867, "fixed_assets": 3361480, "liabilities": 2491888, "long_term_liabilities": 1133951, "quarter": 3 }, { "assets": 6131250, "current_assets": 2784623, "current_liabilities": 1273818, "equity": 4206115, "fixed_assets": 3346627, "liabilities": 2550089, "long_term_liabilities": 1276271, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50700, "financing_cash_flow": -97555, "investing_cash_flow": -281800, "net_cash_flow": 872417, "operating_cash_flow": 1044176, "quarter": 1 }, { "change_in_working_capital": 38126, "financing_cash_flow": -130038, "investing_cash_flow": -243274, "net_cash_flow": 531010, "operating_cash_flow": 956859, "quarter": 2 }, { "change_in_working_capital": 78638, "financing_cash_flow": 159068, "investing_cash_flow": -361204, "net_cash_flow": 711246, "operating_cash_flow": 841334, "quarter": 3 }, { "change_in_working_capital": -3827, "financing_cash_flow": -165429, "investing_cash_flow": -123448, "net_cash_flow": 661702, "operating_cash_flow": 797875, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7289010895131023, "current_ratio": 1.8578394253833257, "debt_to_equity_ratio": 0.5719844124138186, "profit_margin": 0.19545796311329733, "quarter": 1, "return_on_assets": 0.14246952226729417, "return_on_equity": 0.19603137228883719 }, { "asset_turnover_ratio": 0.6954145975647674, "current_ratio": 2.497213634884478, "debt_to_equity_ratio": 0.5863898250595115, "profit_margin": 0.179475884962814, "quarter": 2, "return_on_assets": 0.1248101503139958, "return_on_equity": 0.1760275300387352 }, { "asset_turnover_ratio": 0.6634668673668366, "current_ratio": 1.9374057853935787, "debt_to_equity_ratio": 0.5975941199083807, "profit_margin": 0.16837163700040925, "quarter": 3, "return_on_assets": 0.11170900255408767, "return_on_equity": 0.1605326980452854 }, { "asset_turnover_ratio": 0.632986748216106, "current_ratio": 2.1860446311796506, "debt_to_equity_ratio": 0.6062813308718378, "profit_margin": 0.1610291162071631, "quarter": 4, "return_on_assets": 0.10192929663608563, "return_on_equity": 0.14858224275846 } ], "income_statement": [ { "depreciation": 228690, "expenses": 3132085, "income_tax": 224610, "marketing_expense": 572933, "net_income": 1040096, "net_profit": 815486, "operational_expense": 1659076, "product_revenue": 1645734, "quarter": 1, "rd_expense": 557220, "revenue": 4172181, "salaries_expense": 1088517, "service_revenue": 2526447 }, { "depreciation": 225895, "expenses": 3087915, "income_tax": 253891, "marketing_expense": 450859, "net_income": 984855, "net_profit": 730964, "operational_expense": 1562823, "product_revenue": 831219, "quarter": 2, "rd_expense": 367020, "revenue": 4072770, "salaries_expense": 1381178, "service_revenue": 3241551 }, { "depreciation": 171934, "expenses": 3044368, "income_tax": 261961, "marketing_expense": 604500, "net_income": 931361, "net_profit": 669400, "operational_expense": 1901616, "product_revenue": 908735, "quarter": 3, "rd_expense": 449646, "revenue": 3975729, "salaries_expense": 1185647, "service_revenue": 3066994 }, { "depreciation": 172921, "expenses": 3001435, "income_tax": 254611, "marketing_expense": 547180, "net_income": 879565, "net_profit": 624954, "operational_expense": 2083762, "product_revenue": 1212792, "quarter": 4, "rd_expense": 586902, "revenue": 3881000, "salaries_expense": 1250129, "service_revenue": 2668208 } ], "market_conditions": { "gdp_growth": [ 0.01733236215584976, 0.005784764895984026, 0.007796616807208856, 0.008361825714835847 ], "inflation_rate": [ 0.00798201249961538, 0.014867377979260615, 0.014617629944695263, 0.013395547643657902 ], "interest_rate": [ 0.036434628383286774, 0.03786807709964982, 0.03273674243972099, 0.03595961206285385 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 65389, "billable_hours_per_employee": 108, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 1175083, "net_revenue": 917222, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 1470 }, { "average_project_size": 126313, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 1154078, "net_revenue": 907991, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1455 }, { "average_project_size": 109888, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 1142463, "net_revenue": 898853, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 1440 }, { "average_project_size": 169504, "billable_hours_per_employee": 146, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 1109026, "net_revenue": 889807, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1426 } ], "balance_sheet": [ { "assets": 1256885, "current_assets": 496070, "current_liabilities": 287563, "equity": 753006, "fixed_assets": 760815, "liabilities": 707395, "long_term_liabilities": 419832, "quarter": 1 }, { "assets": 1278841, "current_assets": 568019, "current_liabilities": 356046, "equity": 751164, "fixed_assets": 710822, "liabilities": 721553, "long_term_liabilities": 365507, "quarter": 2 }, { "assets": 1301181, "current_assets": 527992, "current_liabilities": 420886, "equity": 769868, "fixed_assets": 773189, "liabilities": 735995, "long_term_liabilities": 315109, "quarter": 3 }, { "assets": 1323911, "current_assets": 649421, "current_liabilities": 390191, "equity": 776976, "fixed_assets": 674490, "liabilities": 750725, "long_term_liabilities": 360534, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61663, "financing_cash_flow": -74160, "investing_cash_flow": -186460, "net_cash_flow": -94022, "operating_cash_flow": 259042, "quarter": 1 }, { "change_in_working_capital": -26193, "financing_cash_flow": -128729, "investing_cash_flow": -287758, "net_cash_flow": 130749, "operating_cash_flow": 227404, "quarter": 2 }, { "change_in_working_capital": 90220, "financing_cash_flow": 107619, "investing_cash_flow": -149589, "net_cash_flow": -42494, "operating_cash_flow": 256273, "quarter": 3 }, { "change_in_working_capital": 28534, "financing_cash_flow": -188753, "investing_cash_flow": -221542, "net_cash_flow": 17992, "operating_cash_flow": 245573, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7297580924269126, "current_ratio": 1.7250828514099519, "debt_to_equity_ratio": 0.9394281054865433, "profit_margin": 0.22188303376936008, "quarter": 1, "return_on_assets": 0.16192093946542443, "return_on_equity": 0.27027141882003597 }, { "asset_turnover_ratio": 0.7100108613971557, "current_ratio": 1.595352847665751, "debt_to_equity_ratio": 0.9605798467445191, "profit_margin": 0.21352194019544246, "quarter": 2, "return_on_assets": 0.15160289668535806, "return_on_equity": 0.2581007609523353 }, { "asset_turnover_ratio": 0.6907978213638225, "current_ratio": 1.2544774594545791, "debt_to_equity_ratio": 0.9560015483173739, "profit_margin": 0.22771465412030667, "quarter": 3, "return_on_assets": 0.15730478695892425, "return_on_equity": 0.26586635631043243 }, { "asset_turnover_ratio": 0.6721048469270215, "current_ratio": 1.6643669382430655, "debt_to_equity_ratio": 0.966213885628385, "profit_margin": 0.22902719353747497, "quarter": 4, "return_on_assets": 0.15393028685462995, "return_on_equity": 0.2622860937789584 } ], "income_statement": [ { "depreciation": 55526, "expenses": 658289, "income_tax": 55417, "marketing_expense": 83572, "net_income": 258933, "net_profit": 203516, "operational_expense": 384742, "product_revenue": 343388, "quarter": 1, "rd_expense": 83277, "revenue": 917222, "salaries_expense": 210636, "service_revenue": 573834 }, { "depreciation": 33528, "expenses": 650265, "income_tax": 63850, "marketing_expense": 95465, "net_income": 257726, "net_profit": 193876, "operational_expense": 327534, "product_revenue": 197572, "quarter": 2, "rd_expense": 121998, "revenue": 907991, "salaries_expense": 282789, "service_revenue": 710419 }, { "depreciation": 51591, "expenses": 642339, "income_tax": 51832, "marketing_expense": 87246, "net_income": 256514, "net_profit": 204682, "operational_expense": 412523, "product_revenue": 283459, "quarter": 3, "rd_expense": 68098, "revenue": 898853, "salaries_expense": 253448, "service_revenue": 615394 }, { "depreciation": 41783, "expenses": 634509, "income_tax": 51508, "marketing_expense": 117677, "net_income": 255298, "net_profit": 203790, "operational_expense": 324307, "product_revenue": 260589, "quarter": 4, "rd_expense": 93906, "revenue": 889807, "salaries_expense": 315505, "service_revenue": 629218 } ], "market_conditions": { "gdp_growth": [ 0.006909598096539099, 0.002412203304175669, 0.0028057016387927174, 0.013238273858944449 ], "inflation_rate": [ 0.01592375322747575, 0.023128006204970943, 0.02186028559400551, 0.014355514370000322 ], "interest_rate": [ 0.04183094865356183, 0.03954082741528145, 0.041348788931460545, 0.03780929944132437 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 131785, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 4982610, "net_revenue": 4169682, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6682 }, { "average_project_size": 111679, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 4732221, "net_revenue": 4201197, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 6733 }, { "average_project_size": 196274, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 4875998, "net_revenue": 4232950, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 6784 }, { "average_project_size": 195709, "billable_hours_per_employee": 158, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 4828181, "net_revenue": 4264944, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 6835 } ], "balance_sheet": [ { "assets": 5767475, "current_assets": 2443040, "current_liabilities": 1305239, "equity": 4435564, "fixed_assets": 3324435, "liabilities": 2517880, "long_term_liabilities": 1212641, "quarter": 1 }, { "assets": 5864018, "current_assets": 2330848, "current_liabilities": 1461217, "equity": 4451976, "fixed_assets": 3533170, "liabilities": 2561680, "long_term_liabilities": 1100463, "quarter": 2 }, { "assets": 5962177, "current_assets": 2661888, "current_liabilities": 1163800, "equity": 4541640, "fixed_assets": 3300289, "liabilities": 2606241, "long_term_liabilities": 1442441, "quarter": 3 }, { "assets": 6061979, "current_assets": 2377908, "current_liabilities": 1400498, "equity": 4549484, "fixed_assets": 3684071, "liabilities": 2651578, "long_term_liabilities": 1251080, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92640, "financing_cash_flow": 185109, "investing_cash_flow": -224204, "net_cash_flow": 1274898, "operating_cash_flow": 1334535, "quarter": 1 }, { "change_in_working_capital": -4757, "financing_cash_flow": -41582, "investing_cash_flow": -231810, "net_cash_flow": 1082221, "operating_cash_flow": 1360827, "quarter": 2 }, { "change_in_working_capital": -93211, "financing_cash_flow": -58847, "investing_cash_flow": -437302, "net_cash_flow": 1459920, "operating_cash_flow": 1381022, "quarter": 3 }, { "change_in_working_capital": -17588, "financing_cash_flow": -125153, "investing_cash_flow": -409198, "net_cash_flow": 1384365, "operating_cash_flow": 1364263, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7229649023186057, "current_ratio": 1.8717185128547338, "debt_to_equity_ratio": 0.5676572359230979, "profit_margin": 0.2844267260668799, "quarter": 1, "return_on_assets": 0.20563054022774263, "return_on_equity": 0.2673772715262366 }, { "asset_turnover_ratio": 0.7164365798331451, "current_ratio": 1.595141584035773, "debt_to_equity_ratio": 0.5754029222080262, "profit_margin": 0.2736453444101764, "quarter": 2, "return_on_assets": 0.19604953463648986, "return_on_equity": 0.2582309518290305 }, { "asset_turnover_ratio": 0.7099671814506681, "current_ratio": 2.287238357106032, "debt_to_equity_ratio": 0.5738545987792956, "profit_margin": 0.28011292361119317, "quarter": 3, "return_on_assets": 0.1988709828641451, "return_on_equity": 0.2610739732783752 }, { "asset_turnover_ratio": 0.7035563798554895, "current_ratio": 1.6979017463787882, "debt_to_equity_ratio": 0.582830492425075, "profit_margin": 0.2670804118412809, "quarter": 4, "return_on_assets": 0.1879061276853648, "return_on_equity": 0.250376306411892 } ], "income_statement": [ { "depreciation": 148566, "expenses": 2618781, "income_tax": 364932, "marketing_expense": 413771, "net_income": 1550901, "net_profit": 1185969, "operational_expense": 1578073, "product_revenue": 1235552, "quarter": 1, "rd_expense": 502789, "revenue": 4169682, "salaries_expense": 904610, "service_revenue": 2934130 }, { "depreciation": 211189, "expenses": 2649031, "income_tax": 402528, "marketing_expense": 457288, "net_income": 1552166, "net_profit": 1149638, "operational_expense": 1691580, "product_revenue": 1264015, "quarter": 2, "rd_expense": 439459, "revenue": 4201197, "salaries_expense": 822641, "service_revenue": 2937182 }, { "depreciation": 195318, "expenses": 2679630, "income_tax": 367616, "marketing_expense": 492054, "net_income": 1553320, "net_profit": 1185704, "operational_expense": 1640931, "product_revenue": 1261843, "quarter": 3, "rd_expense": 385506, "revenue": 4232950, "salaries_expense": 1218458, "service_revenue": 2971107 }, { "depreciation": 225180, "expenses": 2710583, "income_tax": 415278, "marketing_expense": 276801, "net_income": 1554361, "net_profit": 1139083, "operational_expense": 1828823, "product_revenue": 1050844, "quarter": 4, "rd_expense": 382038, "revenue": 4264944, "salaries_expense": 1328143, "service_revenue": 3214100 } ], "market_conditions": { "gdp_growth": [ 0.01676935849365902, 0.028296346588976742, 0.02800838652572437, 0.014616663150743553 ], "inflation_rate": [ 0.010859299261522844, 0.008426804148972887, 0.01029340769102912, 0.011244862969554004 ], "interest_rate": [ 0.028839758538351627, 0.031038324514439976, 0.025655691147926193, 0.03226711999857117 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 168326, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 2077998, "net_revenue": 1695611, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2717 }, { "average_project_size": 148634, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 2018413, "net_revenue": 1698413, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 2722 }, { "average_project_size": 125223, "billable_hours_per_employee": 96, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 2022353, "net_revenue": 1701219, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 2726 }, { "average_project_size": 79163, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 2191127, "net_revenue": 1704031, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2731 } ], "balance_sheet": [ { "assets": 2060890, "current_assets": 682148, "current_liabilities": 569506, "equity": 1428049, "fixed_assets": 1378742, "liabilities": 1101231, "long_term_liabilities": 531725, "quarter": 1 }, { "assets": 2093112, "current_assets": 782989, "current_liabilities": 663630, "equity": 1440187, "fixed_assets": 1310123, "liabilities": 1118453, "long_term_liabilities": 454823, "quarter": 2 }, { "assets": 2125839, "current_assets": 730287, "current_liabilities": 480399, "equity": 1479394, "fixed_assets": 1395552, "liabilities": 1135945, "long_term_liabilities": 655546, "quarter": 3 }, { "assets": 2159077, "current_assets": 1062504, "current_liabilities": 682518, "equity": 1512287, "fixed_assets": 1096573, "liabilities": 1153710, "long_term_liabilities": 471192, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98599, "financing_cash_flow": -18589, "investing_cash_flow": -301908, "net_cash_flow": 157441, "operating_cash_flow": 522978, "quarter": 1 }, { "change_in_working_capital": -70347, "financing_cash_flow": -188555, "investing_cash_flow": -310802, "net_cash_flow": 47210, "operating_cash_flow": 529036, "quarter": 2 }, { "change_in_working_capital": 60493, "financing_cash_flow": 89251, "investing_cash_flow": -350518, "net_cash_flow": 517010, "operating_cash_flow": 582548, "quarter": 3 }, { "change_in_working_capital": -12058, "financing_cash_flow": 21142, "investing_cash_flow": -403418, "net_cash_flow": -51421, "operating_cash_flow": 569121, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8227566730878407, "current_ratio": 1.197788960959147, "debt_to_equity_ratio": 0.7711437072537427, "profit_margin": 0.2762367075938998, "quarter": 1, "return_on_assets": 0.22727559452469565, "return_on_equity": 0.32799294702072546 }, { "asset_turnover_ratio": 0.8114295842745156, "current_ratio": 1.1798577520606361, "debt_to_equity_ratio": 0.7766026217428709, "profit_margin": 0.27409587656241446, "quarter": 2, "return_on_assets": 0.2224095031703989, "return_on_equity": 0.3232413568515755 }, { "asset_turnover_ratio": 0.8002576864946028, "current_ratio": 1.5201676106736275, "debt_to_equity_ratio": 0.7678448067249157, "profit_margin": 0.287734853654938, "quarter": 3, "return_on_assets": 0.2302620283097638, "return_on_equity": 0.33087872466699203 }, { "asset_turnover_ratio": 0.7892404948966618, "current_ratio": 1.556741360667411, "debt_to_equity_ratio": 0.762890906289613, "profit_margin": 0.29748285095752364, "quarter": 4, "return_on_assets": 0.23478551251298588, "return_on_equity": 0.33520092416320446 } ], "income_statement": [ { "depreciation": 54588, "expenses": 1042436, "income_tax": 184785, "marketing_expense": 122955, "net_income": 653175, "net_profit": 468390, "operational_expense": 643910, "product_revenue": 543633, "quarter": 1, "rd_expense": 105447, "revenue": 1695611, "salaries_expense": 406385, "service_revenue": 1151978 }, { "depreciation": 63508, "expenses": 1049269, "income_tax": 183616, "marketing_expense": 162735, "net_income": 649144, "net_profit": 465528, "operational_expense": 622014, "product_revenue": 521839, "quarter": 2, "rd_expense": 160726, "revenue": 1698413, "salaries_expense": 348736, "service_revenue": 1176574 }, { "depreciation": 93048, "expenses": 1056148, "income_tax": 155571, "marketing_expense": 196387, "net_income": 645071, "net_profit": 489500, "operational_expense": 669222, "product_revenue": 351317, "quarter": 3, "rd_expense": 203145, "revenue": 1701219, "salaries_expense": 451505, "service_revenue": 1349902 }, { "depreciation": 62201, "expenses": 1063072, "income_tax": 134039, "marketing_expense": 171825, "net_income": 640959, "net_profit": 506920, "operational_expense": 579297, "product_revenue": 497046, "quarter": 4, "rd_expense": 202308, "revenue": 1704031, "salaries_expense": 494935, "service_revenue": 1206985 } ], "market_conditions": { "gdp_growth": [ 0.022831117728842203, 0.023480346899807027, 0.03278729897154329, 0.018478858014803506 ], "inflation_rate": [ 0.015005921437591222, 0.010615247268666451, 0.00830859233014487, 0.009083058997533089 ], "interest_rate": [ 0.029891809218772575, 0.032059482217359755, 0.029915096659814136, 0.030722953147639336 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 119659, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 3887741, "net_revenue": 3114979, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 4992 }, { "average_project_size": 100890, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 3757506, "net_revenue": 3120422, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5001 }, { "average_project_size": 182872, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 3561167, "net_revenue": 3125875, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 5009 }, { "average_project_size": 173074, "billable_hours_per_employee": 131, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 3764707, "net_revenue": 3131337, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5018 } ], "balance_sheet": [ { "assets": 3434646, "current_assets": 1594030, "current_liabilities": 1185952, "equity": 2034286, "fixed_assets": 1840616, "liabilities": 2001090, "long_term_liabilities": 815138, "quarter": 1 }, { "assets": 3543067, "current_assets": 1202497, "current_liabilities": 1020844, "equity": 2111680, "fixed_assets": 2340570, "liabilities": 2015958, "long_term_liabilities": 995114, "quarter": 2 }, { "assets": 3654910, "current_assets": 1798890, "current_liabilities": 1171154, "equity": 2222814, "fixed_assets": 1856020, "liabilities": 2030937, "long_term_liabilities": 859783, "quarter": 3 }, { "assets": 3770284, "current_assets": 1204397, "current_liabilities": 1080722, "equity": 2339057, "fixed_assets": 2565887, "liabilities": 2046028, "long_term_liabilities": 965306, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74551, "financing_cash_flow": -79319, "investing_cash_flow": -248764, "net_cash_flow": 668554, "operating_cash_flow": 746062, "quarter": 1 }, { "change_in_working_capital": -47032, "financing_cash_flow": -164351, "investing_cash_flow": -146787, "net_cash_flow": 154574, "operating_cash_flow": 754623, "quarter": 2 }, { "change_in_working_capital": 56684, "financing_cash_flow": -144537, "investing_cash_flow": -181608, "net_cash_flow": 583737, "operating_cash_flow": 779607, "quarter": 3 }, { "change_in_working_capital": -4604, "financing_cash_flow": -89446, "investing_cash_flow": -384589, "net_cash_flow": 248219, "operating_cash_flow": 841228, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9069286907588148, "current_ratio": 1.3440931842098163, "debt_to_equity_ratio": 0.9836817438649236, "profit_margin": 0.19285202243739044, "quarter": 1, "return_on_assets": 0.17490303221933207, "return_on_equity": 0.29530262706423777 }, { "asset_turnover_ratio": 0.8807121062062896, "current_ratio": 1.1779439365858055, "debt_to_equity_ratio": 0.9546702151841188, "profit_margin": 0.18733716144803492, "quarter": 2, "return_on_assets": 0.16499010602960656, "return_on_equity": 0.27682745491741173 }, { "asset_turnover_ratio": 0.8552536177361413, "current_ratio": 1.5359978277835367, "debt_to_equity_ratio": 0.9136783374587347, "profit_margin": 0.19157547886591755, "quarter": 3, "return_on_assets": 0.16384562136960965, "return_on_equity": 0.2694067069939275 }, { "asset_turnover_ratio": 0.8305308035150668, "current_ratio": 1.114437385377553, "debt_to_equity_ratio": 0.8747234462435075, "profit_margin": 0.19633817758995598, "quarter": 4, "return_on_assets": 0.16306490439447002, "return_on_equity": 0.26284139292030934 } ], "income_statement": [ { "depreciation": 145332, "expenses": 2331163, "income_tax": 183086, "marketing_expense": 273899, "net_income": 783816, "net_profit": 600730, "operational_expense": 1445686, "product_revenue": 1170953, "quarter": 1, "rd_expense": 417812, "revenue": 3114979, "salaries_expense": 958544, "service_revenue": 1944026 }, { "depreciation": 170052, "expenses": 2337117, "income_tax": 198734, "marketing_expense": 263382, "net_income": 783305, "net_profit": 584571, "operational_expense": 1534677, "product_revenue": 881458, "quarter": 2, "rd_expense": 306983, "revenue": 3120422, "salaries_expense": 954135, "service_revenue": 2238964 }, { "depreciation": 180766, "expenses": 2343086, "income_tax": 183948, "marketing_expense": 379346, "net_income": 782789, "net_profit": 598841, "operational_expense": 1171967, "product_revenue": 917482, "quarter": 3, "rd_expense": 362915, "revenue": 3125875, "salaries_expense": 777205, "service_revenue": 2208393 }, { "depreciation": 226427, "expenses": 2349071, "income_tax": 167465, "marketing_expense": 414558, "net_income": 782266, "net_profit": 614801, "operational_expense": 1486024, "product_revenue": 668833, "quarter": 4, "rd_expense": 307358, "revenue": 3131337, "salaries_expense": 960341, "service_revenue": 2462504 } ], "market_conditions": { "gdp_growth": [ 0.036607969342417904, 0.029160693087427466, 0.030265348958641993, 0.024036544382731014 ], "inflation_rate": [ 0.01648393317591887, 0.01705646855576202, 0.015830556804410967, 0.013476686441067165 ], "interest_rate": [ 0.030507713268211868, 0.030762029530812286, 0.03386468031833379, 0.030530401272071253 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 188886, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 5040285, "net_revenue": 3974963, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 6370 }, { "average_project_size": 149544, "billable_hours_per_employee": 94, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 4916433, "net_revenue": 3903762, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6256 }, { "average_project_size": 188426, "billable_hours_per_employee": 139, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 4348562, "net_revenue": 3833837, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 6144 }, { "average_project_size": 114738, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 4581803, "net_revenue": 3765165, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6034 } ], "balance_sheet": [ { "assets": 5411697, "current_assets": 2703247, "current_liabilities": 1298355, "equity": 3496211, "fixed_assets": 2708450, "liabilities": 2965895, "long_term_liabilities": 1667540, "quarter": 1 }, { "assets": 5546891, "current_assets": 2364640, "current_liabilities": 1560350, "equity": 3580310, "fixed_assets": 3182251, "liabilities": 3012988, "long_term_liabilities": 1452638, "quarter": 2 }, { "assets": 5685463, "current_assets": 1763630, "current_liabilities": 1527315, "equity": 3578528, "fixed_assets": 3921833, "liabilities": 3060828, "long_term_liabilities": 1533513, "quarter": 3 }, { "assets": 5827496, "current_assets": 2483976, "current_liabilities": 1396639, "equity": 3617564, "fixed_assets": 3343520, "liabilities": 3109429, "long_term_liabilities": 1712790, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48374, "financing_cash_flow": -158815, "investing_cash_flow": -310594, "net_cash_flow": 757332, "operating_cash_flow": 1216552, "quarter": 1 }, { "change_in_working_capital": 12195, "financing_cash_flow": 68892, "investing_cash_flow": -290865, "net_cash_flow": 912338, "operating_cash_flow": 1245934, "quarter": 2 }, { "change_in_working_capital": -6850, "financing_cash_flow": -105561, "investing_cash_flow": -248181, "net_cash_flow": 1141492, "operating_cash_flow": 1184533, "quarter": 3 }, { "change_in_working_capital": -24475, "financing_cash_flow": 26895, "investing_cash_flow": -200113, "net_cash_flow": 844027, "operating_cash_flow": 1044804, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7345132220078101, "current_ratio": 2.0820553700644275, "debt_to_equity_ratio": 0.8483169351048893, "profit_margin": 0.2642562962221284, "quarter": 1, "return_on_assets": 0.1940997435739658, "return_on_equity": 0.30044210718403436 }, { "asset_turnover_ratio": 0.703774781224293, "current_ratio": 1.515454865895472, "debt_to_equity_ratio": 0.841543888657686, "profit_margin": 0.268050921137098, "quarter": 2, "return_on_assets": 0.18864747838023138, "return_on_equity": 0.29226715005125253 }, { "asset_turnover_ratio": 0.674322742052846, "current_ratio": 1.1547257769353407, "debt_to_equity_ratio": 0.8553315776766313, "profit_margin": 0.24880896084001486, "quarter": 3, "return_on_assets": 0.167777540720958, "return_on_equity": 0.26656016104945945 }, { "asset_turnover_ratio": 0.6461034035887798, "current_ratio": 1.7785383338142498, "debt_to_equity_ratio": 0.8595366937530338, "profit_margin": 0.23889975605318758, "quarter": 4, "return_on_assets": 0.1543539455024937, "return_on_equity": 0.24864715593145 } ], "income_statement": [ { "depreciation": 166143, "expenses": 2579352, "income_tax": 345202, "marketing_expense": 407683, "net_income": 1395611, "net_profit": 1050409, "operational_expense": 1576732, "product_revenue": 1474773, "quarter": 1, "rd_expense": 464570, "revenue": 3974963, "salaries_expense": 1155099, "service_revenue": 2500190 }, { "depreciation": 199527, "expenses": 2555048, "income_tax": 302307, "marketing_expense": 509465, "net_income": 1348714, "net_profit": 1046407, "operational_expense": 1718523, "product_revenue": 953441, "quarter": 2, "rd_expense": 349303, "revenue": 3903762, "salaries_expense": 798931, "service_revenue": 2950321 }, { "depreciation": 230640, "expenses": 2530974, "income_tax": 348970, "marketing_expense": 474162, "net_income": 1302863, "net_profit": 953893, "operational_expense": 1375108, "product_revenue": 808152, "quarter": 3, "rd_expense": 501340, "revenue": 3833837, "salaries_expense": 1171969, "service_revenue": 3025685 }, { "depreciation": 145307, "expenses": 2507126, "income_tax": 358542, "marketing_expense": 259890, "net_income": 1258039, "net_profit": 899497, "operational_expense": 1331179, "product_revenue": 1412026, "quarter": 4, "rd_expense": 464353, "revenue": 3765165, "salaries_expense": 994409, "service_revenue": 2353139 } ], "market_conditions": { "gdp_growth": [ 0.030402567816638075, 0.025180337493516426, 0.020262798478023238, 0.029896746690371276 ], "inflation_rate": [ 0.02198310694009925, 0.01480535611827355, 0.019476899448078008, 0.020528502423453724 ], "interest_rate": [ 0.02692062958015913, 0.02400539552556602, 0.020345737787118172, 0.02552096060840504 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 199490, "billable_hours_per_employee": 82, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 1366365, "net_revenue": 1093735, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 1753 }, { "average_project_size": 66610, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 1252589, "net_revenue": 1099211, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 1762 }, { "average_project_size": 62796, "billable_hours_per_employee": 105, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 1359460, "net_revenue": 1104715, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 1770 }, { "average_project_size": 75380, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 1238948, "net_revenue": 1110247, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1779 } ], "balance_sheet": [ { "assets": 1336514, "current_assets": 406209, "current_liabilities": 338389, "equity": 700690, "fixed_assets": 930305, "liabilities": 799471, "long_term_liabilities": 461082, "quarter": 1 }, { "assets": 1381567, "current_assets": 607527, "current_liabilities": 404997, "equity": 724611, "fixed_assets": 774040, "liabilities": 822424, "long_term_liabilities": 417427, "quarter": 2 }, { "assets": 1428138, "current_assets": 640056, "current_liabilities": 412727, "equity": 763734, "fixed_assets": 788082, "liabilities": 846036, "long_term_liabilities": 433309, "quarter": 3 }, { "assets": 1476280, "current_assets": 452692, "current_liabilities": 480889, "equity": 792040, "fixed_assets": 1023588, "liabilities": 870326, "long_term_liabilities": 389437, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26308, "financing_cash_flow": -25284, "investing_cash_flow": -382131, "net_cash_flow": 94360, "operating_cash_flow": 217574, "quarter": 1 }, { "change_in_working_capital": 19888, "financing_cash_flow": -44214, "investing_cash_flow": -203902, "net_cash_flow": -171399, "operating_cash_flow": 244154, "quarter": 2 }, { "change_in_working_capital": -36358, "financing_cash_flow": -13373, "investing_cash_flow": -386731, "net_cash_flow": 27806, "operating_cash_flow": 237041, "quarter": 3 }, { "change_in_working_capital": 63129, "financing_cash_flow": -11473, "investing_cash_flow": -305135, "net_cash_flow": 79012, "operating_cash_flow": 253898, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8183490782737779, "current_ratio": 1.2004202264258, "debt_to_equity_ratio": 1.140976751487819, "profit_margin": 0.14962216624685137, "quarter": 1, "return_on_assets": 0.1224431618374368, "return_on_equity": 0.23355121380353652 }, { "asset_turnover_ratio": 0.7956262707490842, "current_ratio": 1.5000777783539136, "debt_to_equity_ratio": 1.1349869102180343, "profit_margin": 0.15053342806795056, "quarter": 2, "return_on_assets": 0.11976834999677902, "return_on_equity": 0.22835424800341148 }, { "asset_turnover_ratio": 0.773535190576821, "current_ratio": 1.5507975005269827, "debt_to_equity_ratio": 1.1077626503468485, "profit_margin": 0.16441525642360247, "quarter": 3, "return_on_assets": 0.12718098671136824, "return_on_equity": 0.23782102145511394 }, { "asset_turnover_ratio": 0.7520571978215514, "current_ratio": 0.9413648471892682, "debt_to_equity_ratio": 1.0988409676278976, "profit_margin": 0.16760774854604427, "quarter": 4, "return_on_assets": 0.12605061370471726, "return_on_equity": 0.23494520478763697 } ], "income_statement": [ { "depreciation": 53927, "expenses": 865643, "income_tax": 64445, "marketing_expense": 110683, "net_income": 228092, "net_profit": 163647, "operational_expense": 489426, "product_revenue": 416135, "quarter": 1, "rd_expense": 86731, "revenue": 1093735, "salaries_expense": 363381, "service_revenue": 677600 }, { "depreciation": 78686, "expenses": 868999, "income_tax": 64744, "marketing_expense": 98023, "net_income": 230212, "net_profit": 165468, "operational_expense": 481421, "product_revenue": 290579, "quarter": 2, "rd_expense": 97849, "revenue": 1099211, "salaries_expense": 358212, "service_revenue": 808632 }, { "depreciation": 55409, "expenses": 872368, "income_tax": 50715, "marketing_expense": 126307, "net_income": 232347, "net_profit": 181632, "operational_expense": 479740, "product_revenue": 258449, "quarter": 3, "rd_expense": 124937, "revenue": 1104715, "salaries_expense": 307828, "service_revenue": 846266 }, { "depreciation": 67812, "expenses": 875750, "income_tax": 48411, "marketing_expense": 145295, "net_income": 234497, "net_profit": 186086, "operational_expense": 449216, "product_revenue": 432359, "quarter": 4, "rd_expense": 154703, "revenue": 1110247, "salaries_expense": 311603, "service_revenue": 677888 } ], "market_conditions": { "gdp_growth": [ 0.029338120781283117, 0.015962926557161507, 0.023569081574869234, 0.02170867705430278 ], "inflation_rate": [ 0.020176961586563597, 0.018234952071612513, 0.013823924619126376, 0.01779032354780826 ], "interest_rate": [ 0.0338542598874689, 0.03055002444600488, 0.028953796935367385, 0.028103134822147314 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Taylorton", "name": "Evans-Fox", "num_employees": 666, "region": "North America", "revenue_size": "Small", "website": "www.evans-fox.com" }

[ { "advertising_kpis": [ { "average_project_size": 141295, "billable_hours_per_employee": 129, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 2046175, "net_revenue": 1813655, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2723 }, { "average_project_size": 104264, "billable_hours_per_employee": 90, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 2191618, "net_revenue": 1877954, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2820 }, { "average_project_size": 99002, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 2401027, "net_revenue": 1944532, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2920 }, { "average_project_size": 173261, "billable_hours_per_employee": 105, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 2464540, "net_revenue": 2013471, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 3023 } ], "balance_sheet": [ { "assets": 2544163, "current_assets": 1183552, "current_liabilities": 573959, "equity": 1432503, "fixed_assets": 1360611, "liabilities": 1374313, "long_term_liabilities": 800354, "quarter": 1 }, { "assets": 2611773, "current_assets": 952439, "current_liabilities": 678915, "equity": 1514848, "fixed_assets": 1659334, "liabilities": 1390821, "long_term_liabilities": 711906, "quarter": 2 }, { "assets": 2681180, "current_assets": 1166983, "current_liabilities": 613122, "equity": 1568421, "fixed_assets": 1514197, "liabilities": 1407527, "long_term_liabilities": 794405, "quarter": 3 }, { "assets": 2752431, "current_assets": 952682, "current_liabilities": 765171, "equity": 1638093, "fixed_assets": 1799749, "liabilities": 1424434, "long_term_liabilities": 659263, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41699, "financing_cash_flow": 143242, "investing_cash_flow": -390403, "net_cash_flow": -108890, "operating_cash_flow": 340999, "quarter": 1 }, { "change_in_working_capital": -37727, "financing_cash_flow": 37934, "investing_cash_flow": -144198, "net_cash_flow": 325362, "operating_cash_flow": 410033, "quarter": 2 }, { "change_in_working_capital": -83581, "financing_cash_flow": -130518, "investing_cash_flow": -470000, "net_cash_flow": 59014, "operating_cash_flow": 393441, "quarter": 3 }, { "change_in_working_capital": -64134, "financing_cash_flow": -61265, "investing_cash_flow": -145966, "net_cash_flow": 112417, "operating_cash_flow": 467233, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7128690260804831, "current_ratio": 2.06208457398525, "debt_to_equity_ratio": 0.9593787936220727, "profit_margin": 0.14481971488513526, "quarter": 1, "return_on_assets": 0.10323748910741962, "return_on_equity": 0.18335249559686786 }, { "asset_turnover_ratio": 0.7190341580221559, "current_ratio": 1.4028840134626572, "debt_to_equity_ratio": 0.9181257789560405, "profit_margin": 0.15649797598876225, "quarter": 2, "return_on_assets": 0.11252739039725121, "return_on_equity": 0.19401022412809735 }, { "asset_turnover_ratio": 0.7252523142795336, "current_ratio": 1.903345500569218, "debt_to_equity_ratio": 0.8974165737388112, "profit_margin": 0.15158814563092815, "quarter": 3, "return_on_assets": 0.10993965343617362, "return_on_equity": 0.1879393351657495 }, { "asset_turnover_ratio": 0.7315246049764735, "current_ratio": 1.245057640710377, "debt_to_equity_ratio": 0.8695684555150409, "profit_margin": 0.15401066119154436, "quarter": 4, "return_on_assets": 0.11266258809030999, "return_on_equity": 0.18930304933846856 } ], "income_statement": [ { "depreciation": 78346, "expenses": 1450116, "income_tax": 100886, "marketing_expense": 260732, "net_income": 363539, "net_profit": 262653, "operational_expense": 845988, "product_revenue": 680592, "quarter": 1, "rd_expense": 261750, "revenue": 1813655, "salaries_expense": 538314, "service_revenue": 1133063 }, { "depreciation": 116137, "expenses": 1494330, "income_tax": 89728, "marketing_expense": 277413, "net_income": 383624, "net_profit": 293896, "operational_expense": 872249, "product_revenue": 556709, "quarter": 2, "rd_expense": 243796, "revenue": 1877954, "salaries_expense": 622687, "service_revenue": 1321245 }, { "depreciation": 98673, "expenses": 1539893, "income_tax": 109871, "marketing_expense": 169133, "net_income": 404639, "net_profit": 294768, "operational_expense": 979528, "product_revenue": 643708, "quarter": 3, "rd_expense": 167887, "revenue": 1944532, "salaries_expense": 734894, "service_revenue": 1300824 }, { "depreciation": 157137, "expenses": 1586845, "income_tax": 116530, "marketing_expense": 283132, "net_income": 426626, "net_profit": 310096, "operational_expense": 834585, "product_revenue": 461640, "quarter": 4, "rd_expense": 286251, "revenue": 2013471, "salaries_expense": 491568, "service_revenue": 1551831 } ], "market_conditions": { "gdp_growth": [ 0.021155329906088247, 0.03663819573449211, 0.025291578866527713, 0.024699818227270194 ], "inflation_rate": [ 0.01057855008568739, 0.01221260400646138, 0.007575631521793578, 0.01591874204227332 ], "interest_rate": [ 0.027346362270569823, 0.01853008449150928, 0.021635193548235357, 0.019125015913858984 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 81623, "billable_hours_per_employee": 111, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 1284469, "net_revenue": 1030115, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1547 }, { "average_project_size": 108681, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 1203910, "net_revenue": 1073029, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 1611 }, { "average_project_size": 158383, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 1321422, "net_revenue": 1117731, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1678 }, { "average_project_size": 164999, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 1454929, "net_revenue": 1164295, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1748 } ], "balance_sheet": [ { "assets": 1267737, "current_assets": 484875, "current_liabilities": 303747, "equity": 999183, "fixed_assets": 782862, "liabilities": 538323, "long_term_liabilities": 234576, "quarter": 1 }, { "assets": 1292009, "current_assets": 445621, "current_liabilities": 309222, "equity": 1042152, "fixed_assets": 846388, "liabilities": 545968, "long_term_liabilities": 236746, "quarter": 2 }, { "assets": 1316746, "current_assets": 618126, "current_liabilities": 244244, "equity": 1070840, "fixed_assets": 698620, "liabilities": 553722, "long_term_liabilities": 309478, "quarter": 3 }, { "assets": 1341956, "current_assets": 664325, "current_liabilities": 315766, "equity": 1087028, "fixed_assets": 677631, "liabilities": 561586, "long_term_liabilities": 245820, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56007, "financing_cash_flow": 116954, "investing_cash_flow": -287495, "net_cash_flow": -207797, "operating_cash_flow": 329295, "quarter": 1 }, { "change_in_working_capital": -18923, "financing_cash_flow": -187561, "investing_cash_flow": -125385, "net_cash_flow": 221521, "operating_cash_flow": 334916, "quarter": 2 }, { "change_in_working_capital": -12336, "financing_cash_flow": -65212, "investing_cash_flow": -143541, "net_cash_flow": -26852, "operating_cash_flow": 359459, "quarter": 3 }, { "change_in_working_capital": -90924, "financing_cash_flow": 153984, "investing_cash_flow": -173033, "net_cash_flow": -254103, "operating_cash_flow": 363120, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8125620692619999, "current_ratio": 1.5963120623413565, "debt_to_equity_ratio": 0.5387631695094892, "profit_margin": 0.2618824111871005, "quarter": 1, "return_on_assets": 0.2127957139375123, "return_on_equity": 0.2699895814880758 }, { "asset_turnover_ratio": 0.8305120165571602, "current_ratio": 1.4411038024461391, "debt_to_equity_ratio": 0.5238851914116175, "profit_margin": 0.27595805891546266, "quarter": 2, "return_on_assets": 0.22918648399508054, "return_on_equity": 0.2841341762046227 }, { "asset_turnover_ratio": 0.8488584738438545, "current_ratio": 2.530772506182342, "debt_to_equity_ratio": 0.517091255463001, "profit_margin": 0.2753936322782494, "quarter": 3, "return_on_assets": 0.23377021840203047, "return_on_equity": 0.28745284076052446 }, { "asset_turnover_ratio": 0.8676104134561788, "current_ratio": 2.103852219681663, "debt_to_equity_ratio": 0.516625146730351, "profit_margin": 0.2633851386461335, "quarter": 4, "return_on_assets": 0.2285156890389849, "return_on_equity": 0.28210680865626275 } ], "income_statement": [ { "depreciation": 59526, "expenses": 657525, "income_tax": 102821, "marketing_expense": 109690, "net_income": 372590, "net_profit": 269769, "operational_expense": 385818, "product_revenue": 370424, "quarter": 1, "rd_expense": 71551, "revenue": 1030115, "salaries_expense": 283621, "service_revenue": 659691 }, { "depreciation": 38805, "expenses": 681365, "income_tax": 95553, "marketing_expense": 97293, "net_income": 391664, "net_profit": 296111, "operational_expense": 390305, "product_revenue": 414660, "quarter": 2, "rd_expense": 123100, "revenue": 1073029, "salaries_expense": 263515, "service_revenue": 658369 }, { "depreciation": 51643, "expenses": 706070, "income_tax": 103845, "marketing_expense": 139488, "net_income": 411661, "net_profit": 307816, "operational_expense": 353213, "product_revenue": 418800, "quarter": 3, "rd_expense": 85201, "revenue": 1117731, "salaries_expense": 276907, "service_revenue": 698931 }, { "depreciation": 56462, "expenses": 731671, "income_tax": 125966, "marketing_expense": 126665, "net_income": 432624, "net_profit": 306658, "operational_expense": 505477, "product_revenue": 411560, "quarter": 4, "rd_expense": 101325, "revenue": 1164295, "salaries_expense": 269646, "service_revenue": 752735 } ], "market_conditions": { "gdp_growth": [ 0.020803395450584933, 0.0210537229109168, 0.022659753952329643, 0.03510715677484756 ], "inflation_rate": [ 0.00615544848500296, 0.01332557815878515, 0.013934417103327375, 0.009172331193182746 ], "interest_rate": [ 0.027317657132825045, 0.02453636826857854, 0.021455812555411194, 0.02850992382685046 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 128701, "billable_hours_per_employee": 147, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 2439293, "net_revenue": 2031190, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 3050 }, { "average_project_size": 102169, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 2608863, "net_revenue": 2121096, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3185 }, { "average_project_size": 194292, "billable_hours_per_employee": 138, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 2675159, "net_revenue": 2214983, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 3326 }, { "average_project_size": 195224, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 2735898, "net_revenue": 2313025, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3473 } ], "balance_sheet": [ { "assets": 2167910, "current_assets": 963523, "current_liabilities": 497839, "equity": 1540199, "fixed_assets": 1204387, "liabilities": 1078280, "long_term_liabilities": 580441, "quarter": 1 }, { "assets": 2224005, "current_assets": 886010, "current_liabilities": 528334, "equity": 1608836, "fixed_assets": 1337995, "liabilities": 1089334, "long_term_liabilities": 561000, "quarter": 2 }, { "assets": 2281552, "current_assets": 1071471, "current_liabilities": 587118, "equity": 1653668, "fixed_assets": 1210081, "liabilities": 1100501, "long_term_liabilities": 513383, "quarter": 3 }, { "assets": 2340588, "current_assets": 1078068, "current_liabilities": 585650, "equity": 1770917, "fixed_assets": 1262520, "liabilities": 1111783, "long_term_liabilities": 526133, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55123, "financing_cash_flow": 186109, "investing_cash_flow": -154287, "net_cash_flow": 223015, "operating_cash_flow": 566822, "quarter": 1 }, { "change_in_working_capital": -88678, "financing_cash_flow": 63127, "investing_cash_flow": -242506, "net_cash_flow": 146750, "operating_cash_flow": 580332, "quarter": 2 }, { "change_in_working_capital": -18257, "financing_cash_flow": -198251, "investing_cash_flow": -297757, "net_cash_flow": 353568, "operating_cash_flow": 553005, "quarter": 3 }, { "change_in_working_capital": -48495, "financing_cash_flow": 198856, "investing_cash_flow": -241016, "net_cash_flow": 273273, "operating_cash_flow": 633779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9369346513462274, "current_ratio": 1.9354108456750074, "debt_to_equity_ratio": 0.7000913518318087, "profit_margin": 0.22182513698866183, "quarter": 1, "return_on_assets": 0.20783565738430101, "return_on_equity": 0.2925394705489356 }, { "asset_turnover_ratio": 0.9537280716545151, "current_ratio": 1.6769884202038863, "debt_to_equity_ratio": 0.6770944956477851, "profit_margin": 0.22354716618201156, "quarter": 2, "return_on_assets": 0.21320320772660134, "return_on_equity": 0.2947255034074325 }, { "asset_turnover_ratio": 0.9708229310574557, "current_ratio": 1.8249670424003352, "debt_to_equity_ratio": 0.6654908966007688, "profit_margin": 0.21337274371857481, "quarter": 3, "return_on_assets": 0.2071471524646381, "return_on_equity": 0.2857992051608908 }, { "asset_turnover_ratio": 0.9882238992936817, "current_ratio": 1.840805942115598, "debt_to_equity_ratio": 0.6278007382615899, "profit_margin": 0.23437360166881033, "quarter": 4, "return_on_assets": 0.2316135945326559, "return_on_equity": 0.3061193720541392 } ], "income_statement": [ { "depreciation": 116253, "expenses": 1407245, "income_tax": 173376, "marketing_expense": 171568, "net_income": 623945, "net_profit": 450569, "operational_expense": 946306, "product_revenue": 712540, "quarter": 1, "rd_expense": 220934, "revenue": 2031190, "salaries_expense": 629464, "service_revenue": 1318650 }, { "depreciation": 106167, "expenses": 1474613, "income_tax": 172318, "marketing_expense": 224759, "net_income": 646483, "net_profit": 474165, "operational_expense": 1001410, "product_revenue": 428916, "quarter": 2, "rd_expense": 182290, "revenue": 2121096, "salaries_expense": 691695, "service_revenue": 1692180 }, { "depreciation": 80388, "expenses": 1545207, "income_tax": 197159, "marketing_expense": 261100, "net_income": 669776, "net_profit": 472617, "operational_expense": 817167, "product_revenue": 667652, "quarter": 3, "rd_expense": 198378, "revenue": 2214983, "salaries_expense": 466158, "service_revenue": 1547331 }, { "depreciation": 91667, "expenses": 1619181, "income_tax": 151732, "marketing_expense": 187862, "net_income": 693844, "net_profit": 542112, "operational_expense": 874958, "product_revenue": 892333, "quarter": 4, "rd_expense": 248467, "revenue": 2313025, "salaries_expense": 606895, "service_revenue": 1420692 } ], "market_conditions": { "gdp_growth": [ 0.03230720172072967, 0.036276015182910216, 0.024521351804612027, 0.032069658814186296 ], "inflation_rate": [ 0.014901563194413213, 0.011367406765368895, 0.00857389786758625, 0.01612759012311792 ], "interest_rate": [ 0.02206367158249805, 0.027763629816592618, 0.02214856137658424, 0.027057148763901136 ], "year": 2009 }, "random_event": { "description": "Evans-Fox Industry Recognition in 2009", "impact": 0.1, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 142581, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 2600613, "net_revenue": 2326078, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 3493 }, { "average_project_size": 122237, "billable_hours_per_employee": 136, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 2952990, "net_revenue": 2370419, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 3559 }, { "average_project_size": 153854, "billable_hours_per_employee": 117, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 3039244, "net_revenue": 2415606, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3627 }, { "average_project_size": 186446, "billable_hours_per_employee": 95, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 3091209, "net_revenue": 2461655, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 3696 } ], "balance_sheet": [ { "assets": 2933948, "current_assets": 899983, "current_liabilities": 565201, "equity": 2019984, "fixed_assets": 2033965, "liabilities": 1330599, "long_term_liabilities": 765398, "quarter": 1 }, { "assets": 3010816, "current_assets": 1373716, "current_liabilities": 630355, "equity": 2102567, "fixed_assets": 1637100, "liabilities": 1344835, "long_term_liabilities": 714480, "quarter": 2 }, { "assets": 3089697, "current_assets": 1415915, "current_liabilities": 733049, "equity": 2192546, "fixed_assets": 1673782, "liabilities": 1359223, "long_term_liabilities": 626174, "quarter": 3 }, { "assets": 3170645, "current_assets": 1097950, "current_liabilities": 668937, "equity": 2241176, "fixed_assets": 2072695, "liabilities": 1373765, "long_term_liabilities": 704828, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78527, "financing_cash_flow": 86108, "investing_cash_flow": -156754, "net_cash_flow": 408115, "operating_cash_flow": 527148, "quarter": 1 }, { "change_in_working_capital": 98651, "financing_cash_flow": 141540, "investing_cash_flow": -499445, "net_cash_flow": 60417, "operating_cash_flow": 556748, "quarter": 2 }, { "change_in_working_capital": 31338, "financing_cash_flow": -2530, "investing_cash_flow": -276166, "net_cash_flow": 284566, "operating_cash_flow": 554332, "quarter": 3 }, { "change_in_working_capital": -49523, "financing_cash_flow": -63683, "investing_cash_flow": -381341, "net_cash_flow": 402397, "operating_cash_flow": 603651, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7928150055829211, "current_ratio": 1.592323792774606, "debt_to_equity_ratio": 0.6587175938027232, "profit_margin": 0.17911480182521825, "quarter": 1, "return_on_assets": 0.1420049026090442, "return_on_equity": 0.206256584210568 }, { "asset_turnover_ratio": 0.787301183466542, "current_ratio": 2.179273583932863, "debt_to_equity_ratio": 0.6396157649197386, "profit_margin": 0.18418094016289946, "quarter": 2, "return_on_assets": 0.1450058721622311, "return_on_equity": 0.20764427483167006 }, { "asset_turnover_ratio": 0.7818261790719284, "current_ratio": 1.9315420933662006, "debt_to_equity_ratio": 0.6199290687629815, "profit_margin": 0.19128616173332902, "quarter": 3, "return_on_assets": 0.14955252893730356, "return_on_equity": 0.2107467756662802 }, { "asset_turnover_ratio": 0.7763893466471333, "current_ratio": 1.6413354321856917, "debt_to_equity_ratio": 0.6129661392054886, "profit_margin": 0.18048670508255624, "quarter": 4, "return_on_assets": 0.1401279550375397, "return_on_equity": 0.19824235133697665 } ], "income_statement": [ { "depreciation": 110513, "expenses": 1762476, "income_tax": 146967, "marketing_expense": 296691, "net_income": 563602, "net_profit": 416635, "operational_expense": 1031499, "product_revenue": 701438, "quarter": 1, "rd_expense": 343882, "revenue": 2326078, "salaries_expense": 675768, "service_revenue": 1624640 }, { "depreciation": 120162, "expenses": 1796006, "income_tax": 137827, "marketing_expense": 357439, "net_income": 574413, "net_profit": 436586, "operational_expense": 1187488, "product_revenue": 852161, "quarter": 2, "rd_expense": 212145, "revenue": 2370419, "salaries_expense": 726352, "service_revenue": 1518258 }, { "depreciation": 92260, "expenses": 1830174, "income_tax": 123360, "marketing_expense": 350622, "net_income": 585432, "net_profit": 462072, "operational_expense": 1072014, "product_revenue": 946538, "quarter": 3, "rd_expense": 236378, "revenue": 2415606, "salaries_expense": 582177, "service_revenue": 1469068 }, { "depreciation": 159355, "expenses": 1864992, "income_tax": 152367, "marketing_expense": 267479, "net_income": 596663, "net_profit": 444296, "operational_expense": 1295512, "product_revenue": 869461, "quarter": 4, "rd_expense": 342156, "revenue": 2461655, "salaries_expense": 775523, "service_revenue": 1592194 } ], "market_conditions": { "gdp_growth": [ 0.019221777140919175, 0.026684467884372724, 0.017584231322924138, 0.020517126585483214 ], "inflation_rate": [ 0.011823580186668566, 0.007090952520000871, 0.014838865941182024, 0.01366196270590896 ], "interest_rate": [ 0.028027531077512373, 0.03328400301735131, 0.03279264747888935, 0.03257726012639351 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 106674, "billable_hours_per_employee": 122, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 1194619, "net_revenue": 1052133, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 1580 }, { "average_project_size": 75738, "billable_hours_per_employee": 143, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 1202992, "net_revenue": 1077575, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1618 }, { "average_project_size": 99565, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 1406412, "net_revenue": 1103633, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 1657 }, { "average_project_size": 99786, "billable_hours_per_employee": 112, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 1377486, "net_revenue": 1130321, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 1697 } ], "balance_sheet": [ { "assets": 1522380, "current_assets": 516964, "current_liabilities": 308039, "equity": 1054103, "fixed_assets": 1005416, "liabilities": 666686, "long_term_liabilities": 358647, "quarter": 1 }, { "assets": 1545656, "current_assets": 689515, "current_liabilities": 330196, "equity": 1084289, "fixed_assets": 856141, "liabilities": 673476, "long_term_liabilities": 343280, "quarter": 2 }, { "assets": 1569289, "current_assets": 610762, "current_liabilities": 390028, "equity": 1098680, "fixed_assets": 958527, "liabilities": 680335, "long_term_liabilities": 290307, "quarter": 3 }, { "assets": 1593283, "current_assets": 712241, "current_liabilities": 356021, "equity": 1100416, "fixed_assets": 881042, "liabilities": 687264, "long_term_liabilities": 331243, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54099, "financing_cash_flow": 62327, "investing_cash_flow": -206482, "net_cash_flow": -237374, "operating_cash_flow": 264829, "quarter": 1 }, { "change_in_working_capital": -91203, "financing_cash_flow": 105815, "investing_cash_flow": -431051, "net_cash_flow": 116625, "operating_cash_flow": 256280, "quarter": 2 }, { "change_in_working_capital": -87184, "financing_cash_flow": -117918, "investing_cash_flow": -412725, "net_cash_flow": 70854, "operating_cash_flow": 267729, "quarter": 3 }, { "change_in_working_capital": 17059, "financing_cash_flow": 6829, "investing_cash_flow": -282266, "net_cash_flow": 52492, "operating_cash_flow": 245084, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6911106294092145, "current_ratio": 1.6782420407805505, "debt_to_equity_ratio": 0.6324676051581297, "profit_margin": 0.18857786990808195, "quarter": 1, "return_on_assets": 0.1303281703648235, "return_on_equity": 0.188225439069996 }, { "asset_turnover_ratio": 0.6971635344475097, "current_ratio": 2.08819913021357, "debt_to_equity_ratio": 0.6211222284833656, "profit_margin": 0.19683919912767092, "quarter": 2, "return_on_assets": 0.13722911178166422, "return_on_equity": 0.19562035582764373 }, { "asset_turnover_ratio": 0.7032694424035343, "current_ratio": 1.5659439835088762, "debt_to_equity_ratio": 0.6192294389631193, "profit_margin": 0.1900323748927406, "quarter": 3, "return_on_assets": 0.1336439623294371, "return_on_equity": 0.1908890668802563 }, { "asset_turnover_ratio": 0.7094288961847958, "current_ratio": 2.0005589557919334, "debt_to_equity_ratio": 0.6245492613702455, "profit_margin": 0.17198388776285675, "quarter": 4, "return_on_assets": 0.12201033965717327, "return_on_equity": 0.1766577367104804 } ], "income_statement": [ { "depreciation": 66420, "expenses": 784057, "income_tax": 69667, "marketing_expense": 111218, "net_income": 268076, "net_profit": 198409, "operational_expense": 512899, "product_revenue": 246649, "quarter": 1, "rd_expense": 109934, "revenue": 1052133, "salaries_expense": 378215, "service_revenue": 805484 }, { "depreciation": 44171, "expenses": 807978, "income_tax": 57488, "marketing_expense": 117309, "net_income": 269597, "net_profit": 212109, "operational_expense": 424363, "product_revenue": 330282, "quarter": 2, "rd_expense": 156347, "revenue": 1077575, "salaries_expense": 280707, "service_revenue": 747293 }, { "depreciation": 58003, "expenses": 832629, "income_tax": 61278, "marketing_expense": 106831, "net_income": 271004, "net_profit": 209726, "operational_expense": 493891, "product_revenue": 415237, "quarter": 3, "rd_expense": 92019, "revenue": 1103633, "salaries_expense": 257039, "service_revenue": 688396 }, { "depreciation": 50687, "expenses": 858032, "income_tax": 77892, "marketing_expense": 110296, "net_income": 272289, "net_profit": 194397, "operational_expense": 563098, "product_revenue": 342308, "quarter": 4, "rd_expense": 129711, "revenue": 1130321, "salaries_expense": 268396, "service_revenue": 788013 } ], "market_conditions": { "gdp_growth": [ 0.019065326847828568, 0.014778880499523106, 0.018106687263299524, 0.014076780245272638 ], "inflation_rate": [ 0.014473385925772866, 0.009221205947251829, 0.01738498307655125, 0.013890825247581177 ], "interest_rate": [ 0.035260283661614884, 0.03296282966854259, 0.027861472668746355, 0.03187222681924693 ], "year": 2011 }, "random_event": { "description": "Evans-Fox New Ad Campaign Launch in 2011", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 88764, "billable_hours_per_employee": 131, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 1030108, "net_revenue": 894519, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1343 }, { "average_project_size": 57297, "billable_hours_per_employee": 117, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 1079961, "net_revenue": 912166, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1370 }, { "average_project_size": 78467, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 1111335, "net_revenue": 930162, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 1397 }, { "average_project_size": 181023, "billable_hours_per_employee": 83, "client_concentration": 0.4, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 1232826, "net_revenue": 948513, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1424 } ], "balance_sheet": [ { "assets": 919704, "current_assets": 280801, "current_liabilities": 253468, "equity": 726967, "fixed_assets": 638903, "liabilities": 448017, "long_term_liabilities": 194549, "quarter": 1 }, { "assets": 932166, "current_assets": 368093, "current_liabilities": 251912, "equity": 739880, "fixed_assets": 564073, "liabilities": 456321, "long_term_liabilities": 204409, "quarter": 2 }, { "assets": 944797, "current_assets": 295549, "current_liabilities": 246801, "equity": 742536, "fixed_assets": 649248, "liabilities": 464779, "long_term_liabilities": 217978, "quarter": 3 }, { "assets": 957599, "current_assets": 332312, "current_liabilities": 242764, "equity": 752004, "fixed_assets": 625287, "liabilities": 473393, "long_term_liabilities": 230629, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10230, "financing_cash_flow": 56177, "investing_cash_flow": -470048, "net_cash_flow": 194938, "operating_cash_flow": 304984, "quarter": 1 }, { "change_in_working_capital": 25877, "financing_cash_flow": -134403, "investing_cash_flow": -460457, "net_cash_flow": -164165, "operating_cash_flow": 317250, "quarter": 2 }, { "change_in_working_capital": -15204, "financing_cash_flow": 101851, "investing_cash_flow": -455954, "net_cash_flow": 184627, "operating_cash_flow": 320615, "quarter": 3 }, { "change_in_working_capital": -30097, "financing_cash_flow": 15642, "investing_cash_flow": -433661, "net_cash_flow": 214038, "operating_cash_flow": 326198, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.97261618955664, "current_ratio": 1.1078360976533528, "debt_to_equity_ratio": 0.6162824447327045, "profit_margin": 0.28538242340296854, "quarter": 1, "return_on_assets": 0.2775675652166349, "return_on_equity": 0.3511576178836178 }, { "asset_turnover_ratio": 0.9785445939886244, "current_ratio": 1.4611967671250279, "debt_to_equity_ratio": 0.6167500135157052, "profit_margin": 0.28945937471907524, "quarter": 2, "return_on_assets": 0.28324890631067856, "return_on_equity": 0.3568619235551711 }, { "asset_turnover_ratio": 0.9845099000102667, "current_ratio": 1.19751945899733, "debt_to_equity_ratio": 0.6259346348190525, "profit_margin": 0.28222825701329446, "quarter": 3, "return_on_assets": 0.2778565130922304, "return_on_equity": 0.3535424545072562 }, { "asset_turnover_ratio": 0.9905116859980012, "current_ratio": 1.3688685307541482, "debt_to_equity_ratio": 0.6295086196350019, "profit_margin": 0.28233455946307534, "quarter": 4, "return_on_assets": 0.2796556805092737, "return_on_equity": 0.3561124674868751 } ], "income_statement": [ { "depreciation": 49704, "expenses": 564353, "income_tax": 74886, "marketing_expense": 66272, "net_income": 330166, "net_profit": 255280, "operational_expense": 340344, "product_revenue": 260719, "quarter": 1, "rd_expense": 64614, "revenue": 894519, "salaries_expense": 181549, "service_revenue": 633800 }, { "depreciation": 53215, "expenses": 577147, "income_tax": 70984, "marketing_expense": 110059, "net_income": 335019, "net_profit": 264035, "operational_expense": 347336, "product_revenue": 327278, "quarter": 2, "rd_expense": 90922, "revenue": 912166, "salaries_expense": 260887, "service_revenue": 584888 }, { "depreciation": 58097, "expenses": 590232, "income_tax": 77412, "marketing_expense": 95727, "net_income": 339930, "net_profit": 262518, "operational_expense": 324306, "product_revenue": 280362, "quarter": 3, "rd_expense": 86032, "revenue": 930162, "salaries_expense": 250990, "service_revenue": 649800 }, { "depreciation": 58400, "expenses": 603613, "income_tax": 77102, "marketing_expense": 91818, "net_income": 344900, "net_profit": 267798, "operational_expense": 412471, "product_revenue": 361553, "quarter": 4, "rd_expense": 93582, "revenue": 948513, "salaries_expense": 189129, "service_revenue": 586960 } ], "market_conditions": { "gdp_growth": [ 0.01075367028869112, 0.017135677182740276, 0.023142675488416746, 0.019894235670767705 ], "inflation_rate": [ 0.016033718755016996, 0.011665674070410742, 0.01888373422012531, 0.01237259724609747 ], "interest_rate": [ 0.020608891307310286, 0.026146008062382757, 0.02140241247282087, 0.026827466149501433 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 121903, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 4041492, "net_revenue": 3347537, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 5026 }, { "average_project_size": 95625, "billable_hours_per_employee": 150, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 3864282, "net_revenue": 3482537, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5229 }, { "average_project_size": 77806, "billable_hours_per_employee": 152, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 4283148, "net_revenue": 3622982, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5440 }, { "average_project_size": 183135, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 4245290, "net_revenue": 3769091, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5659 } ], "balance_sheet": [ { "assets": 4337461, "current_assets": 1969670, "current_liabilities": 1127012, "equity": 3071561, "fixed_assets": 2367791, "liabilities": 2053164, "long_term_liabilities": 926152, "quarter": 1 }, { "assets": 4401047, "current_assets": 1334068, "current_liabilities": 857865, "equity": 3117395, "fixed_assets": 3066979, "liabilities": 2092521, "long_term_liabilities": 1234656, "quarter": 2 }, { "assets": 4465565, "current_assets": 1487458, "current_liabilities": 1142173, "equity": 3188779, "fixed_assets": 2978107, "liabilities": 2132633, "long_term_liabilities": 990460, "quarter": 3 }, { "assets": 4531030, "current_assets": 1509569, "current_liabilities": 935621, "equity": 3255201, "fixed_assets": 3021461, "liabilities": 2173514, "long_term_liabilities": 1237893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23624, "financing_cash_flow": 2583, "investing_cash_flow": -363387, "net_cash_flow": 360287, "operating_cash_flow": 917014, "quarter": 1 }, { "change_in_working_capital": 11628, "financing_cash_flow": -142725, "investing_cash_flow": -128729, "net_cash_flow": 584308, "operating_cash_flow": 961106, "quarter": 2 }, { "change_in_working_capital": -88459, "financing_cash_flow": -89657, "investing_cash_flow": -118218, "net_cash_flow": 916390, "operating_cash_flow": 999926, "quarter": 3 }, { "change_in_working_capital": 22774, "financing_cash_flow": -52386, "investing_cash_flow": -180375, "net_cash_flow": 1020016, "operating_cash_flow": 1135581, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7717733946195712, "current_ratio": 1.747692127501748, "debt_to_equity_ratio": 0.6684431792173425, "profit_margin": 0.2351770869149467, "quarter": 1, "return_on_assets": 0.18150341870509037, "return_on_equity": 0.2563074606039079 }, { "asset_turnover_ratio": 0.7912973890076611, "current_ratio": 1.5551024928164687, "debt_to_equity_ratio": 0.6712402502730646, "profit_margin": 0.2322642946794248, "quarter": 2, "return_on_assets": 0.18379012993953484, "return_on_equity": 0.2594695250361279 }, { "asset_turnover_ratio": 0.8113154774367857, "current_ratio": 1.3023053425356754, "debt_to_equity_ratio": 0.6687929768729661, "profit_margin": 0.23622722939280405, "quarter": 3, "return_on_assets": 0.1916548073983919, "return_on_equity": 0.2683933254703446 }, { "asset_turnover_ratio": 0.8318397803589912, "current_ratio": 1.6134406987444703, "debt_to_equity_ratio": 0.6677050050058353, "profit_margin": 0.2381701582689301, "quarter": 4, "return_on_assets": 0.19811941214249298, "return_on_equity": 0.2757694532534243 } ], "income_statement": [ { "depreciation": 129750, "expenses": 2284037, "income_tax": 276236, "marketing_expense": 269261, "net_income": 1063500, "net_profit": 787264, "operational_expense": 1276220, "product_revenue": 860112, "quarter": 1, "rd_expense": 428743, "revenue": 3347537, "salaries_expense": 1089786, "service_revenue": 2487425 }, { "depreciation": 152237, "expenses": 2357740, "income_tax": 315928, "marketing_expense": 457751, "net_income": 1124797, "net_profit": 808869, "operational_expense": 1448974, "product_revenue": 933828, "quarter": 2, "rd_expense": 366104, "revenue": 3482537, "salaries_expense": 770470, "service_revenue": 2548709 }, { "depreciation": 144079, "expenses": 2433821, "income_tax": 333314, "marketing_expense": 417738, "net_income": 1189161, "net_profit": 855847, "operational_expense": 1522001, "product_revenue": 1017216, "quarter": 3, "rd_expense": 255723, "revenue": 3622982, "salaries_expense": 854611, "service_revenue": 2605766 }, { "depreciation": 237896, "expenses": 2512358, "income_tax": 359048, "marketing_expense": 322908, "net_income": 1256733, "net_profit": 897685, "operational_expense": 1536064, "product_revenue": 1388609, "quarter": 4, "rd_expense": 326920, "revenue": 3769091, "salaries_expense": 915409, "service_revenue": 2380482 } ], "market_conditions": { "gdp_growth": [ 0.0316485324356017, 0.03690093602156984, 0.02716815366897491, 0.03152642483172066 ], "inflation_rate": [ 0.021658359040697444, 0.021055281023602095, 0.020879228328583094, 0.017036600347361295 ], "interest_rate": [ 0.030368930901190375, 0.03843345054357045, 0.03640761369232965, 0.03940089508350462 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 187245, "billable_hours_per_employee": 133, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 4900535, "net_revenue": 4407819, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 6618 }, { "average_project_size": 99718, "billable_hours_per_employee": 96, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 5730627, "net_revenue": 4487396, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 6738 }, { "average_project_size": 160302, "billable_hours_per_employee": 96, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 5749978, "net_revenue": 4568411, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6859 }, { "average_project_size": 198053, "billable_hours_per_employee": 85, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 5254677, "net_revenue": 4650888, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 6983 } ], "balance_sheet": [ { "assets": 5942820, "current_assets": 2844320, "current_liabilities": 1483367, "equity": 4153539, "fixed_assets": 3098500, "liabilities": 2879417, "long_term_liabilities": 1396050, "quarter": 1 }, { "assets": 6098079, "current_assets": 2702470, "current_liabilities": 1292186, "equity": 4245006, "fixed_assets": 3395609, "liabilities": 2922237, "long_term_liabilities": 1630051, "quarter": 2 }, { "assets": 6257394, "current_assets": 2477727, "current_liabilities": 1349109, "equity": 4453909, "fixed_assets": 3779667, "liabilities": 2965694, "long_term_liabilities": 1616585, "quarter": 3 }, { "assets": 6420871, "current_assets": 2601748, "current_liabilities": 1630863, "equity": 4564736, "fixed_assets": 3819123, "liabilities": 3009798, "long_term_liabilities": 1378935, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19204, "financing_cash_flow": 36590, "investing_cash_flow": -487963, "net_cash_flow": 684460, "operating_cash_flow": 1258195, "quarter": 1 }, { "change_in_working_capital": 28677, "financing_cash_flow": 32192, "investing_cash_flow": -348301, "net_cash_flow": 1158528, "operating_cash_flow": 1326003, "quarter": 2 }, { "change_in_working_capital": -95177, "financing_cash_flow": 113698, "investing_cash_flow": -427147, "net_cash_flow": 1152465, "operating_cash_flow": 1354051, "quarter": 3 }, { "change_in_working_capital": 86236, "financing_cash_flow": 113882, "investing_cash_flow": -117155, "net_cash_flow": 937655, "operating_cash_flow": 1330064, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.741704948155926, "current_ratio": 1.9174755808913102, "debt_to_equity_ratio": 0.6932442430418976, "profit_margin": 0.24731868527269382, "quarter": 1, "return_on_assets": 0.18343749263817513, "return_on_equity": 0.2624595555741742 }, { "asset_turnover_ratio": 0.7358704273919705, "current_ratio": 2.0913939634077447, "debt_to_equity_ratio": 0.6883940800083674, "profit_margin": 0.23825933793228857, "quarter": 2, "return_on_assets": 0.17532800083436112, "return_on_equity": 0.25186395496260783 }, { "asset_turnover_ratio": 0.730082043738975, "current_ratio": 1.8365654665412505, "debt_to_equity_ratio": 0.6658631777164733, "profit_margin": 0.2544011473573634, "quarter": 3, "return_on_assets": 0.18573370959220403, "return_on_equity": 0.260941343884664 }, { "asset_turnover_ratio": 0.7243391122481669, "current_ratio": 1.595319778546696, "debt_to_equity_ratio": 0.6593586135101789, "profit_margin": 0.2480521999239715, "quarter": 4, "return_on_assets": 0.17967391028413435, "return_on_equity": 0.2527337835090573 } ], "income_statement": [ { "depreciation": 168059, "expenses": 2911863, "income_tax": 405820, "marketing_expense": 331363, "net_income": 1495956, "net_profit": 1090136, "operational_expense": 1972327, "product_revenue": 1119930, "quarter": 1, "rd_expense": 492789, "revenue": 4407819, "salaries_expense": 1345720, "service_revenue": 3287889 }, { "depreciation": 256839, "expenses": 2975933, "income_tax": 442299, "marketing_expense": 489499, "net_income": 1511463, "net_profit": 1069164, "operational_expense": 1653602, "product_revenue": 918023, "quarter": 2, "rd_expense": 484530, "revenue": 4487396, "salaries_expense": 1302548, "service_revenue": 3569373 }, { "depreciation": 191842, "expenses": 3041412, "income_tax": 364790, "marketing_expense": 606121, "net_income": 1526999, "net_profit": 1162209, "operational_expense": 1989347, "product_revenue": 1253709, "quarter": 3, "rd_expense": 483820, "revenue": 4568411, "salaries_expense": 1135618, "service_revenue": 3314702 }, { "depreciation": 176401, "expenses": 3108333, "income_tax": 388892, "marketing_expense": 336041, "net_income": 1542555, "net_profit": 1153663, "operational_expense": 1854870, "product_revenue": 1065541, "quarter": 4, "rd_expense": 435726, "revenue": 4650888, "salaries_expense": 1299446, "service_revenue": 3585347 } ], "market_conditions": { "gdp_growth": [ 0.010380613819441317, 0.02895761684877634, 0.02748554904690157, 0.01598742329732303 ], "inflation_rate": [ 0.007916688186917254, 0.009984059985328846, 0.015142571313962391, 0.015537413535890884 ], "interest_rate": [ 0.03426948073115854, 0.027545356208857664, 0.030888675952459463, 0.03226203935631059 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 100588, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 4847922, "net_revenue": 3783412, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 5681 }, { "average_project_size": 171262, "billable_hours_per_employee": 146, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 4440119, "net_revenue": 3965450, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 5954 }, { "average_project_size": 60197, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 4672924, "net_revenue": 4156248, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 6241 }, { "average_project_size": 124145, "billable_hours_per_employee": 131, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 5021296, "net_revenue": 4356225, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6541 } ], "balance_sheet": [ { "assets": 5171946, "current_assets": 2259332, "current_liabilities": 1308388, "equity": 3070860, "fixed_assets": 2912614, "liabilities": 2919008, "long_term_liabilities": 1610620, "quarter": 1 }, { "assets": 5283313, "current_assets": 1972731, "current_liabilities": 1446892, "equity": 3178512, "fixed_assets": 3310582, "liabilities": 2945785, "long_term_liabilities": 1498893, "quarter": 2 }, { "assets": 5397078, "current_assets": 2273684, "current_liabilities": 1193524, "equity": 3397721, "fixed_assets": 3123394, "liabilities": 2972808, "long_term_liabilities": 1779284, "quarter": 3 }, { "assets": 5513292, "current_assets": 1979546, "current_liabilities": 1630433, "equity": 3510209, "fixed_assets": 3533746, "liabilities": 3000078, "long_term_liabilities": 1369645, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92102, "financing_cash_flow": -78344, "investing_cash_flow": -397623, "net_cash_flow": 718544, "operating_cash_flow": 1080211, "quarter": 1 }, { "change_in_working_capital": -98309, "financing_cash_flow": -124472, "investing_cash_flow": -440907, "net_cash_flow": 595404, "operating_cash_flow": 1112243, "quarter": 2 }, { "change_in_working_capital": -44488, "financing_cash_flow": -66121, "investing_cash_flow": -257841, "net_cash_flow": 665311, "operating_cash_flow": 1144579, "quarter": 3 }, { "change_in_working_capital": 79648, "financing_cash_flow": 152545, "investing_cash_flow": -244188, "net_cash_flow": 909012, "operating_cash_flow": 1285928, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7315258125278183, "current_ratio": 1.72680580989737, "debt_to_equity_ratio": 0.9505506600756791, "profit_margin": 0.21618634185227514, "quarter": 1, "return_on_assets": 0.15814588938090227, "return_on_equity": 0.2663494916733423 }, { "asset_turnover_ratio": 0.7505612482167913, "current_ratio": 1.363426572266624, "debt_to_equity_ratio": 0.9267811479082035, "profit_margin": 0.21207782218915885, "quarter": 2, "return_on_assets": 0.15917739494139377, "return_on_equity": 0.2645841827874175 }, { "asset_turnover_ratio": 0.7700922610345821, "current_ratio": 1.9050174106260118, "debt_to_equity_ratio": 0.8749417624342906, "profit_margin": 0.2342138871405171, "quarter": 3, "return_on_assets": 0.18036630191373926, "return_on_equity": 0.286501157687756 }, { "asset_turnover_ratio": 0.7901313770429718, "current_ratio": 1.2141228741076757, "debt_to_equity_ratio": 0.8546721861860647, "profit_margin": 0.2288667366814157, "quarter": 4, "return_on_assets": 0.1808347898134182, "return_on_equity": 0.2840272473804266 } ], "income_statement": [ { "depreciation": 262289, "expenses": 2657245, "income_tax": 308245, "marketing_expense": 491754, "net_income": 1126167, "net_profit": 817922, "operational_expense": 1393420, "product_revenue": 896632, "quarter": 1, "rd_expense": 519344, "revenue": 3783412, "salaries_expense": 840968, "service_revenue": 2886780 }, { "depreciation": 271259, "expenses": 2770661, "income_tax": 353805, "marketing_expense": 485950, "net_income": 1194789, "net_profit": 840984, "operational_expense": 1523209, "product_revenue": 883947, "quarter": 2, "rd_expense": 282290, "revenue": 3965450, "salaries_expense": 929196, "service_revenue": 3081503 }, { "depreciation": 171128, "expenses": 2888919, "income_tax": 293878, "marketing_expense": 361935, "net_income": 1267329, "net_profit": 973451, "operational_expense": 1770619, "product_revenue": 946109, "quarter": 3, "rd_expense": 392868, "revenue": 4156248, "salaries_expense": 1383129, "service_revenue": 3210139 }, { "depreciation": 288933, "expenses": 3012224, "income_tax": 347006, "marketing_expense": 468695, "net_income": 1344001, "net_profit": 996995, "operational_expense": 1719686, "product_revenue": 1681795, "quarter": 4, "rd_expense": 323602, "revenue": 4356225, "salaries_expense": 1486428, "service_revenue": 2674430 } ], "market_conditions": { "gdp_growth": [ 0.019849894338941645, 0.008777168928705257, 0.022321311173203143, 0.01764659981733783 ], "inflation_rate": [ 0.014884710197225651, 0.023462240766310878, 0.01596353126030323, 0.01610377417316018 ], "interest_rate": [ 0.029607033067249478, 0.03684919460171013, 0.029989166958927553, 0.038296377337425316 ], "year": 2015 }, "random_event": { "description": "Evans-Fox Award Nomination in 2015", "impact": -0.02, "type": "Award Nomination" }, "year": 2015 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1998, "industry": "Advertising", "location": "South Brandonstad", "name": "Deleon-Wright", "num_employees": 702, "region": "North America", "revenue_size": "Large", "website": "www.deleon-wright.com" }

[ { "advertising_kpis": [ { "average_project_size": 175707, "billable_hours_per_employee": 152, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 79238382, "net_revenue": 71868620, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 102377 }, { "average_project_size": 66657, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 83368410, "net_revenue": 72212270, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 102866 }, { "average_project_size": 166254, "billable_hours_per_employee": 127, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 82808425, "net_revenue": 72557564, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 103358 }, { "average_project_size": 77260, "billable_hours_per_employee": 138, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 83462589, "net_revenue": 72904509, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 103853 } ], "balance_sheet": [ { "assets": 90749767, "current_assets": 37528702, "current_liabilities": 28944118, "equity": 49445330, "fixed_assets": 53221065, "liabilities": 51731962, "long_term_liabilities": 22787844, "quarter": 1 }, { "assets": 92181109, "current_assets": 42875735, "current_liabilities": 22119430, "equity": 50228299, "fixed_assets": 49305374, "liabilities": 53082244, "long_term_liabilities": 30962814, "quarter": 2 }, { "assets": 93635026, "current_assets": 41883846, "current_liabilities": 27432417, "equity": 51052836, "fixed_assets": 51751180, "liabilities": 54467771, "long_term_liabilities": 27035354, "quarter": 3 }, { "assets": 95111875, "current_assets": 37361267, "current_liabilities": 25756361, "equity": 50293743, "fixed_assets": 57750608, "liabilities": 55889462, "long_term_liabilities": 30133101, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59659, "financing_cash_flow": -123476, "investing_cash_flow": -303422, "net_cash_flow": 13606844, "operating_cash_flow": 13632898, "quarter": 1 }, { "change_in_working_capital": 62469, "financing_cash_flow": 164207, "investing_cash_flow": -450720, "net_cash_flow": 15450019, "operating_cash_flow": 15765074, "quarter": 2 }, { "change_in_working_capital": 49170, "financing_cash_flow": -72361, "investing_cash_flow": -478983, "net_cash_flow": 14438496, "operating_cash_flow": 14814780, "quarter": 3 }, { "change_in_working_capital": 43000, "financing_cash_flow": 66257, "investing_cash_flow": -295077, "net_cash_flow": 14480080, "operating_cash_flow": 15096782, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7919427495609989, "current_ratio": 1.2965916598322327, "debt_to_equity_ratio": 1.0462456616226445, "profit_margin": 0.145091487773106, "quarter": 1, "return_on_assets": 0.1149041517649296, "return_on_equity": 0.21088998698158148 }, { "asset_turnover_ratio": 0.7833738472380496, "current_ratio": 1.938374316155525, "debt_to_equity_ratio": 1.0568194634662025, "profit_margin": 0.15412109327126816, "quarter": 2, "return_on_assets": 0.12073443377644762, "return_on_equity": 0.22157696401385205 }, { "asset_turnover_ratio": 0.7748976755770859, "current_ratio": 1.526801156456611, "debt_to_equity_ratio": 1.0668902115447612, "profit_margin": 0.16380898620025336, "quarter": 3, "return_on_assets": 0.12693520264521527, "return_on_equity": 0.2328094172868281 }, { "asset_turnover_ratio": 0.7665132140439876, "current_ratio": 1.450564658571139, "debt_to_equity_ratio": 1.1112607387364268, "profit_margin": 0.15186070315623412, "quarter": 4, "return_on_assets": 0.11640323566326496, "return_on_equity": 0.2201333474026779 } ], "income_statement": [ { "depreciation": 3205373, "expenses": 57214101, "income_tax": 4226994, "marketing_expense": 6234430, "net_income": 14654519, "net_profit": 10427525, "operational_expense": 31335436, "product_revenue": 17968382, "quarter": 1, "rd_expense": 6251714, "revenue": 71868620, "salaries_expense": 21091196, "service_revenue": 53900238 }, { "depreciation": 4635640, "expenses": 57426794, "income_tax": 3656042, "marketing_expense": 6809937, "net_income": 14785476, "net_profit": 11129434, "operational_expense": 29166620, "product_revenue": 25057094, "quarter": 2, "rd_expense": 7641526, "revenue": 72212270, "salaries_expense": 27047892, "service_revenue": 47155176 }, { "depreciation": 2929199, "expenses": 57640278, "income_tax": 3031705, "marketing_expense": 10474433, "net_income": 14917286, "net_profit": 11885581, "operational_expense": 38054831, "product_revenue": 20048345, "quarter": 3, "rd_expense": 10371691, "revenue": 72557564, "salaries_expense": 21194312, "service_revenue": 52509219 }, { "depreciation": 4025452, "expenses": 57854555, "income_tax": 3978624, "marketing_expense": 9716259, "net_income": 15049954, "net_profit": 11071330, "operational_expense": 40198756, "product_revenue": 17474718, "quarter": 4, "rd_expense": 8539294, "revenue": 72904509, "salaries_expense": 18972464, "service_revenue": 55429791 } ], "market_conditions": { "gdp_growth": [ -0.024001790379218, -0.010089934477033333, -0.027331848442900698, -0.013938873759947686 ], "inflation_rate": [ 0.025602729636662627, 0.027675193847427428, 0.02565004498832877, 0.029789644979799284 ], "interest_rate": [ 0.05753178369332412, 0.05919996031116236, 0.058038785608056906, 0.05439361969576038 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 139295, "billable_hours_per_employee": 87, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 67482107, "net_revenue": 52157333, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 74298 }, { "average_project_size": 158035, "billable_hours_per_employee": 145, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 66306993, "net_revenue": 51258984, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 73018 }, { "average_project_size": 69948, "billable_hours_per_employee": 98, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 61345821, "net_revenue": 50376109, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 71761 }, { "average_project_size": 121616, "billable_hours_per_employee": 146, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 57835642, "net_revenue": 49508440, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 70525 } ], "balance_sheet": [ { "assets": 74544566, "current_assets": 35669213, "current_liabilities": 24107458, "equity": 41621081, "fixed_assets": 38875353, "liabilities": 41496719, "long_term_liabilities": 17389261, "quarter": 1 }, { "assets": 76079606, "current_assets": 26788534, "current_liabilities": 25058524, "equity": 43460006, "fixed_assets": 49291072, "liabilities": 41932493, "long_term_liabilities": 16873969, "quarter": 2 }, { "assets": 77646257, "current_assets": 32289280, "current_liabilities": 18066449, "equity": 43998594, "fixed_assets": 45356977, "liabilities": 42372844, "long_term_liabilities": 24306395, "quarter": 3 }, { "assets": 79245168, "current_assets": 32196056, "current_liabilities": 17995293, "equity": 45134059, "fixed_assets": 47049112, "liabilities": 42817819, "long_term_liabilities": 24822526, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8616, "financing_cash_flow": -165823, "investing_cash_flow": -286609, "net_cash_flow": 10812582, "operating_cash_flow": 11180599, "quarter": 1 }, { "change_in_working_capital": 19172, "financing_cash_flow": 54496, "investing_cash_flow": -409091, "net_cash_flow": 11644597, "operating_cash_flow": 12198579, "quarter": 2 }, { "change_in_working_capital": 76723, "financing_cash_flow": 116978, "investing_cash_flow": -137298, "net_cash_flow": 11422583, "operating_cash_flow": 11822888, "quarter": 3 }, { "change_in_working_capital": -67092, "financing_cash_flow": 127511, "investing_cash_flow": -459410, "net_cash_flow": 12086861, "operating_cash_flow": 12392395, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6996798800867658, "current_ratio": 1.4795924564091327, "debt_to_equity_ratio": 0.9970120430077248, "profit_margin": 0.16437255332821563, "quarter": 1, "return_on_assets": 0.11500816840224141, "return_on_equity": 0.2059829729074072 }, { "asset_turnover_ratio": 0.6737545933137457, "current_ratio": 1.0690387829706172, "debt_to_equity_ratio": 0.964852443876791, "profit_margin": 0.18168313675511008, "quarter": 2, "return_on_assets": 0.12240984791640483, "return_on_equity": 0.21428650976256192 }, { "asset_turnover_ratio": 0.6487899217086537, "current_ratio": 1.7872510530431298, "debt_to_equity_ratio": 0.9630499556417643, "profit_margin": 0.17320077261227143, "quarter": 3, "return_on_assets": 0.1123709157029939, "return_on_equity": 0.19830590495687203 }, { "asset_turnover_ratio": 0.6247502686851519, "current_ratio": 1.789137637269924, "debt_to_equity_ratio": 0.9486808842076446, "profit_margin": 0.17586314575858178, "quarter": 4, "return_on_assets": 0.10987054756449, "return_on_equity": 0.19290775509466143 } ], "income_statement": [ { "depreciation": 2607365, "expenses": 40275683, "income_tax": 3308416, "marketing_expense": 5578155, "net_income": 11881650, "net_profit": 8573234, "operational_expense": 23123101, "product_revenue": 14711372, "quarter": 1, "rd_expense": 7801207, "revenue": 52157333, "salaries_expense": 19002698, "service_revenue": 37445961 }, { "depreciation": 2885686, "expenses": 39498336, "income_tax": 2447755, "marketing_expense": 5063726, "net_income": 11760648, "net_profit": 9312893, "operational_expense": 23701586, "product_revenue": 10718730, "quarter": 2, "rd_expense": 5945875, "revenue": 51258984, "salaries_expense": 14798436, "service_revenue": 40540254 }, { "depreciation": 3097707, "expenses": 38735992, "income_tax": 2914936, "marketing_expense": 4896336, "net_income": 11640117, "net_profit": 8725181, "operational_expense": 24665135, "product_revenue": 16092998, "quarter": 3, "rd_expense": 4996223, "revenue": 50376109, "salaries_expense": 19118898, "service_revenue": 34283111 }, { "depreciation": 3685685, "expenses": 37988363, "income_tax": 2813367, "marketing_expense": 4235431, "net_income": 11520077, "net_profit": 8706710, "operational_expense": 23706461, "product_revenue": 18710469, "quarter": 4, "rd_expense": 5842342, "revenue": 49508440, "salaries_expense": 16005750, "service_revenue": 30797971 } ], "market_conditions": { "gdp_growth": [ 0.012151331145993307, 0.01204455232441651, 0.014293252195565086, 0.001959724070528323 ], "inflation_rate": [ 0.015837916497238702, 0.02153220604868343, 0.02534427432509548, 0.02369206195827042 ], "interest_rate": [ 0.06114317761959855, 0.05396208532316611, 0.06019643499620125, 0.05865694212197477 ], "year": 1999 }, "random_event": { "description": "Deleon-Wright Expansion to New Market in 1999", "impact": 0.05, "type": "Expansion to New Market" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 197194, "billable_hours_per_employee": 88, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 45068615, "net_revenue": 39867085, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 56791 }, { "average_project_size": 148437, "billable_hours_per_employee": 98, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 43945428, "net_revenue": 39935729, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 56889 }, { "average_project_size": 144942, "billable_hours_per_employee": 120, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 50777744, "net_revenue": 40004491, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 56986 }, { "average_project_size": 119754, "billable_hours_per_employee": 84, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 50254694, "net_revenue": 40073372, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 57085 } ], "balance_sheet": [ { "assets": 51430547, "current_assets": 21723228, "current_liabilities": 12780993, "equity": 31929560, "fixed_assets": 29707319, "liabilities": 28170395, "long_term_liabilities": 15389402, "quarter": 1 }, { "assets": 52082536, "current_assets": 19543840, "current_liabilities": 14955280, "equity": 31645071, "fixed_assets": 32538696, "liabilities": 28430710, "long_term_liabilities": 13475430, "quarter": 2 }, { "assets": 52742791, "current_assets": 19118464, "current_liabilities": 15987547, "equity": 31850699, "fixed_assets": 33624327, "liabilities": 28693431, "long_term_liabilities": 12705884, "quarter": 3 }, { "assets": 53411415, "current_assets": 21917271, "current_liabilities": 16965694, "equity": 32165981, "fixed_assets": 31494144, "liabilities": 28958580, "long_term_liabilities": 11992886, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42878, "financing_cash_flow": -21863, "investing_cash_flow": -365181, "net_cash_flow": 10495684, "operating_cash_flow": 11135664, "quarter": 1 }, { "change_in_working_capital": -40612, "financing_cash_flow": 50604, "investing_cash_flow": -420930, "net_cash_flow": 10060961, "operating_cash_flow": 10379692, "quarter": 2 }, { "change_in_working_capital": -71896, "financing_cash_flow": 79371, "investing_cash_flow": -327433, "net_cash_flow": 10275556, "operating_cash_flow": 10617032, "quarter": 3 }, { "change_in_working_capital": 6513, "financing_cash_flow": -165401, "investing_cash_flow": -209929, "net_cash_flow": 8809202, "operating_cash_flow": 9474903, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.775163542398256, "current_ratio": 1.6996510365039712, "debt_to_equity_ratio": 0.8822669338381112, "profit_margin": 0.21745778503745633, "quarter": 1, "return_on_assets": 0.16856534697171313, "return_on_equity": 0.2715166760832282 }, { "asset_turnover_ratio": 0.7667777352469933, "current_ratio": 1.3068187289037718, "debt_to_equity_ratio": 0.8984245919372404, "profit_margin": 0.20015272539534712, "quarter": 2, "return_on_assets": 0.15347265348215763, "return_on_equity": 0.2525905219172995 }, { "asset_turnover_ratio": 0.7584826332000519, "current_ratio": 1.195834733120722, "debt_to_equity_ratio": 0.9008728819420886, "profit_margin": 0.1950115800748471, "quarter": 3, "return_on_assets": 0.1479128967596728, "return_on_equity": 0.2449346245116944 }, { "asset_turnover_ratio": 0.7502772955930862, "current_ratio": 1.2918582051521146, "debt_to_equity_ratio": 0.9002859263020767, "profit_margin": 0.19247559202155487, "quarter": 4, "return_on_assets": 0.1444100666496104, "return_on_equity": 0.23979203370169247 } ], "income_statement": [ { "depreciation": 2466256, "expenses": 28965291, "income_tax": 2232386, "marketing_expense": 3259567, "net_income": 10901794, "net_profit": 8669408, "operational_expense": 15908366, "product_revenue": 13307990, "quarter": 1, "rd_expense": 5783648, "revenue": 39867085, "salaries_expense": 10157988, "service_revenue": 26559095 }, { "depreciation": 2386447, "expenses": 29176786, "income_tax": 2765698, "marketing_expense": 2918220, "net_income": 10758943, "net_profit": 7993245, "operational_expense": 15967857, "product_revenue": 14825130, "quarter": 2, "rd_expense": 3971647, "revenue": 39935729, "salaries_expense": 14127979, "service_revenue": 25110599 }, { "depreciation": 2815693, "expenses": 29389825, "income_tax": 2813327, "marketing_expense": 5483389, "net_income": 10614666, "net_profit": 7801339, "operational_expense": 18844603, "product_revenue": 9483412, "quarter": 3, "rd_expense": 3611670, "revenue": 40004491, "salaries_expense": 10679616, "service_revenue": 30521079 }, { "depreciation": 1761757, "expenses": 29604420, "income_tax": 2755806, "marketing_expense": 3165325, "net_income": 10468952, "net_profit": 7713146, "operational_expense": 17791719, "product_revenue": 15996710, "quarter": 4, "rd_expense": 4527722, "revenue": 40073372, "salaries_expense": 11697821, "service_revenue": 24076662 } ], "market_conditions": { "gdp_growth": [ 0.00005217738821009909, 0.0023985165528294435, -0.006968225579468275, -0.0025140955558219805 ], "inflation_rate": [ 0.02378110917767934, 0.020577941658008754, 0.02426634137428592, 0.0212153528951517 ], "interest_rate": [ 0.05782830792113628, 0.05839144220615004, 0.06160078634556996, 0.05423406389867261 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 176428, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 97559681, "net_revenue": 84700530, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 120656 }, { "average_project_size": 176536, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 109257311, "net_revenue": 86222144, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 122824 }, { "average_project_size": 116955, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 102626746, "net_revenue": 87771094, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 125030 }, { "average_project_size": 95140, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 101888761, "net_revenue": 89347871, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 127276 } ], "balance_sheet": [ { "assets": 105650170, "current_assets": 41194120, "current_liabilities": 21592282, "equity": 71579595, "fixed_assets": 64456050, "liabilities": 53079411, "long_term_liabilities": 31487129, "quarter": 1 }, { "assets": 107823986, "current_assets": 44000506, "current_liabilities": 24781350, "equity": 74388064, "fixed_assets": 63823480, "liabilities": 53691874, "long_term_liabilities": 28910524, "quarter": 2 }, { "assets": 110042529, "current_assets": 53388314, "current_liabilities": 24676955, "equity": 77554014, "fixed_assets": 56654215, "liabilities": 54311404, "long_term_liabilities": 29634449, "quarter": 3 }, { "assets": 112306721, "current_assets": 45704190, "current_liabilities": 23762471, "equity": 80953217, "fixed_assets": 66602531, "liabilities": 54938083, "long_term_liabilities": 31175612, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1688, "financing_cash_flow": 61950, "investing_cash_flow": -190718, "net_cash_flow": 23545295, "operating_cash_flow": 23722095, "quarter": 1 }, { "change_in_working_capital": -81515, "financing_cash_flow": -10832, "investing_cash_flow": -300976, "net_cash_flow": 25464197, "operating_cash_flow": 25817918, "quarter": 2 }, { "change_in_working_capital": -13290, "financing_cash_flow": -27953, "investing_cash_flow": -400855, "net_cash_flow": 25658971, "operating_cash_flow": 25946645, "quarter": 3 }, { "change_in_working_capital": -13320, "financing_cash_flow": -161532, "investing_cash_flow": -228441, "net_cash_flow": 26935020, "operating_cash_flow": 27484336, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8017074653074386, "current_ratio": 1.9078168764190835, "debt_to_equity_ratio": 0.7415438855165358, "profit_margin": 0.22442405023911893, "quarter": 1, "return_on_assets": 0.17992243647123332, "return_on_equity": 0.2655622178359629 }, { "asset_turnover_ratio": 0.7996564326605399, "current_ratio": 1.775549193244113, "debt_to_equity_ratio": 0.7217807684845784, "profit_margin": 0.23492749148061082, "quarter": 2, "return_on_assets": 0.18786127977127465, "return_on_equity": 0.27230110465033747 }, { "asset_turnover_ratio": 0.797610658330108, "current_ratio": 2.1634887286539204, "debt_to_equity_ratio": 0.7003042292562703, "profit_margin": 0.24863412321145273, "quarter": 3, "return_on_assets": 0.198313226698016, "return_on_equity": 0.28138954870859423 }, { "asset_turnover_ratio": 0.795570115523184, "current_ratio": 1.9233769922328363, "debt_to_equity_ratio": 0.678639898893703, "profit_margin": 0.26396352521930827, "quarter": 4, "return_on_assets": 0.21000149225263195, "return_on_equity": 0.2913359082443876 } ], "income_statement": [ { "depreciation": 4713259, "expenses": 57960688, "income_tax": 7731006, "marketing_expense": 9375363, "net_income": 26739842, "net_profit": 19008836, "operational_expense": 39690405, "product_revenue": 30853058, "quarter": 1, "rd_expense": 6269904, "revenue": 84700530, "salaries_expense": 19808100, "service_revenue": 53847472 }, { "depreciation": 5561966, "expenses": 58402135, "income_tax": 7564057, "marketing_expense": 11537305, "net_income": 27820009, "net_profit": 20255952, "operational_expense": 37726469, "product_revenue": 26967082, "quarter": 2, "rd_expense": 8248011, "revenue": 86222144, "salaries_expense": 24965029, "service_revenue": 59255062 }, { "depreciation": 4123756, "expenses": 58846944, "income_tax": 7101261, "marketing_expense": 9877303, "net_income": 28924150, "net_profit": 21822889, "operational_expense": 40674957, "product_revenue": 19524106, "quarter": 3, "rd_expense": 7923546, "revenue": 87771094, "salaries_expense": 28374298, "service_revenue": 68246988 }, { "depreciation": 3899757, "expenses": 59295141, "income_tax": 6468151, "marketing_expense": 11309346, "net_income": 30052730, "net_profit": 23584579, "operational_expense": 40833285, "product_revenue": 26514727, "quarter": 4, "rd_expense": 7297461, "revenue": 89347871, "salaries_expense": 25585924, "service_revenue": 62833144 } ], "market_conditions": { "gdp_growth": [ 0.015029945097019265, 0.016651134295239324, -0.0001752296474427928, 0.005629246813607615 ], "inflation_rate": [ 0.029374203318386277, 0.027214043553417937, 0.029181527821684698, 0.028799235832566016 ], "interest_rate": [ 0.043451614009289055, 0.04180940525794856, 0.04248229758550071, 0.04363488327026072 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 88161, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 60806175, "net_revenue": 48180620, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 68633 }, { "average_project_size": 174807, "billable_hours_per_employee": 124, "client_concentration": 0.1, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 56332084, "net_revenue": 48797575, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 69512 }, { "average_project_size": 82320, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 57721232, "net_revenue": 49422431, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 70402 }, { "average_project_size": 146827, "billable_hours_per_employee": 126, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 58455202, "net_revenue": 50055289, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 71304 } ], "balance_sheet": [ { "assets": 62615964, "current_assets": 22454248, "current_liabilities": 17832654, "equity": 41112867, "fixed_assets": 40161716, "liabilities": 32174245, "long_term_liabilities": 14341591, "quarter": 1 }, { "assets": 64649407, "current_assets": 27272211, "current_liabilities": 14639560, "equity": 41944224, "fixed_assets": 37377196, "liabilities": 33046767, "long_term_liabilities": 18407207, "quarter": 2 }, { "assets": 66748885, "current_assets": 26167455, "current_liabilities": 14074279, "equity": 43763140, "fixed_assets": 40581430, "liabilities": 33942949, "long_term_liabilities": 19868670, "quarter": 3 }, { "assets": 68916544, "current_assets": 32579580, "current_liabilities": 18195309, "equity": 44994102, "fixed_assets": 36336964, "liabilities": 34863435, "long_term_liabilities": 16668126, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73821, "financing_cash_flow": 185276, "investing_cash_flow": -196989, "net_cash_flow": 13318451, "operating_cash_flow": 13584048, "quarter": 1 }, { "change_in_working_capital": -35794, "financing_cash_flow": -148504, "investing_cash_flow": -124553, "net_cash_flow": 13497663, "operating_cash_flow": 13760517, "quarter": 2 }, { "change_in_working_capital": -80711, "financing_cash_flow": 88782, "investing_cash_flow": -385433, "net_cash_flow": 13930227, "operating_cash_flow": 14081516, "quarter": 3 }, { "change_in_working_capital": -68605, "financing_cash_flow": -118136, "investing_cash_flow": -271655, "net_cash_flow": 13424481, "operating_cash_flow": 13729057, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.769462241290416, "current_ratio": 1.259164676217012, "debt_to_equity_ratio": 0.7825833455010569, "profit_margin": 0.22148216440552237, "quarter": 1, "return_on_assets": 0.17042216262932564, "return_on_equity": 0.25955737895875763 }, { "asset_turnover_ratio": 0.7548031337704304, "current_ratio": 1.8629119317793703, "debt_to_equity_ratio": 0.7878740824958402, "profit_margin": 0.2119282361879663, "quarter": 2, "return_on_assets": 0.1599640968091169, "return_on_equity": 0.24655561633468293 }, { "asset_turnover_ratio": 0.740423319430729, "current_ratio": 1.8592394679684836, "debt_to_equity_ratio": 0.7756058865977167, "profit_margin": 0.2217050796226515, "quarter": 3, "return_on_assets": 0.16415561098885773, "return_on_equity": 0.2503751787463148 }, { "asset_turnover_ratio": 0.7263174572421972, "current_ratio": 1.7905483220977452, "debt_to_equity_ratio": 0.7748445562931782, "profit_margin": 0.21857816064152583, "quarter": 4, "return_on_assets": 0.15875713384582954, "return_on_equity": 0.24316504861014895 } ], "income_statement": [ { "depreciation": 2912900, "expenses": 34014479, "income_tax": 3494993, "marketing_expense": 3497767, "net_income": 14166141, "net_profit": 10671148, "operational_expense": 21980598, "product_revenue": 12876592, "quarter": 1, "rd_expense": 5086194, "revenue": 48180620, "salaries_expense": 12936881, "service_revenue": 35304028 }, { "depreciation": 3418933, "expenses": 34466481, "income_tax": 3989510, "marketing_expense": 5875356, "net_income": 14331094, "net_profit": 10341584, "operational_expense": 22557543, "product_revenue": 13613334, "quarter": 2, "rd_expense": 4808102, "revenue": 48797575, "salaries_expense": 13822689, "service_revenue": 35184241 }, { "depreciation": 3124312, "expenses": 34924490, "income_tax": 3540737, "marketing_expense": 5475806, "net_income": 14497941, "net_profit": 10957204, "operational_expense": 21430365, "product_revenue": 10722936, "quarter": 3, "rd_expense": 6319582, "revenue": 49422431, "salaries_expense": 12980684, "service_revenue": 38699495 }, { "depreciation": 2788064, "expenses": 35388585, "income_tax": 3725711, "marketing_expense": 3843418, "net_income": 14666704, "net_profit": 10940993, "operational_expense": 24257204, "product_revenue": 10460289, "quarter": 4, "rd_expense": 4741807, "revenue": 50055289, "salaries_expense": 13179467, "service_revenue": 39595000 } ], "market_conditions": { "gdp_growth": [ -0.006878903226444871, -0.008550306716854618, -0.002156063290685545, 0.006488856032291207 ], "inflation_rate": [ 0.025104513637321333, 0.030524814750948887, 0.024472977616277085, 0.023153236700938752 ], "interest_rate": [ 0.0488554701819017, 0.050766464633311914, 0.04791575990118782, 0.055449723386079335 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1996, "industry": "Advertising", "location": "Schneiderton", "name": "Fischer-Scott", "num_employees": 823, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.fischer-scott.com" }

[ { "advertising_kpis": [ { "average_project_size": 132425, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 35457795, "net_revenue": 31465441, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 38233 }, { "average_project_size": 195539, "billable_hours_per_employee": 142, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 39532628, "net_revenue": 31913532, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 38777 }, { "average_project_size": 175021, "billable_hours_per_employee": 154, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 41369748, "net_revenue": 32368005, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 39329 }, { "average_project_size": 142619, "billable_hours_per_employee": 146, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 41581197, "net_revenue": 32828950, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 39889 } ], "balance_sheet": [ { "assets": 39850224, "current_assets": 12082318, "current_liabilities": 10692265, "equity": 27925090, "fixed_assets": 27767906, "liabilities": 21190229, "long_term_liabilities": 10497964, "quarter": 1 }, { "assets": 40486352, "current_assets": 19425548, "current_liabilities": 10830115, "equity": 28345268, "fixed_assets": 21060804, "liabilities": 21488310, "long_term_liabilities": 10658195, "quarter": 2 }, { "assets": 41132635, "current_assets": 12518696, "current_liabilities": 8781714, "equity": 28499997, "fixed_assets": 28613939, "liabilities": 21790585, "long_term_liabilities": 13008871, "quarter": 3 }, { "assets": 41789234, "current_assets": 19926129, "current_liabilities": 10311451, "equity": 28792233, "fixed_assets": 21863105, "liabilities": 22097111, "long_term_liabilities": 11785660, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52683, "financing_cash_flow": 67398, "investing_cash_flow": -478568, "net_cash_flow": 9901395, "operating_cash_flow": 10351199, "quarter": 1 }, { "change_in_working_capital": -66880, "financing_cash_flow": 152475, "investing_cash_flow": -361611, "net_cash_flow": 10234262, "operating_cash_flow": 10777961, "quarter": 2 }, { "change_in_working_capital": 33970, "financing_cash_flow": 139872, "investing_cash_flow": -221017, "net_cash_flow": 10581619, "operating_cash_flow": 10934554, "quarter": 3 }, { "change_in_working_capital": 29070, "financing_cash_flow": 159268, "investing_cash_flow": -494828, "net_cash_flow": 10728520, "operating_cash_flow": 10907189, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7895925754394756, "current_ratio": 1.1300054759211449, "debt_to_equity_ratio": 0.7588240181141762, "profit_margin": 0.29445304771034353, "quarter": 1, "return_on_assets": 0.23249794028761295, "return_on_equity": 0.3317838904010694 }, { "asset_turnover_ratio": 0.7882540763366381, "current_ratio": 1.7936603627939316, "debt_to_equity_ratio": 0.7580916151507193, "profit_margin": 0.2928922439546961, "quarter": 2, "return_on_assets": 0.23087350522467423, "return_on_equity": 0.32976319010284183 }, { "asset_turnover_ratio": 0.7869178573169455, "current_ratio": 1.4255413009351021, "debt_to_equity_ratio": 0.7645820103068782, "profit_margin": 0.2829320806147923, "quarter": 3, "return_on_assets": 0.22264430664361765, "return_on_equity": 0.32133150750857975 }, { "asset_turnover_ratio": 0.7855839137898531, "current_ratio": 1.932427259752289, "debt_to_equity_ratio": 0.7674677750767022, "profit_margin": 0.2771977172587, "quarter": 4, "return_on_assets": 0.21776206761770267, "return_on_equity": 0.3160612794429664 } ], "income_statement": [ { "depreciation": 1086104, "expenses": 19287654, "income_tax": 2912692, "marketing_expense": 3157378, "net_income": 12177787, "net_profit": 9265095, "operational_expense": 9954327, "product_revenue": 11092380, "quarter": 1, "rd_expense": 3547197, "revenue": 31465441, "salaries_expense": 8205095, "service_revenue": 20373061 }, { "depreciation": 1430735, "expenses": 19589316, "income_tax": 2976990, "marketing_expense": 3270435, "net_income": 12324216, "net_profit": 9347226, "operational_expense": 11618884, "product_revenue": 10180249, "quarter": 2, "rd_expense": 3557333, "revenue": 31913532, "salaries_expense": 7126815, "service_revenue": 21733283 }, { "depreciation": 1776607, "expenses": 19895696, "income_tax": 3314362, "marketing_expense": 2788796, "net_income": 12472309, "net_profit": 9157947, "operational_expense": 13007912, "product_revenue": 10443955, "quarter": 3, "rd_expense": 2732946, "revenue": 32368005, "salaries_expense": 8993600, "service_revenue": 21924050 }, { "depreciation": 1807079, "expenses": 20206868, "income_tax": 3521972, "marketing_expense": 3870539, "net_income": 12622082, "net_profit": 9100110, "operational_expense": 12048187, "product_revenue": 11680866, "quarter": 4, "rd_expense": 3611068, "revenue": 32828950, "salaries_expense": 7550814, "service_revenue": 21148084 } ], "market_conditions": { "gdp_growth": [ 0.028757820242080227, 0.01869947261371067, 0.03442052013288809, 0.0346956325661054 ], "inflation_rate": [ 0.013309184525396294, 0.021195515484575454, 0.013448912031400799, 0.014692390418525067 ], "interest_rate": [ 0.026407416503309075, 0.022677135419978945, 0.020689367504690786, 0.02404317979723951 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 189322, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 25672673, "net_revenue": 21157127, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 25707 }, { "average_project_size": 55797, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 23752824, "net_revenue": 21447925, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 26061 }, { "average_project_size": 177962, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 25972156, "net_revenue": 21742721, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 26419 }, { "average_project_size": 131636, "billable_hours_per_employee": 93, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 28152072, "net_revenue": 22041569, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 26782 } ], "balance_sheet": [ { "assets": 28355161, "current_assets": 9565343, "current_liabilities": 7720731, "equity": 18102791, "fixed_assets": 18789818, "liabilities": 15324640, "long_term_liabilities": 7603909, "quarter": 1 }, { "assets": 29075101, "current_assets": 12449056, "current_liabilities": 6721341, "equity": 18526732, "fixed_assets": 16626045, "liabilities": 15674319, "long_term_liabilities": 8952978, "quarter": 2 }, { "assets": 29813320, "current_assets": 13821045, "current_liabilities": 6561912, "equity": 19391811, "fixed_assets": 15992275, "liabilities": 16031977, "long_term_liabilities": 9470065, "quarter": 3 }, { "assets": 30570283, "current_assets": 10260352, "current_liabilities": 8989896, "equity": 19537103, "fixed_assets": 20309931, "liabilities": 16397796, "long_term_liabilities": 7407900, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69979, "financing_cash_flow": 21642, "investing_cash_flow": -195707, "net_cash_flow": 5485774, "operating_cash_flow": 5914698, "quarter": 1 }, { "change_in_working_capital": 19568, "financing_cash_flow": -117985, "investing_cash_flow": -181240, "net_cash_flow": 5705045, "operating_cash_flow": 5948289, "quarter": 2 }, { "change_in_working_capital": 39909, "financing_cash_flow": 173134, "investing_cash_flow": -346664, "net_cash_flow": 6581734, "operating_cash_flow": 6817564, "quarter": 3 }, { "change_in_working_capital": 20241, "financing_cash_flow": 5983, "investing_cash_flow": -336527, "net_cash_flow": 6713091, "operating_cash_flow": 6671587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7461473063051908, "current_ratio": 1.238916755421216, "debt_to_equity_ratio": 0.8465346586611976, "profit_margin": 0.23974285355473832, "quarter": 1, "return_on_assets": 0.17888348438578783, "return_on_equity": 0.28019270619651965 }, { "asset_turnover_ratio": 0.7376732758383195, "current_ratio": 1.8521684884013474, "debt_to_equity_ratio": 0.8460379844648263, "profit_margin": 0.23899514754923845, "quarter": 2, "return_on_assets": 0.17630033340210924, "return_on_equity": 0.2766785853004189 }, { "asset_turnover_ratio": 0.7292955296491636, "current_ratio": 2.106252720243734, "debt_to_equity_ratio": 0.8267395448522059, "profit_margin": 0.25803890874559815, "quarter": 3, "return_on_assets": 0.18818662262371316, "return_on_equity": 0.28932150792930067 }, { "asset_turnover_ratio": 0.7210129196383298, "current_ratio": 1.141320433517807, "debt_to_equity_ratio": 0.8393156344622844, "profit_margin": 0.24338630339791145, "quarter": 4, "return_on_assets": 0.1754846692129085, "return_on_equity": 0.27458605300898503 } ], "income_statement": [ { "depreciation": 842428, "expenses": 14173130, "income_tax": 1911727, "marketing_expense": 2666384, "net_income": 6983997, "net_profit": 5072270, "operational_expense": 8303996, "product_revenue": 4615890, "quarter": 1, "rd_expense": 1616150, "revenue": 21157127, "salaries_expense": 4608396, "service_revenue": 16541237 }, { "depreciation": 822339, "expenses": 14415057, "income_tax": 1906918, "marketing_expense": 1709486, "net_income": 7032868, "net_profit": 5125950, "operational_expense": 9582178, "product_revenue": 4686385, "quarter": 2, "rd_expense": 2637980, "revenue": 21447925, "salaries_expense": 6881017, "service_revenue": 16761540 }, { "depreciation": 1207096, "expenses": 14661113, "income_tax": 1471140, "marketing_expense": 1581930, "net_income": 7081608, "net_profit": 5610468, "operational_expense": 9562213, "product_revenue": 8451020, "quarter": 3, "rd_expense": 1645603, "revenue": 21742721, "salaries_expense": 4608706, "service_revenue": 13291701 }, { "depreciation": 1306971, "expenses": 14911370, "income_tax": 1765583, "marketing_expense": 2411454, "net_income": 7130199, "net_profit": 5364616, "operational_expense": 9772609, "product_revenue": 6231334, "quarter": 4, "rd_expense": 2361122, "revenue": 22041569, "salaries_expense": 5161007, "service_revenue": 15810235 } ], "market_conditions": { "gdp_growth": [ 0.02576726753801379, 0.00818025239663044, 0.016049279451489106, 0.012847382893537054 ], "inflation_rate": [ 0.017125132263045285, 0.01824434778448153, 0.018204694008605, 0.013846510254310385 ], "interest_rate": [ 0.03271982122269165, 0.028952032109010695, 0.029146704171065168, 0.03213161020149798 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 180073, "billable_hours_per_employee": 158, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 35560302, "net_revenue": 27413145, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 33309 }, { "average_project_size": 70311, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 35681392, "net_revenue": 28503792, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 34634 }, { "average_project_size": 151780, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 36916058, "net_revenue": 29637831, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 36012 }, { "average_project_size": 70537, "billable_hours_per_employee": 111, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 35754884, "net_revenue": 30816988, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 37445 } ], "balance_sheet": [ { "assets": 38054099, "current_assets": 16805836, "current_liabilities": 10403291, "equity": 22669678, "fixed_assets": 21248263, "liabilities": 22639338, "long_term_liabilities": 12236047, "quarter": 1 }, { "assets": 39125977, "current_assets": 19210216, "current_liabilities": 11143549, "equity": 23433276, "fixed_assets": 19915761, "liabilities": 22938128, "long_term_liabilities": 11794579, "quarter": 2 }, { "assets": 40228046, "current_assets": 19291119, "current_liabilities": 13208192, "equity": 24634421, "fixed_assets": 20936927, "liabilities": 23240861, "long_term_liabilities": 10032669, "quarter": 3 }, { "assets": 41361159, "current_assets": 17200491, "current_liabilities": 13318805, "equity": 25220796, "fixed_assets": 24160668, "liabilities": 23547590, "long_term_liabilities": 10228785, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34323, "financing_cash_flow": -150134, "investing_cash_flow": -239227, "net_cash_flow": 8018678, "operating_cash_flow": 8586069, "quarter": 1 }, { "change_in_working_capital": -52991, "financing_cash_flow": -146867, "investing_cash_flow": -119873, "net_cash_flow": 8649136, "operating_cash_flow": 8723306, "quarter": 2 }, { "change_in_working_capital": -88113, "financing_cash_flow": -161503, "investing_cash_flow": -405056, "net_cash_flow": 8243960, "operating_cash_flow": 8651895, "quarter": 3 }, { "change_in_working_capital": 89327, "financing_cash_flow": 156140, "investing_cash_flow": -198435, "net_cash_flow": 8655114, "operating_cash_flow": 9176666, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7203729879401428, "current_ratio": 1.6154345773851755, "debt_to_equity_ratio": 0.9986616483921827, "profit_margin": 0.2646510278189533, "quarter": 1, "return_on_assets": 0.19064745167136923, "return_on_equity": 0.320027351072212 }, { "asset_turnover_ratio": 0.7285132330369667, "current_ratio": 1.723886707906072, "debt_to_equity_ratio": 0.9788698771780778, "profit_margin": 0.2541916878989294, "quarter": 2, "return_on_assets": 0.18518200836237264, "return_on_equity": 0.3091939428358203 }, { "asset_turnover_ratio": 0.7367454785151633, "current_ratio": 1.4605419878814603, "debt_to_equity_ratio": 0.9434303732975904, "profit_margin": 0.2580227952578581, "quarter": 3, "return_on_assets": 0.19009712776007068, "return_on_equity": 0.3104288913467867 }, { "asset_turnover_ratio": 0.7450707075205508, "current_ratio": 1.2914440146845005, "debt_to_equity_ratio": 0.9336576847138369, "profit_margin": 0.24036180953180758, "quarter": 4, "return_on_assets": 0.17908654348878378, "return_on_equity": 0.29369521088866507 } ], "income_statement": [ { "depreciation": 1331152, "expenses": 18263940, "income_tax": 1894288, "marketing_expense": 2265171, "net_income": 9149205, "net_profit": 7254917, "operational_expense": 11838059, "product_revenue": 6269539, "quarter": 1, "rd_expense": 3526320, "revenue": 27413145, "salaries_expense": 6405569, "service_revenue": 21143606 }, { "depreciation": 1477879, "expenses": 18979273, "income_tax": 2279092, "marketing_expense": 2627957, "net_income": 9524519, "net_profit": 7245427, "operational_expense": 12560556, "product_revenue": 10056226, "quarter": 2, "rd_expense": 2761518, "revenue": 28503792, "salaries_expense": 7009897, "service_revenue": 18447566 }, { "depreciation": 1004659, "expenses": 19722624, "income_tax": 2267971, "marketing_expense": 3180878, "net_income": 9915207, "net_profit": 7647236, "operational_expense": 12406176, "product_revenue": 9701360, "quarter": 3, "rd_expense": 2589054, "revenue": 29637831, "salaries_expense": 6554853, "service_revenue": 19936471 }, { "depreciation": 1769439, "expenses": 20495089, "income_tax": 2914672, "marketing_expense": 4003763, "net_income": 10321899, "net_profit": 7407227, "operational_expense": 10954150, "product_revenue": 6611824, "quarter": 4, "rd_expense": 3019570, "revenue": 30816988, "salaries_expense": 6659205, "service_revenue": 24205164 } ], "market_conditions": { "gdp_growth": [ 0.01838229241550551, 0.011912140988641512, 0.018533751085628276, 0.023667062510823594 ], "inflation_rate": [ 0.016066228667919416, 0.020630593062297413, 0.020814790132462752, 0.019388024888125913 ], "interest_rate": [ 0.017188198901375216, 0.022541597593833815, 0.02200055274301565, 0.02535603135528381 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 186930, "billable_hours_per_employee": 154, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 36674568, "net_revenue": 29300211, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 35602 }, { "average_project_size": 179100, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 34539787, "net_revenue": 30017893, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 36474 }, { "average_project_size": 183868, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 35662514, "net_revenue": 30753154, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 37367 }, { "average_project_size": 169496, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 38362293, "net_revenue": 31506425, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 38282 } ], "balance_sheet": [ { "assets": 39404838, "current_assets": 17195700, "current_liabilities": 11601520, "equity": 27775396, "fixed_assets": 22209138, "liabilities": 20049179, "long_term_liabilities": 8447659, "quarter": 1 }, { "assets": 39959808, "current_assets": 14965411, "current_liabilities": 11083658, "equity": 28077508, "fixed_assets": 24994397, "liabilities": 20369732, "long_term_liabilities": 9286074, "quarter": 2 }, { "assets": 40522593, "current_assets": 12793893, "current_liabilities": 11049121, "equity": 28712416, "fixed_assets": 27728700, "liabilities": 20695409, "long_term_liabilities": 9646288, "quarter": 3 }, { "assets": 41093305, "current_assets": 13739001, "current_liabilities": 8550104, "equity": 28848434, "fixed_assets": 27354304, "liabilities": 21026294, "long_term_liabilities": 12476190, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12541, "financing_cash_flow": -141563, "investing_cash_flow": -193861, "net_cash_flow": 9802965, "operating_cash_flow": 10115587, "quarter": 1 }, { "change_in_working_capital": -39851, "financing_cash_flow": 192379, "investing_cash_flow": -175383, "net_cash_flow": 9834686, "operating_cash_flow": 9791855, "quarter": 2 }, { "change_in_working_capital": -19139, "financing_cash_flow": 154620, "investing_cash_flow": -166982, "net_cash_flow": 10340816, "operating_cash_flow": 10396262, "quarter": 3 }, { "change_in_working_capital": 14759, "financing_cash_flow": -128467, "investing_cash_flow": -307668, "net_cash_flow": 9960858, "operating_cash_flow": 10348675, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7435688734464535, "current_ratio": 1.482193712548011, "debt_to_equity_ratio": 0.7218323367918859, "profit_margin": 0.2873609681513898, "quarter": 1, "return_on_assets": 0.21367267136081108, "return_on_equity": 0.3031365241381257 }, { "asset_turnover_ratio": 0.7512021329031411, "current_ratio": 1.3502230942167288, "debt_to_equity_ratio": 0.725482190228563, "profit_margin": 0.2827457610032789, "quarter": 2, "return_on_assets": 0.2123992187349849, "return_on_equity": 0.3022858011473098 }, { "asset_turnover_ratio": 0.7589137743480532, "current_ratio": 1.1579104799377253, "debt_to_equity_ratio": 0.7207825701605883, "profit_margin": 0.2889209997777789, "quarter": 3, "return_on_assets": 0.21926612642976723, "return_on_equity": 0.30945609035477895 }, { "asset_turnover_ratio": 0.7667045763294045, "current_ratio": 1.60688115606547, "debt_to_equity_ratio": 0.7288539128328422, "profit_margin": 0.27871848361088253, "quarter": 4, "return_on_assets": 0.2136947368920558, "return_on_equity": 0.3043986027109825 } ], "income_statement": [ { "depreciation": 1695850, "expenses": 17778805, "income_tax": 3101669, "marketing_expense": 3188618, "net_income": 11521406, "net_profit": 8419737, "operational_expense": 10303616, "product_revenue": 11536675, "quarter": 1, "rd_expense": 2182001, "revenue": 29300211, "salaries_expense": 8199833, "service_revenue": 17763536 }, { "depreciation": 1304423, "expenses": 18349028, "income_tax": 3181433, "marketing_expense": 3235679, "net_income": 11668865, "net_profit": 8487432, "operational_expense": 11219272, "product_revenue": 8137799, "quarter": 2, "rd_expense": 2687314, "revenue": 30017893, "salaries_expense": 6198961, "service_revenue": 21880094 }, { "depreciation": 1511030, "expenses": 18937541, "income_tax": 2930381, "marketing_expense": 2493067, "net_income": 11815613, "net_profit": 8885232, "operational_expense": 10981812, "product_revenue": 7686078, "quarter": 3, "rd_expense": 2128642, "revenue": 30753154, "salaries_expense": 9149064, "service_revenue": 23067076 }, { "depreciation": 1567252, "expenses": 19544929, "income_tax": 3180073, "marketing_expense": 2788297, "net_income": 11961496, "net_profit": 8781423, "operational_expense": 13497145, "product_revenue": 11603515, "quarter": 4, "rd_expense": 3463336, "revenue": 31506425, "salaries_expense": 6914022, "service_revenue": 19902910 } ], "market_conditions": { "gdp_growth": [ 0.014322543344778824, 0.014179726950972521, 0.01999084604017838, 0.004705205625016692 ], "inflation_rate": [ 0.010737360148660084, 0.0081965017414974, 0.01566947161794406, 0.009185693875504334 ], "interest_rate": [ 0.026448165023718894, 0.019415759826235363, 0.02362269245867556, 0.02845442236035382 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 163367, "billable_hours_per_employee": 145, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 92203816, "net_revenue": 79590392, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 96708 }, { "average_project_size": 183923, "billable_hours_per_employee": 133, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 101338215, "net_revenue": 81718701, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 99294 }, { "average_project_size": 138639, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 102679459, "net_revenue": 83903923, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 101949 }, { "average_project_size": 67237, "billable_hours_per_employee": 123, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 104419869, "net_revenue": 86147580, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 104675 } ], "balance_sheet": [ { "assets": 92014917, "current_assets": 31435837, "current_liabilities": 22755098, "equity": 54470826, "fixed_assets": 60579080, "liabilities": 50150034, "long_term_liabilities": 27394936, "quarter": 1 }, { "assets": 95077824, "current_assets": 43586562, "current_liabilities": 28932604, "equity": 58724076, "fixed_assets": 51491262, "liabilities": 50636236, "long_term_liabilities": 21703632, "quarter": 2 }, { "assets": 98242688, "current_assets": 41703272, "current_liabilities": 23151980, "equity": 60408644, "fixed_assets": 56539416, "liabilities": 51127151, "long_term_liabilities": 27975171, "quarter": 3 }, { "assets": 101512900, "current_assets": 41290688, "current_liabilities": 30568508, "equity": 63320688, "fixed_assets": 60222212, "liabilities": 51622826, "long_term_liabilities": 21054318, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40193, "financing_cash_flow": 107833, "investing_cash_flow": -155871, "net_cash_flow": 15905709, "operating_cash_flow": 16355377, "quarter": 1 }, { "change_in_working_capital": 4701, "financing_cash_flow": -18386, "investing_cash_flow": -269796, "net_cash_flow": 19218117, "operating_cash_flow": 19334190, "quarter": 2 }, { "change_in_working_capital": 42305, "financing_cash_flow": 196170, "investing_cash_flow": -115547, "net_cash_flow": 18939943, "operating_cash_flow": 19212390, "quarter": 3 }, { "change_in_working_capital": 40356, "financing_cash_flow": 3506, "investing_cash_flow": -256646, "net_cash_flow": 18005566, "operating_cash_flow": 18497012, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8649727087185223, "current_ratio": 1.3814854587749963, "debt_to_equity_ratio": 0.9206769509975854, "profit_margin": 0.15838523574554075, "quarter": 1, "return_on_assets": 0.1369989063838421, "return_on_equity": 0.23142558917685588 }, { "asset_turnover_ratio": 0.859492756165728, "current_ratio": 1.5064859699458784, "debt_to_equity_ratio": 0.8622738653222913, "profit_margin": 0.17477624858476398, "quarter": 2, "return_on_assets": 0.1502189196084252, "return_on_equity": 0.24321349900848163 }, { "asset_turnover_ratio": 0.8540475093678218, "current_ratio": 1.801283173188643, "debt_to_equity_ratio": 0.846354885900104, "profit_margin": 0.1584324847361428, "quarter": 3, "return_on_assets": 0.1353088689918582, "return_on_equity": 0.2200530606182784 }, { "asset_turnover_ratio": 0.8486367742424854, "current_ratio": 1.350759022978812, "debt_to_equity_ratio": 0.8152600300236789, "profit_margin": 0.1559023944723694, "quarter": 4, "return_on_assets": 0.13230450514171105, "return_on_equity": 0.21210467580516498 } ], "income_statement": [ { "depreciation": 3749434, "expenses": 62067382, "income_tax": 4917067, "marketing_expense": 10784327, "net_income": 17523010, "net_profit": 12605943, "operational_expense": 40812104, "product_revenue": 21512672, "quarter": 1, "rd_expense": 8425950, "revenue": 79590392, "salaries_expense": 19057906, "service_revenue": 58077720 }, { "depreciation": 5051702, "expenses": 63865176, "income_tax": 3571037, "marketing_expense": 10202323, "net_income": 17853525, "net_profit": 14282488, "operational_expense": 38936013, "product_revenue": 17518359, "quarter": 2, "rd_expense": 7046045, "revenue": 81718701, "salaries_expense": 21474224, "service_revenue": 64200342 }, { "depreciation": 5919283, "expenses": 65715044, "income_tax": 4895772, "marketing_expense": 11948672, "net_income": 18188879, "net_profit": 13293107, "operational_expense": 45013949, "product_revenue": 19536679, "quarter": 3, "rd_expense": 11640156, "revenue": 83903923, "salaries_expense": 21355803, "service_revenue": 64367244 }, { "depreciation": 5066398, "expenses": 67618493, "income_tax": 5098473, "marketing_expense": 10086325, "net_income": 18529087, "net_profit": 13430614, "operational_expense": 38145747, "product_revenue": 23012261, "quarter": 4, "rd_expense": 8264036, "revenue": 86147580, "salaries_expense": 21317363, "service_revenue": 63135319 } ], "market_conditions": { "gdp_growth": [ 0.031131186004561044, 0.03123707209741517, 0.03252158365080605, 0.033109755903698496 ], "inflation_rate": [ 0.01181481357128095, 0.017399130594687374, 0.010829271073495988, 0.01992395521947809 ], "interest_rate": [ 0.026226972325789376, 0.027729771323836742, 0.02217235059596006, 0.022309715486803845 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 65578, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 27273273, "net_revenue": 24492860, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 29760 }, { "average_project_size": 71813, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 29075951, "net_revenue": 25309993, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 30753 }, { "average_project_size": 104015, "billable_hours_per_employee": 148, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 32037509, "net_revenue": 26154388, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 31779 }, { "average_project_size": 134923, "billable_hours_per_employee": 101, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 30545158, "net_revenue": 27026954, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 32840 } ], "balance_sheet": [ { "assets": 34551748, "current_assets": 12542236, "current_liabilities": 9675724, "equity": 21545707, "fixed_assets": 22009512, "liabilities": 16743298, "long_term_liabilities": 7067574, "quarter": 1 }, { "assets": 35039055, "current_assets": 14693323, "current_liabilities": 8421022, "equity": 21710924, "fixed_assets": 20345732, "liabilities": 17053462, "long_term_liabilities": 8632440, "quarter": 2 }, { "assets": 35533234, "current_assets": 14717397, "current_liabilities": 9653421, "equity": 21994536, "fixed_assets": 20815837, "liabilities": 17369372, "long_term_liabilities": 7715951, "quarter": 3 }, { "assets": 36034384, "current_assets": 14141943, "current_liabilities": 8681350, "equity": 22343339, "fixed_assets": 21892441, "liabilities": 17691134, "long_term_liabilities": 9009784, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4633, "financing_cash_flow": 104600, "investing_cash_flow": -447836, "net_cash_flow": 4411052, "operating_cash_flow": 4719897, "quarter": 1 }, { "change_in_working_capital": 94141, "financing_cash_flow": 91901, "investing_cash_flow": -198163, "net_cash_flow": 4780665, "operating_cash_flow": 4990584, "quarter": 2 }, { "change_in_working_capital": 1613, "financing_cash_flow": 10018, "investing_cash_flow": -133869, "net_cash_flow": 4911110, "operating_cash_flow": 5512764, "quarter": 3 }, { "change_in_working_capital": -79412, "financing_cash_flow": -56180, "investing_cash_flow": -310642, "net_cash_flow": 5776250, "operating_cash_flow": 6057441, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7088747000585903, "current_ratio": 1.2962581404761029, "debt_to_equity_ratio": 0.7771059914627076, "profit_margin": 0.1525855698354541, "quarter": 1, "return_on_assets": 0.10816405005037662, "return_on_equity": 0.17345715320458038 }, { "asset_turnover_ratio": 0.7223366326517653, "current_ratio": 1.744838453099873, "debt_to_equity_ratio": 0.7854784070912874, "profit_margin": 0.14718814817530768, "quarter": 2, "return_on_assets": 0.10631939131920082, "return_on_equity": 0.1715878605627287 }, { "asset_turnover_ratio": 0.7360542527595434, "current_ratio": 1.5245783852170127, "debt_to_equity_ratio": 0.7897130450944726, "profit_margin": 0.14646391267117395, "quarter": 3, "return_on_assets": 0.10780538579741995, "return_on_equity": 0.1741648016580118 }, { "asset_turnover_ratio": 0.7500323579834194, "current_ratio": 1.62900274726857, "debt_to_equity_ratio": 0.7917855965932397, "profit_margin": 0.14800369290597823, "quarter": 4, "return_on_assets": 0.11100755878052473, "return_on_equity": 0.17902825535610412 } ], "income_statement": [ { "depreciation": 982640, "expenses": 19400700, "income_tax": 1354903, "marketing_expense": 3398855, "net_income": 5092160, "net_profit": 3737257, "operational_expense": 11989613, "product_revenue": 4965669, "quarter": 1, "rd_expense": 3772876, "revenue": 24492860, "salaries_expense": 5856221, "service_revenue": 19527191 }, { "depreciation": 1265253, "expenses": 20048551, "income_tax": 1536111, "marketing_expense": 2142326, "net_income": 5261442, "net_profit": 3725331, "operational_expense": 12237641, "product_revenue": 5578182, "quarter": 2, "rd_expense": 2822948, "revenue": 25309993, "salaries_expense": 7426318, "service_revenue": 19731811 }, { "depreciation": 1682090, "expenses": 20718036, "income_tax": 1605678, "marketing_expense": 3158630, "net_income": 5436352, "net_profit": 3830674, "operational_expense": 14273275, "product_revenue": 7736596, "quarter": 3, "rd_expense": 2625180, "revenue": 26154388, "salaries_expense": 7911798, "service_revenue": 18417792 }, { "depreciation": 2057352, "expenses": 21409878, "income_tax": 1616987, "marketing_expense": 3412540, "net_income": 5617076, "net_profit": 4000089, "operational_expense": 12205378, "product_revenue": 9895204, "quarter": 4, "rd_expense": 2891448, "revenue": 27026954, "salaries_expense": 8826581, "service_revenue": 17131750 } ], "market_conditions": { "gdp_growth": [ 0.020250834773693206, 0.017559718996136058, 0.023592182994847985, 0.03450717354587521 ], "inflation_rate": [ 0.01857887584673032, 0.01346247138559964, 0.012941389457147467, 0.017035971025848917 ], "interest_rate": [ 0.019597672966834644, 0.022534898599927643, 0.025073020979096427, 0.020529347919249603 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 52209, "billable_hours_per_employee": 89, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 33422636, "net_revenue": 28526192, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 34661 }, { "average_project_size": 126151, "billable_hours_per_employee": 113, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 36887267, "net_revenue": 29616792, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 35986 }, { "average_project_size": 75698, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 34718261, "net_revenue": 30749088, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 37362 }, { "average_project_size": 70881, "billable_hours_per_employee": 96, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 37089846, "net_revenue": 31924674, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 38791 } ], "balance_sheet": [ { "assets": 32599741, "current_assets": 14511477, "current_liabilities": 6012291, "equity": 23380631, "fixed_assets": 18088264, "liabilities": 14425526, "long_term_liabilities": 8413235, "quarter": 1 }, { "assets": 33577993, "current_assets": 13766377, "current_liabilities": 7903338, "equity": 24466254, "fixed_assets": 19811616, "liabilities": 14830910, "long_term_liabilities": 6927572, "quarter": 2 }, { "assets": 34585601, "current_assets": 11790260, "current_liabilities": 8696124, "equity": 24967222, "fixed_assets": 22795341, "liabilities": 15247686, "long_term_liabilities": 6551562, "quarter": 3 }, { "assets": 35623445, "current_assets": 14028729, "current_liabilities": 9224787, "equity": 26267332, "fixed_assets": 21594716, "liabilities": 15676174, "long_term_liabilities": 6451387, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87067, "financing_cash_flow": 28023, "investing_cash_flow": -157895, "net_cash_flow": 6294048, "operating_cash_flow": 6653064, "quarter": 1 }, { "change_in_working_capital": 95413, "financing_cash_flow": 39244, "investing_cash_flow": -147326, "net_cash_flow": 7469578, "operating_cash_flow": 7732347, "quarter": 2 }, { "change_in_working_capital": 60969, "financing_cash_flow": -182698, "investing_cash_flow": -395009, "net_cash_flow": 7677547, "operating_cash_flow": 7727965, "quarter": 3 }, { "change_in_working_capital": 90166, "financing_cash_flow": -88722, "investing_cash_flow": -238008, "net_cash_flow": 7735189, "operating_cash_flow": 7824105, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8750435164500233, "current_ratio": 2.4136351683576196, "debt_to_equity_ratio": 0.6169861711602224, "profit_margin": 0.18251353002181295, "quarter": 1, "return_on_assets": 0.1597072811099941, "return_on_equity": 0.22268073090071863 }, { "asset_turnover_ratio": 0.8820298461554864, "current_ratio": 1.741843383137606, "debt_to_equity_ratio": 0.6061782077468827, "profit_margin": 0.1931056881515054, "quarter": 2, "return_on_assets": 0.17032498041202165, "return_on_equity": 0.23375752577407233 }, { "asset_turnover_ratio": 0.8890719580093461, "current_ratio": 1.35580633394832, "debt_to_equity_ratio": 0.6107081516718199, "profit_margin": 0.18307232396616122, "quarter": 3, "return_on_assets": 0.16276446952591628, "return_on_equity": 0.22546789546710483 }, { "asset_turnover_ratio": 0.8961703170482248, "current_ratio": 1.5207645444821654, "debt_to_equity_ratio": 0.5967935380723097, "profit_margin": 0.19796791033794112, "quarter": 4, "return_on_assets": 0.17741296497292725, "return_on_equity": 0.24060536486918427 } ], "income_statement": [ { "depreciation": 1446648, "expenses": 21323791, "income_tax": 1995985, "marketing_expense": 3065843, "net_income": 7202401, "net_profit": 5206416, "operational_expense": 10865247, "product_revenue": 6736958, "quarter": 1, "rd_expense": 3323914, "revenue": 28526192, "salaries_expense": 6460713, "service_revenue": 21789234 }, { "depreciation": 2013176, "expenses": 22128062, "income_tax": 1769559, "marketing_expense": 3063784, "net_income": 7488730, "net_profit": 5719171, "operational_expense": 13734631, "product_revenue": 8585484, "quarter": 2, "rd_expense": 3037219, "revenue": 29616792, "salaries_expense": 8505094, "service_revenue": 21031308 }, { "depreciation": 2098658, "expenses": 22962668, "income_tax": 2157113, "marketing_expense": 3219085, "net_income": 7786420, "net_profit": 5629307, "operational_expense": 13422812, "product_revenue": 8711688, "quarter": 3, "rd_expense": 3639837, "revenue": 30749088, "salaries_expense": 10031752, "service_revenue": 22037400 }, { "depreciation": 1504044, "expenses": 23828753, "income_tax": 1775860, "marketing_expense": 3668286, "net_income": 8095921, "net_profit": 6320061, "operational_expense": 14712862, "product_revenue": 10217541, "quarter": 4, "rd_expense": 4332666, "revenue": 31924674, "salaries_expense": 7546082, "service_revenue": 21707133 } ], "market_conditions": { "gdp_growth": [ 0.027676726415849468, 0.014893090080541524, 0.017351189619219616, 0.02980393371911729 ], "inflation_rate": [ 0.012225536385452436, 0.012313658527227045, 0.014418421225923485, 0.020825289735586516 ], "interest_rate": [ 0.02560366470729828, 0.020870961837306426, 0.027935537229112593, 0.02835787845065398 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 112926, "billable_hours_per_employee": 151, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 102236877, "net_revenue": 81417597, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 98928 }, { "average_project_size": 108600, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 97518668, "net_revenue": 84024129, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 102095 }, { "average_project_size": 101060, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 109660469, "net_revenue": 86714108, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 105363 }, { "average_project_size": 104637, "billable_hours_per_employee": 91, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 100074271, "net_revenue": 89490205, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 108737 } ], "balance_sheet": [ { "assets": 110016363, "current_assets": 43529383, "current_liabilities": 19891188, "equity": 78876778, "fixed_assets": 66486980, "liabilities": 47548958, "long_term_liabilities": 27657770, "quarter": 1 }, { "assets": 111888454, "current_assets": 50801332, "current_liabilities": 20145210, "equity": 80489521, "fixed_assets": 61087122, "liabilities": 48691959, "long_term_liabilities": 28546749, "quarter": 2 }, { "assets": 113792402, "current_assets": 52276567, "current_liabilities": 25890407, "equity": 82323228, "fixed_assets": 61515835, "liabilities": 49862437, "long_term_liabilities": 23972030, "quarter": 3 }, { "assets": 115728748, "current_assets": 43295190, "current_liabilities": 23195410, "equity": 84702964, "fixed_assets": 72433558, "liabilities": 51061050, "long_term_liabilities": 27865640, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46379, "financing_cash_flow": 194044, "investing_cash_flow": -477334, "net_cash_flow": 19696013, "operating_cash_flow": 19934113, "quarter": 1 }, { "change_in_working_capital": 5485, "financing_cash_flow": -88761, "investing_cash_flow": -152745, "net_cash_flow": 21437787, "operating_cash_flow": 21870718, "quarter": 2 }, { "change_in_working_capital": 141, "financing_cash_flow": -121335, "investing_cash_flow": -118462, "net_cash_flow": 23701033, "operating_cash_flow": 24105898, "quarter": 3 }, { "change_in_working_capital": 49715, "financing_cash_flow": -26475, "investing_cash_flow": -215998, "net_cash_flow": 25868296, "operating_cash_flow": 26243779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7400498869427269, "current_ratio": 2.1883752242450276, "debt_to_equity_ratio": 0.6028258152228276, "profit_margin": 0.20154577885662728, "quarter": 1, "return_on_assets": 0.14915393085663084, "return_on_equity": 0.2080380742732671 }, { "asset_turnover_ratio": 0.7509633567731663, "current_ratio": 2.5217573805385993, "debt_to_equity_ratio": 0.6049478043234969, "profit_margin": 0.205810238151948, "quarter": 2, "return_on_assets": 0.15455594730087163, "return_on_equity": 0.21484816638429244 }, { "asset_turnover_ratio": 0.7620377676885668, "current_ratio": 2.019148134673974, "debt_to_equity_ratio": 0.6056909843234038, "profit_margin": 0.2121138465726938, "quarter": 3, "return_on_assets": 0.16163876213809072, "return_on_equity": 0.22342737823643163 }, { "asset_turnover_ratio": 0.7732754959035761, "current_ratio": 1.8665412682940288, "debt_to_equity_ratio": 0.6028248314899582, "profit_margin": 0.22388222264101418, "quarter": 4, "return_on_assets": 0.1731226367367251, "return_on_equity": 0.23653559514162928 } ], "income_statement": [ { "depreciation": 3524740, "expenses": 60216559, "income_tax": 4791665, "marketing_expense": 7556769, "net_income": 21201038, "net_profit": 16409373, "operational_expense": 31923826, "product_revenue": 26502019, "quarter": 1, "rd_expense": 9027559, "revenue": 81417597, "salaries_expense": 28534363, "service_revenue": 54915578 }, { "depreciation": 4577692, "expenses": 61586850, "income_tax": 5144253, "marketing_expense": 9455367, "net_income": 22437279, "net_profit": 17293026, "operational_expense": 36073950, "product_revenue": 31114726, "quarter": 2, "rd_expense": 9433990, "revenue": 84024129, "salaries_expense": 21243999, "service_revenue": 52909403 }, { "depreciation": 5712635, "expenses": 62988323, "income_tax": 5332522, "marketing_expense": 7492108, "net_income": 23725785, "net_profit": 18393263, "operational_expense": 37249668, "product_revenue": 24213304, "quarter": 3, "rd_expense": 12309349, "revenue": 86714108, "salaries_expense": 24092227, "service_revenue": 62500804 }, { "depreciation": 6208513, "expenses": 64421689, "income_tax": 5033250, "marketing_expense": 8539443, "net_income": 25068516, "net_profit": 20035266, "operational_expense": 40107527, "product_revenue": 20722548, "quarter": 4, "rd_expense": 10441162, "revenue": 89490205, "salaries_expense": 25381644, "service_revenue": 68767657 } ], "market_conditions": { "gdp_growth": [ 0.017339648008192793, 0.028931643778535694, 0.021593108832953505, 0.019262300204065507 ], "inflation_rate": [ 0.01572852524248864, 0.013142966756844211, 0.009726258848415863, 0.008771976398973452 ], "interest_rate": [ 0.041777384832237585, 0.03609455555063849, 0.04260848852530045, 0.03778909255885719 ], "year": 2003 }, "random_event": { "description": "Fischer-Scott Senior Leadership Change in 2003", "impact": -0.07, "type": "Senior Leadership Change" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 138887, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 108588875, "net_revenue": 85648533, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 104069 }, { "average_project_size": 56886, "billable_hours_per_employee": 160, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 98101944, "net_revenue": 88246712, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 107226 }, { "average_project_size": 135138, "billable_hours_per_employee": 156, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 108363966, "net_revenue": 90923708, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 110478 }, { "average_project_size": 138102, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 118934106, "net_revenue": 93681912, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 113830 } ], "balance_sheet": [ { "assets": 94332719, "current_assets": 39608008, "current_liabilities": 22266507, "equity": 75258480, "fixed_assets": 54724711, "liabilities": 43741727, "long_term_liabilities": 21475220, "quarter": 1 }, { "assets": 96867329, "current_assets": 37979075, "current_liabilities": 25858118, "equity": 76295278, "fixed_assets": 58888254, "liabilities": 44346257, "long_term_liabilities": 18488139, "quarter": 2 }, { "assets": 99470042, "current_assets": 42068496, "current_liabilities": 21504272, "equity": 79304364, "fixed_assets": 57401546, "liabilities": 44959142, "long_term_liabilities": 23454870, "quarter": 3 }, { "assets": 102142686, "current_assets": 37212099, "current_liabilities": 19214425, "equity": 84616185, "fixed_assets": 64930587, "liabilities": 45580497, "long_term_liabilities": 26366072, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73644, "financing_cash_flow": -78251, "investing_cash_flow": -110127, "net_cash_flow": 28290219, "operating_cash_flow": 28328439, "quarter": 1 }, { "change_in_working_capital": 4502, "financing_cash_flow": -174647, "investing_cash_flow": -366267, "net_cash_flow": 27884772, "operating_cash_flow": 28512430, "quarter": 2 }, { "change_in_working_capital": 33117, "financing_cash_flow": 3985, "investing_cash_flow": -181177, "net_cash_flow": 29043160, "operating_cash_flow": 29387628, "quarter": 3 }, { "change_in_working_capital": 78092, "financing_cash_flow": 57083, "investing_cash_flow": -488022, "net_cash_flow": 32531596, "operating_cash_flow": 32997471, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9079408916433332, "current_ratio": 1.7788155097698979, "debt_to_equity_ratio": 0.5812199103675758, "profit_margin": 0.2880082954835899, "quarter": 1, "return_on_assets": 0.2614945086020472, "return_on_equity": 0.32777021273881696 }, { "asset_turnover_ratio": 0.9110059388547814, "current_ratio": 1.4687486150384186, "debt_to_equity_ratio": 0.5812451066761956, "profit_margin": 0.26940613946047076, "quarter": 2, "return_on_assets": 0.24543059301242837, "return_on_equity": 0.3116078297794524 }, { "asset_turnover_ratio": 0.9140813271195763, "current_ratio": 1.956285523174186, "debt_to_equity_ratio": 0.5669188898608405, "profit_margin": 0.2726842596432605, "quarter": 3, "return_on_assets": 0.24925558993933067, "return_on_equity": 0.3126368178174911 }, { "asset_turnover_ratio": 0.9171671087639109, "current_ratio": 1.9366751281914498, "debt_to_equity_ratio": 0.5386735055474317, "profit_margin": 0.29946011349554863, "quarter": 4, "return_on_assets": 0.27465496648482496, "return_on_equity": 0.3315440893488639 } ], "income_statement": [ { "depreciation": 3660951, "expenses": 53390818, "income_tax": 7590227, "marketing_expense": 6065038, "net_income": 32257715, "net_profit": 24667488, "operational_expense": 34117546, "product_revenue": 29094796, "quarter": 1, "rd_expense": 9257052, "revenue": 85648533, "salaries_expense": 16530213, "service_revenue": 56553737 }, { "depreciation": 4738224, "expenses": 54950136, "income_tax": 9522370, "marketing_expense": 6368415, "net_income": 33296576, "net_profit": 23774206, "operational_expense": 32333820, "product_revenue": 34772343, "quarter": 2, "rd_expense": 8930502, "revenue": 88246712, "salaries_expense": 21983567, "service_revenue": 53474369 }, { "depreciation": 4594164, "expenses": 56554996, "income_tax": 9575248, "marketing_expense": 8774411, "net_income": 34368712, "net_profit": 24793464, "operational_expense": 32768619, "product_revenue": 19659756, "quarter": 3, "rd_expense": 7594090, "revenue": 90923708, "salaries_expense": 26825603, "service_revenue": 71263952 }, { "depreciation": 4943475, "expenses": 58206726, "income_tax": 7421190, "marketing_expense": 8067780, "net_income": 35475186, "net_profit": 28053996, "operational_expense": 36905248, "product_revenue": 20478882, "quarter": 4, "rd_expense": 6976785, "revenue": 93681912, "salaries_expense": 17598702, "service_revenue": 73203030 } ], "market_conditions": { "gdp_growth": [ 0.01993268201956237, 0.02965180146617513, 0.035558510496843415, 0.03293750413291409 ], "inflation_rate": [ 0.01530532388362684, 0.021196907572734354, 0.02238747476063094, 0.019895834702817326 ], "interest_rate": [ 0.03609801688302113, 0.03431626489042441, 0.03465540156869578, 0.03579917828215189 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 105074, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 59842372, "net_revenue": 47376249, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 57565 }, { "average_project_size": 187827, "billable_hours_per_employee": 147, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 56839106, "net_revenue": 48335800, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 58731 }, { "average_project_size": 99082, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 55490191, "net_revenue": 49314786, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 59921 }, { "average_project_size": 60831, "billable_hours_per_employee": 159, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 56975508, "net_revenue": 50313601, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 61134 } ], "balance_sheet": [ { "assets": 69700750, "current_assets": 26308995, "current_liabilities": 17522823, "equity": 47248119, "fixed_assets": 43391755, "liabilities": 30485449, "long_term_liabilities": 12962626, "quarter": 1 }, { "assets": 71804311, "current_assets": 31858195, "current_liabilities": 13758403, "equity": 49109197, "fixed_assets": 39946116, "liabilities": 30870871, "long_term_liabilities": 17112468, "quarter": 2 }, { "assets": 73971357, "current_assets": 27921071, "current_liabilities": 13928940, "equity": 51074312, "fixed_assets": 46050286, "liabilities": 31261164, "long_term_liabilities": 17332224, "quarter": 3 }, { "assets": 76203804, "current_assets": 24880613, "current_liabilities": 14271718, "equity": 52665152, "fixed_assets": 51323191, "liabilities": 31656393, "long_term_liabilities": 17384675, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97562, "financing_cash_flow": -94948, "investing_cash_flow": -257495, "net_cash_flow": 9851284, "operating_cash_flow": 10015933, "quarter": 1 }, { "change_in_working_capital": -697, "financing_cash_flow": 110155, "investing_cash_flow": -309647, "net_cash_flow": 10898876, "operating_cash_flow": 11256006, "quarter": 2 }, { "change_in_working_capital": 89292, "financing_cash_flow": 56642, "investing_cash_flow": -129661, "net_cash_flow": 10349636, "operating_cash_flow": 10741704, "quarter": 3 }, { "change_in_working_capital": -69817, "financing_cash_flow": 121262, "investing_cash_flow": -461264, "net_cash_flow": 9758408, "operating_cash_flow": 10166099, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.679709314462183, "current_ratio": 1.501413042864155, "debt_to_equity_ratio": 0.6452203737465189, "profit_margin": 0.1695536934551319, "quarter": 1, "return_on_assets": 0.11524722474291883, "return_on_equity": 0.1700134983151393 }, { "asset_turnover_ratio": 0.6731601393682337, "current_ratio": 2.315544543941619, "debt_to_equity_ratio": 0.6286168963422473, "profit_margin": 0.16914496087785866, "quarter": 2, "return_on_assets": 0.11386164543797378, "return_on_equity": 0.16648117866802017 }, { "asset_turnover_ratio": 0.6666740749395742, "current_ratio": 2.0045366696963303, "debt_to_equity_ratio": 0.61207215086911, "profit_margin": 0.1696067179527049, "quarter": 3, "return_on_assets": 0.11307240179465682, "return_on_equity": 0.1637637135474287 }, { "asset_turnover_ratio": 0.6602505171526608, "current_ratio": 1.743350940650593, "debt_to_equity_ratio": 0.6010880401522434, "profit_margin": 0.16134287426574775, "quarter": 4, "return_on_assets": 0.10652671617285667, "return_on_equity": 0.1541387557373802 } ], "income_statement": [ { "depreciation": 1983115, "expenses": 37031538, "income_tax": 2311893, "marketing_expense": 6538238, "net_income": 10344711, "net_profit": 8032818, "operational_expense": 22215962, "product_revenue": 17045186, "quarter": 1, "rd_expense": 4985413, "revenue": 47376249, "salaries_expense": 12836759, "service_revenue": 30331063 }, { "depreciation": 3080249, "expenses": 37743234, "income_tax": 2416809, "marketing_expense": 4746528, "net_income": 10592566, "net_profit": 8175757, "operational_expense": 21283118, "product_revenue": 15373762, "quarter": 2, "rd_expense": 4326692, "revenue": 48335800, "salaries_expense": 15248072, "service_revenue": 32962038 }, { "depreciation": 2377585, "expenses": 38468608, "income_tax": 2482059, "marketing_expense": 4544993, "net_income": 10846178, "net_profit": 8364119, "operational_expense": 21245487, "product_revenue": 18018146, "quarter": 3, "rd_expense": 4403862, "revenue": 49314786, "salaries_expense": 17633160, "service_revenue": 31296640 }, { "depreciation": 2048358, "expenses": 39207922, "income_tax": 2987938, "marketing_expense": 4658187, "net_income": 11105679, "net_profit": 8117741, "operational_expense": 20250903, "product_revenue": 11029528, "quarter": 4, "rd_expense": 4063995, "revenue": 50313601, "salaries_expense": 13219815, "service_revenue": 39284073 } ], "market_conditions": { "gdp_growth": [ 0.012333113442784373, 0.02371212480343815, 0.02137692634268365, 0.021802942564668637 ], "inflation_rate": [ 0.013641730462837443, 0.01958886983166522, 0.017152295067532467, 0.014192098634998838 ], "interest_rate": [ 0.030198758118621508, 0.02935721601685222, 0.036804078784017716, 0.034827070717019196 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1996, "industry": "Advertising", "location": "South Denise", "name": "Meza-Crosby", "num_employees": 705, "region": "North America", "revenue_size": "Medium", "website": "www.meza-crosby.com" }

[ { "advertising_kpis": [ { "average_project_size": 70404, "billable_hours_per_employee": 138, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 20383441, "net_revenue": 17898619, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 25388 }, { "average_project_size": 123795, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 20331610, "net_revenue": 17814428, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 25269 }, { "average_project_size": 192893, "billable_hours_per_employee": 149, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 22159075, "net_revenue": 17730633, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 25150 }, { "average_project_size": 109836, "billable_hours_per_employee": 88, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 21211960, "net_revenue": 17647232, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 25032 } ], "balance_sheet": [ { "assets": 22455445, "current_assets": 8995166, "current_liabilities": 5186665, "equity": 12919075, "fixed_assets": 13460279, "liabilities": 12787217, "long_term_liabilities": 7600552, "quarter": 1 }, { "assets": 22918712, "current_assets": 10005828, "current_liabilities": 5728501, "equity": 13402199, "fixed_assets": 12912884, "liabilities": 12933980, "long_term_liabilities": 7205479, "quarter": 2 }, { "assets": 23391537, "current_assets": 10530308, "current_liabilities": 5946021, "equity": 13393447, "fixed_assets": 12861229, "liabilities": 13082427, "long_term_liabilities": 7136406, "quarter": 3 }, { "assets": 23874116, "current_assets": 10729095, "current_liabilities": 7143708, "equity": 13990375, "fixed_assets": 13145021, "liabilities": 13232578, "long_term_liabilities": 6088870, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66202, "financing_cash_flow": 66557, "investing_cash_flow": -150308, "net_cash_flow": 3781577, "operating_cash_flow": 3986319, "quarter": 1 }, { "change_in_working_capital": -89634, "financing_cash_flow": 75538, "investing_cash_flow": -214053, "net_cash_flow": 4398583, "operating_cash_flow": 4571092, "quarter": 2 }, { "change_in_working_capital": -88793, "financing_cash_flow": -39848, "investing_cash_flow": -193546, "net_cash_flow": 3513615, "operating_cash_flow": 3790051, "quarter": 3 }, { "change_in_working_capital": -89691, "financing_cash_flow": 123611, "investing_cash_flow": -131181, "net_cash_flow": 3382036, "operating_cash_flow": 4071927, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7970725585709836, "current_ratio": 1.7342870611462278, "debt_to_equity_ratio": 0.9897935417202857, "profit_margin": 0.18162557681126124, "quarter": 1, "return_on_assets": 0.1447687632108827, "return_on_equity": 0.25163156030907785 }, { "asset_turnover_ratio": 0.7772874845671955, "current_ratio": 1.746674740913897, "debt_to_equity_ratio": 0.9650640167333734, "profit_margin": 0.1918370323200947, "quarter": 2, "return_on_assets": 0.14911252429892222, "return_on_equity": 0.254993005252347 }, { "asset_turnover_ratio": 0.7579934999568434, "current_ratio": 1.7709839908066252, "debt_to_equity_ratio": 0.9767781960835026, "profit_margin": 0.17395526713569673, "quarter": 3, "return_on_assets": 0.13185696177211442, "return_on_equity": 0.2302870202121978 }, { "asset_turnover_ratio": 0.7391784474868096, "current_ratio": 1.5018943943397463, "debt_to_equity_ratio": 0.9458344040098997, "profit_margin": 0.1897655677672283, "quarter": 4, "return_on_assets": 0.14027061776863278, "return_on_equity": 0.23936720781251397 } ], "income_statement": [ { "depreciation": 735472, "expenses": 13387334, "income_tax": 1260438, "marketing_expense": 1578361, "net_income": 4511285, "net_profit": 3250847, "operational_expense": 7275161, "product_revenue": 6671331, "quarter": 1, "rd_expense": 1406705, "revenue": 17898619, "salaries_expense": 4565353, "service_revenue": 11227288 }, { "depreciation": 1153625, "expenses": 13408781, "income_tax": 988180, "marketing_expense": 1868418, "net_income": 4405647, "net_profit": 3417467, "operational_expense": 7652803, "product_revenue": 6002001, "quarter": 2, "rd_expense": 1385558, "revenue": 17814428, "salaries_expense": 4918802, "service_revenue": 11812427 }, { "depreciation": 705714, "expenses": 13430264, "income_tax": 1216032, "marketing_expense": 2535594, "net_income": 4300369, "net_profit": 3084337, "operational_expense": 7493629, "product_revenue": 4755513, "quarter": 3, "rd_expense": 1506313, "revenue": 17730633, "salaries_expense": 6239489, "service_revenue": 12975120 }, { "depreciation": 723090, "expenses": 13451780, "income_tax": 846615, "marketing_expense": 2687994, "net_income": 4195452, "net_profit": 3348837, "operational_expense": 9076353, "product_revenue": 3717246, "quarter": 4, "rd_expense": 2615775, "revenue": 17647232, "salaries_expense": 6548076, "service_revenue": 13929986 } ], "market_conditions": { "gdp_growth": [ 0.011286588994402044, 0.01682452662026725, 0.012463363524478521, 0.016019720038892488 ], "inflation_rate": [ 0.01848938962355012, 0.020417084784889978, 0.012259850123387175, 0.01664524960918217 ], "interest_rate": [ 0.022268260259702882, 0.021926916403928694, 0.019595361803765674, 0.02185332378258622 ], "year": 1996 }, "random_event": { "description": "Meza-Crosby Award Nomination in 1996", "impact": 0.05, "type": "Award Nomination" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 139108, "billable_hours_per_employee": 145, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 15834315, "net_revenue": 13928131, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 19756 }, { "average_project_size": 169207, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 17145688, "net_revenue": 14014524, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 19879 }, { "average_project_size": 157915, "billable_hours_per_employee": 100, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 17096033, "net_revenue": 14101454, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 20002 }, { "average_project_size": 176642, "billable_hours_per_employee": 143, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 17989631, "net_revenue": 14188923, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 20126 } ], "balance_sheet": [ { "assets": 18082208, "current_assets": 8591164, "current_liabilities": 4294567, "equity": 11640264, "fixed_assets": 9491044, "liabilities": 9294052, "long_term_liabilities": 4999485, "quarter": 1 }, { "assets": 18701380, "current_assets": 6611793, "current_liabilities": 4090015, "equity": 12016763, "fixed_assets": 12089587, "liabilities": 9392359, "long_term_liabilities": 5302344, "quarter": 2 }, { "assets": 19341753, "current_assets": 9080402, "current_liabilities": 4984700, "equity": 12826791, "fixed_assets": 10261351, "liabilities": 9491706, "long_term_liabilities": 4507006, "quarter": 3 }, { "assets": 20004053, "current_assets": 6354919, "current_liabilities": 4585326, "equity": 13086442, "fixed_assets": 13649134, "liabilities": 9592104, "long_term_liabilities": 5006778, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6045, "financing_cash_flow": -134971, "investing_cash_flow": -343857, "net_cash_flow": 3267173, "operating_cash_flow": 3657713, "quarter": 1 }, { "change_in_working_capital": 22575, "financing_cash_flow": -117020, "investing_cash_flow": -346723, "net_cash_flow": 3201021, "operating_cash_flow": 3651294, "quarter": 2 }, { "change_in_working_capital": -13163, "financing_cash_flow": 35188, "investing_cash_flow": -288463, "net_cash_flow": 3438372, "operating_cash_flow": 3833625, "quarter": 3 }, { "change_in_working_capital": 28080, "financing_cash_flow": 156552, "investing_cash_flow": -235062, "net_cash_flow": 3340722, "operating_cash_flow": 3714499, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7702671598512748, "current_ratio": 2.000472690261905, "debt_to_equity_ratio": 0.7984399666536772, "profit_margin": 0.20477320323882653, "quarter": 1, "return_on_assets": 0.15773007367241876, "return_on_equity": 0.24502090330597312 }, { "asset_turnover_ratio": 0.7493844839257852, "current_ratio": 1.6165693768849259, "debt_to_equity_ratio": 0.7816047466360118, "profit_margin": 0.19320970159243367, "quarter": 2, "return_on_assets": 0.14478835251730085, "return_on_equity": 0.2253303988769688 }, { "asset_turnover_ratio": 0.7290680425915893, "current_ratio": 1.821654663269605, "debt_to_equity_ratio": 0.7399906960361325, "profit_margin": 0.2110948275262962, "quarter": 3, "return_on_assets": 0.15390249270580594, "return_on_equity": 0.2320723866164187 }, { "asset_turnover_ratio": 0.7093024098666405, "current_ratio": 1.3859252319246222, "debt_to_equity_ratio": 0.7329802860089855, "profit_margin": 0.18849161419792046, "quarter": 4, "return_on_assets": 0.13369755619023804, "return_on_equity": 0.20437128747447167 } ], "income_statement": [ { "depreciation": 805605, "expenses": 10261322, "income_tax": 814701, "marketing_expense": 1363074, "net_income": 3666809, "net_profit": 2852108, "operational_expense": 6247607, "product_revenue": 3443794, "quarter": 1, "rd_expense": 1687138, "revenue": 13928131, "salaries_expense": 3195369, "service_revenue": 10484337 }, { "depreciation": 943552, "expenses": 10309012, "income_tax": 997770, "marketing_expense": 1282424, "net_income": 3705512, "net_profit": 2707742, "operational_expense": 5661928, "product_revenue": 5594527, "quarter": 2, "rd_expense": 1647847, "revenue": 14014524, "salaries_expense": 3094872, "service_revenue": 8419997 }, { "depreciation": 856881, "expenses": 10356925, "income_tax": 767785, "marketing_expense": 1560814, "net_income": 3744529, "net_profit": 2976744, "operational_expense": 6182867, "product_revenue": 4270348, "quarter": 3, "rd_expense": 1148439, "revenue": 14101454, "salaries_expense": 4019271, "service_revenue": 9831106 }, { "depreciation": 1040006, "expenses": 10405060, "income_tax": 1109370, "marketing_expense": 1867773, "net_income": 3783863, "net_profit": 2674493, "operational_expense": 7207405, "product_revenue": 4314755, "quarter": 4, "rd_expense": 2037294, "revenue": 14188923, "salaries_expense": 5018179, "service_revenue": 9874168 } ], "market_conditions": { "gdp_growth": [ 0.019523740469860565, 0.006998524340980302, 0.012186960335771777, 0.013177434552157358 ], "inflation_rate": [ 0.01096623197810735, 0.009603272539901866, 0.012540343081884384, 0.016978895043532838 ], "interest_rate": [ 0.037138157702600115, 0.037273316757025006, 0.03467869726706393, 0.03663821322344208 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 59412, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 22449111, "net_revenue": 18465643, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 26192 }, { "average_project_size": 57371, "billable_hours_per_employee": 109, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 22891849, "net_revenue": 18562582, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 26330 }, { "average_project_size": 184110, "billable_hours_per_employee": 144, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 22673613, "net_revenue": 18660030, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 26468 }, { "average_project_size": 194701, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 20979509, "net_revenue": 18757990, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 26607 } ], "balance_sheet": [ { "assets": 27625320, "current_assets": 12969729, "current_liabilities": 7184855, "equity": 17424378, "fixed_assets": 14655591, "liabilities": 13579346, "long_term_liabilities": 6394491, "quarter": 1 }, { "assets": 27994004, "current_assets": 11731971, "current_liabilities": 7668825, "equity": 17851567, "fixed_assets": 16262033, "liabilities": 13903036, "long_term_liabilities": 6234211, "quarter": 2 }, { "assets": 28367609, "current_assets": 11258524, "current_liabilities": 7837452, "equity": 17673839, "fixed_assets": 17109085, "liabilities": 14234441, "long_term_liabilities": 6396989, "quarter": 3 }, { "assets": 28746200, "current_assets": 14187641, "current_liabilities": 7087026, "equity": 17965391, "fixed_assets": 14558559, "liabilities": 14573746, "long_term_liabilities": 7486720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97704, "financing_cash_flow": 149064, "investing_cash_flow": -409402, "net_cash_flow": 4469681, "operating_cash_flow": 4398071, "quarter": 1 }, { "change_in_working_capital": -97079, "financing_cash_flow": 76860, "investing_cash_flow": -346618, "net_cash_flow": 4665625, "operating_cash_flow": 4863303, "quarter": 2 }, { "change_in_working_capital": -21135, "financing_cash_flow": 174373, "investing_cash_flow": -323403, "net_cash_flow": 3736930, "operating_cash_flow": 4289246, "quarter": 3 }, { "change_in_working_capital": -68617, "financing_cash_flow": 5159, "investing_cash_flow": -252683, "net_cash_flow": 5102737, "operating_cash_flow": 5129562, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6684318226901987, "current_ratio": 1.805148329367816, "debt_to_equity_ratio": 0.7793303152629035, "profit_margin": 0.1829562068323318, "quarter": 1, "return_on_assets": 0.12229375080542053, "return_on_equity": 0.1938895035449759 }, { "asset_turnover_ratio": 0.6630913534198252, "current_ratio": 1.5298264075656962, "debt_to_equity_ratio": 0.7788131988637188, "profit_margin": 0.20259029697484973, "quarter": 2, "return_on_assets": 0.13433587421077742, "return_on_equity": 0.21065932195196085 }, { "asset_turnover_ratio": 0.6577935419231138, "current_ratio": 1.4365030879933938, "debt_to_equity_ratio": 0.8053960998513113, "profit_margin": 0.18974626514534007, "quarter": 3, "return_on_assets": 0.12481386781663552, "return_on_equity": 0.20033400779536353 }, { "asset_turnover_ratio": 0.652538074597686, "current_ratio": 2.0019174474596255, "debt_to_equity_ratio": 0.8112122914552764, "profit_margin": 0.20220380755080902, "quarter": 4, "return_on_assets": 0.13194568325552594, "return_on_equity": 0.21112465629053107 } ], "income_statement": [ { "depreciation": 1019667, "expenses": 13843610, "income_tax": 1243629, "marketing_expense": 1700028, "net_income": 4622033, "net_profit": 3378404, "operational_expense": 7599860, "product_revenue": 4568083, "quarter": 1, "rd_expense": 2483432, "revenue": 18465643, "salaries_expense": 5066656, "service_revenue": 13897560 }, { "depreciation": 1102704, "expenses": 13797833, "income_tax": 1004150, "marketing_expense": 1489862, "net_income": 4764749, "net_profit": 3760599, "operational_expense": 8922476, "product_revenue": 5264844, "quarter": 2, "rd_expense": 1629156, "revenue": 18562582, "salaries_expense": 6892502, "service_revenue": 13297738 }, { "depreciation": 748575, "expenses": 13752207, "income_tax": 1367152, "marketing_expense": 1383166, "net_income": 4907823, "net_profit": 3540671, "operational_expense": 9083373, "product_revenue": 5725376, "quarter": 3, "rd_expense": 1970938, "revenue": 18660030, "salaries_expense": 4236828, "service_revenue": 12934654 }, { "depreciation": 1336625, "expenses": 13706732, "income_tax": 1258321, "marketing_expense": 1783704, "net_income": 5051258, "net_profit": 3792937, "operational_expense": 9072977, "product_revenue": 7266743, "quarter": 4, "rd_expense": 1592679, "revenue": 18757990, "salaries_expense": 5068302, "service_revenue": 11491247 } ], "market_conditions": { "gdp_growth": [ 0.01679044212939411, 0.012767938987592872, 0.017383947681779026, 0.0007399556357308035 ], "inflation_rate": [ 0.010605956233988552, 0.011978991750072573, 0.007289870148000359, 0.015295517163694889 ], "interest_rate": [ 0.036240410877041385, 0.0344034270933319, 0.035423101850323345, 0.030172917170393124 ], "year": 1998 }, "random_event": { "description": "Meza-Crosby Industry Recognition in 1998", "impact": 0.1, "type": "Industry Recognition" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 124079, "billable_hours_per_employee": 85, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 18010349, "net_revenue": 13954497, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 19794 }, { "average_project_size": 110874, "billable_hours_per_employee": 144, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 16341135, "net_revenue": 13839300, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 19630 }, { "average_project_size": 136327, "billable_hours_per_employee": 102, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 15270282, "net_revenue": 13725054, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19468 }, { "average_project_size": 164407, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 16757940, "net_revenue": 13611751, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 19307 } ], "balance_sheet": [ { "assets": 19517846, "current_assets": 7839822, "current_liabilities": 5774178, "equity": 11354885, "fixed_assets": 11678024, "liabilities": 10774398, "long_term_liabilities": 5000220, "quarter": 1 }, { "assets": 19784698, "current_assets": 8398462, "current_liabilities": 6149923, "equity": 11391752, "fixed_assets": 11386236, "liabilities": 10892648, "long_term_liabilities": 4742725, "quarter": 2 }, { "assets": 20055198, "current_assets": 6764030, "current_liabilities": 4638416, "equity": 11629703, "fixed_assets": 13291168, "liabilities": 11012196, "long_term_liabilities": 6373780, "quarter": 3 }, { "assets": 20329396, "current_assets": 6995760, "current_liabilities": 4952430, "equity": 11687339, "fixed_assets": 13333636, "liabilities": 11133056, "long_term_liabilities": 6180626, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60979, "financing_cash_flow": 196973, "investing_cash_flow": -195992, "net_cash_flow": 3115555, "operating_cash_flow": 3226450, "quarter": 1 }, { "change_in_working_capital": 16179, "financing_cash_flow": -58819, "investing_cash_flow": -390816, "net_cash_flow": 2822772, "operating_cash_flow": 3086145, "quarter": 2 }, { "change_in_working_capital": -45385, "financing_cash_flow": 99293, "investing_cash_flow": -498815, "net_cash_flow": 2755563, "operating_cash_flow": 3102854, "quarter": 3 }, { "change_in_working_capital": 71539, "financing_cash_flow": 32490, "investing_cash_flow": -421556, "net_cash_flow": 3128856, "operating_cash_flow": 3345206, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7149609132073284, "current_ratio": 1.3577381923453, "debt_to_equity_ratio": 0.9488777737511213, "profit_margin": 0.18713945762430562, "quarter": 1, "return_on_assets": 0.13379739752019768, "return_on_equity": 0.2299835709476582 }, { "asset_turnover_ratio": 0.699495135078635, "current_ratio": 1.3656206752507307, "debt_to_equity_ratio": 0.9561872484583583, "profit_margin": 0.1806234419370922, "quarter": 2, "return_on_assets": 0.1263452189161543, "return_on_equity": 0.21943086541912077 }, { "asset_turnover_ratio": 0.6843639240061354, "current_ratio": 1.4582629069923871, "debt_to_equity_ratio": 0.9469025993183144, "profit_margin": 0.18846563372355402, "quarter": 3, "return_on_assets": 0.1289790806353545, "return_on_equity": 0.22242193115335793 }, { "asset_turnover_ratio": 0.6695600302143753, "current_ratio": 1.412591394527535, "debt_to_equity_ratio": 0.9525740632662405, "profit_margin": 0.18300356802001447, "quarter": 4, "return_on_assets": 0.12253187453281937, "return_on_equity": 0.21313654031940032 } ], "income_statement": [ { "depreciation": 615013, "expenses": 10444106, "income_tax": 898954, "marketing_expense": 1975674, "net_income": 3510391, "net_profit": 2611437, "operational_expense": 6593565, "product_revenue": 3435248, "quarter": 1, "rd_expense": 2077706, "revenue": 13954497, "salaries_expense": 4582956, "service_revenue": 10519249 }, { "depreciation": 586443, "expenses": 10330654, "income_tax": 1008944, "marketing_expense": 1214006, "net_income": 3508646, "net_profit": 2499702, "operational_expense": 5949901, "product_revenue": 4817960, "quarter": 2, "rd_expense": 1593504, "revenue": 13839300, "salaries_expense": 3475687, "service_revenue": 9021340 }, { "depreciation": 516153, "expenses": 10218436, "income_tax": 919917, "marketing_expense": 1523220, "net_income": 3506618, "net_profit": 2586701, "operational_expense": 5389559, "product_revenue": 3047793, "quarter": 3, "rd_expense": 1323355, "revenue": 13725054, "salaries_expense": 4285370, "service_revenue": 10677261 }, { "depreciation": 854207, "expenses": 10107436, "income_tax": 1013316, "marketing_expense": 1422554, "net_income": 3504315, "net_profit": 2490999, "operational_expense": 5652616, "product_revenue": 4343505, "quarter": 4, "rd_expense": 1194075, "revenue": 13611751, "salaries_expense": 4917587, "service_revenue": 9268246 } ], "market_conditions": { "gdp_growth": [ 0.016336234904163693, 0.024332231088877037, 0.023254662246276057, 0.028634302611636995 ], "inflation_rate": [ 0.013004173347454365, 0.016624289730666604, 0.01237318174965376, 0.018401197619831784 ], "interest_rate": [ 0.02458167452080505, 0.017095402467838472, 0.026025858478311487, 0.02156757976180918 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 73958, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 7536647, "net_revenue": 5822483, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 8259 }, { "average_project_size": 195210, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 7182095, "net_revenue": 5714977, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8106 }, { "average_project_size": 65274, "billable_hours_per_employee": 143, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 6177346, "net_revenue": 5609456, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 7957 }, { "average_project_size": 63427, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 6785744, "net_revenue": 5505884, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 7810 } ], "balance_sheet": [ { "assets": 6881057, "current_assets": 2143686, "current_liabilities": 1891810, "equity": 4040849, "fixed_assets": 4737371, "liabilities": 4013033, "long_term_liabilities": 2121223, "quarter": 1 }, { "assets": 6999512, "current_assets": 2156884, "current_liabilities": 1859954, "equity": 4046955, "fixed_assets": 4842628, "liabilities": 4090605, "long_term_liabilities": 2230651, "quarter": 2 }, { "assets": 7120006, "current_assets": 2196169, "current_liabilities": 2164564, "equity": 4109616, "fixed_assets": 4923837, "liabilities": 4169677, "long_term_liabilities": 2005113, "quarter": 3 }, { "assets": 7242574, "current_assets": 3192114, "current_liabilities": 2335603, "equity": 4186385, "fixed_assets": 4050460, "liabilities": 4250277, "long_term_liabilities": 1914674, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14615, "financing_cash_flow": -128014, "investing_cash_flow": -406759, "net_cash_flow": 1269405, "operating_cash_flow": 1548802, "quarter": 1 }, { "change_in_working_capital": -68463, "financing_cash_flow": 79199, "investing_cash_flow": -157344, "net_cash_flow": 747601, "operating_cash_flow": 1358162, "quarter": 2 }, { "change_in_working_capital": 63417, "financing_cash_flow": 56352, "investing_cash_flow": -373583, "net_cash_flow": 1121342, "operating_cash_flow": 1407535, "quarter": 3 }, { "change_in_working_capital": 52742, "financing_cash_flow": 31760, "investing_cash_flow": -169662, "net_cash_flow": 993178, "operating_cash_flow": 1514295, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8461611348372786, "current_ratio": 1.1331402202123892, "debt_to_equity_ratio": 0.9931162980848827, "profit_margin": 0.20143038631456717, "quarter": 1, "return_on_assets": 0.1704425642746456, "return_on_equity": 0.290242223849493 }, { "asset_turnover_ratio": 0.8164822061880885, "current_ratio": 1.1596437331245826, "debt_to_equity_ratio": 1.0107858871670181, "profit_margin": 0.1991343097268808, "quarter": 2, "return_on_assets": 0.16258962053354575, "return_on_equity": 0.28121093513518186 }, { "asset_turnover_ratio": 0.7878442799065057, "current_ratio": 1.0146010928759788, "debt_to_equity_ratio": 1.01461474746059, "profit_margin": 0.20666656445830042, "quarter": 3, "return_on_assets": 0.16282107065640114, "return_on_equity": 0.2820913194809442 }, { "asset_turnover_ratio": 0.7602109415796097, "current_ratio": 1.3667194296290937, "debt_to_equity_ratio": 1.0152618547983523, "profit_margin": 0.2168748923878527, "quarter": 4, "return_on_assets": 0.16487066614714602, "return_on_equity": 0.28523129143640635 } ], "income_statement": [ { "depreciation": 375977, "expenses": 4165622, "income_tax": 484036, "marketing_expense": 736359, "net_income": 1656861, "net_profit": 1172825, "operational_expense": 2168551, "product_revenue": 1298366, "quarter": 1, "rd_expense": 659915, "revenue": 5822483, "salaries_expense": 2067421, "service_revenue": 4524117 }, { "depreciation": 220114, "expenses": 4090010, "income_tax": 486919, "marketing_expense": 595122, "net_income": 1624967, "net_profit": 1138048, "operational_expense": 2499378, "product_revenue": 1499393, "quarter": 2, "rd_expense": 748149, "revenue": 5714977, "salaries_expense": 1994248, "service_revenue": 4215584 }, { "depreciation": 248248, "expenses": 4015771, "income_tax": 434398, "marketing_expense": 752864, "net_income": 1593685, "net_profit": 1159287, "operational_expense": 2172843, "product_revenue": 2045083, "quarter": 3, "rd_expense": 518444, "revenue": 5609456, "salaries_expense": 1620098, "service_revenue": 3564373 }, { "depreciation": 320207, "expenses": 3942879, "income_tax": 368917, "marketing_expense": 513540, "net_income": 1563005, "net_profit": 1194088, "operational_expense": 2556436, "product_revenue": 1680149, "quarter": 4, "rd_expense": 704855, "revenue": 5505884, "salaries_expense": 1616486, "service_revenue": 3825735 } ], "market_conditions": { "gdp_growth": [ 0.020471874239832114, 0.026879494641803434, 0.020778568583197734, 0.017773055018462436 ], "inflation_rate": [ 0.014713387513441482, 0.017934705219477164, 0.011565785923091761, 0.016344896980642048 ], "interest_rate": [ 0.02391732932531846, 0.030477712064821964, 0.027407995262752075, 0.0217920817399877 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 198668, "billable_hours_per_employee": 89, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 16141728, "net_revenue": 14421362, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 20456 }, { "average_project_size": 115819, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 16994342, "net_revenue": 14496293, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 20562 }, { "average_project_size": 50827, "billable_hours_per_employee": 114, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 18734867, "net_revenue": 14571614, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 20669 }, { "average_project_size": 82640, "billable_hours_per_employee": 147, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 17008736, "net_revenue": 14647326, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 20776 } ], "balance_sheet": [ { "assets": 21353115, "current_assets": 9952571, "current_liabilities": 4183653, "equity": 14443935, "fixed_assets": 11400544, "liabilities": 10012848, "long_term_liabilities": 5829195, "quarter": 1 }, { "assets": 21897578, "current_assets": 9912047, "current_liabilities": 5867674, "equity": 14591972, "fixed_assets": 11985531, "liabilities": 10220660, "long_term_liabilities": 4352986, "quarter": 2 }, { "assets": 22455924, "current_assets": 8943007, "current_liabilities": 5586390, "equity": 15235233, "fixed_assets": 13512917, "liabilities": 10432785, "long_term_liabilities": 4846395, "quarter": 3 }, { "assets": 23028507, "current_assets": 10726879, "current_liabilities": 5394413, "equity": 15395735, "fixed_assets": 12301628, "liabilities": 10649312, "long_term_liabilities": 5254899, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55039, "financing_cash_flow": 57695, "investing_cash_flow": -268926, "net_cash_flow": 3284170, "operating_cash_flow": 3741133, "quarter": 1 }, { "change_in_working_capital": 13401, "financing_cash_flow": 25628, "investing_cash_flow": -196397, "net_cash_flow": 3422859, "operating_cash_flow": 3690730, "quarter": 2 }, { "change_in_working_capital": -95333, "financing_cash_flow": 157141, "investing_cash_flow": -395962, "net_cash_flow": 3714381, "operating_cash_flow": 4210183, "quarter": 3 }, { "change_in_working_capital": -59377, "financing_cash_flow": 59872, "investing_cash_flow": -100269, "net_cash_flow": 3598522, "operating_cash_flow": 3682548, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6753750916435377, "current_ratio": 2.3789188539298074, "debt_to_equity_ratio": 0.6932216186240107, "profit_margin": 0.21521323714084703, "quarter": 1, "return_on_assets": 0.14534965975690198, "return_on_equity": 0.2148769016199533 }, { "asset_turnover_ratio": 0.6620044006693343, "current_ratio": 1.6892634117028316, "debt_to_equity_ratio": 0.7004303462205108, "profit_margin": 0.20108961649712792, "quarter": 2, "return_on_assets": 0.13312221105000746, "return_on_equity": 0.19977107960459353 }, { "asset_turnover_ratio": 0.6488984376683854, "current_ratio": 1.6008561879854433, "debt_to_equity_ratio": 0.6847801408747737, "profit_margin": 0.22043501838574642, "quarter": 3, "return_on_assets": 0.14303993903791268, "return_on_equity": 0.21083327048559086 }, { "asset_turnover_ratio": 0.6360519160013283, "current_ratio": 1.9885164521144376, "debt_to_equity_ratio": 0.6917053326781736, "profit_margin": 0.20594475742534848, "quarter": 4, "return_on_assets": 0.13099155755082167, "return_on_equity": 0.1959334841759747 } ], "income_statement": [ { "depreciation": 637465, "expenses": 10344684, "income_tax": 973010, "marketing_expense": 1149319, "net_income": 4076678, "net_profit": 3103668, "operational_expense": 6996247, "product_revenue": 4517717, "quarter": 1, "rd_expense": 1510012, "revenue": 14421362, "salaries_expense": 4546736, "service_revenue": 9903645 }, { "depreciation": 775676, "expenses": 10405628, "income_tax": 1175611, "marketing_expense": 1150411, "net_income": 4090665, "net_profit": 2915054, "operational_expense": 5452833, "product_revenue": 4247680, "quarter": 2, "rd_expense": 1446957, "revenue": 14496293, "salaries_expense": 4567789, "service_revenue": 10248613 }, { "depreciation": 998089, "expenses": 10466931, "income_tax": 892589, "marketing_expense": 1655486, "net_income": 4104683, "net_profit": 3212094, "operational_expense": 6510302, "product_revenue": 4059910, "quarter": 3, "rd_expense": 1177613, "revenue": 14571614, "salaries_expense": 4446422, "service_revenue": 10511704 }, { "depreciation": 666008, "expenses": 10528595, "income_tax": 1102191, "marketing_expense": 1909343, "net_income": 4118731, "net_profit": 3016540, "operational_expense": 6938046, "product_revenue": 5795110, "quarter": 4, "rd_expense": 1961499, "revenue": 14647326, "salaries_expense": 3940428, "service_revenue": 8852216 } ], "market_conditions": { "gdp_growth": [ 0.025282746905007515, 0.02662770079455581, 0.03597736308015442, 0.031021259607113154 ], "inflation_rate": [ 0.010205433269056981, 0.009553362076911206, 0.011025014176577298, 0.0099194107683423 ], "interest_rate": [ 0.03558120178845916, 0.0395805836050424, 0.03154548957903221, 0.03529965843266597 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 109288, "billable_hours_per_employee": 155, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 7901553, "net_revenue": 6216643, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 8818 }, { "average_project_size": 127031, "billable_hours_per_employee": 138, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 7616275, "net_revenue": 6184414, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 8772 }, { "average_project_size": 177317, "billable_hours_per_employee": 114, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 7971636, "net_revenue": 6152353, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8727 }, { "average_project_size": 124633, "billable_hours_per_employee": 145, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 6775090, "net_revenue": 6120457, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 8681 } ], "balance_sheet": [ { "assets": 8410980, "current_assets": 2761954, "current_liabilities": 2148590, "equity": 5619510, "fixed_assets": 5649026, "liabilities": 4300314, "long_term_liabilities": 2151724, "quarter": 1 }, { "assets": 8592061, "current_assets": 3439838, "current_liabilities": 2448799, "equity": 5662213, "fixed_assets": 5152223, "liabilities": 4361348, "long_term_liabilities": 1912549, "quarter": 2 }, { "assets": 8777040, "current_assets": 4290857, "current_liabilities": 1775957, "equity": 5865995, "fixed_assets": 4486183, "liabilities": 4423248, "long_term_liabilities": 2647291, "quarter": 3 }, { "assets": 8966002, "current_assets": 4293531, "current_liabilities": 1992149, "equity": 5898166, "fixed_assets": 4672471, "liabilities": 4486026, "long_term_liabilities": 2493877, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22788, "financing_cash_flow": 79004, "investing_cash_flow": -132956, "net_cash_flow": 1417099, "operating_cash_flow": 1878596, "quarter": 1 }, { "change_in_working_capital": -44527, "financing_cash_flow": -127888, "investing_cash_flow": -351485, "net_cash_flow": 1470140, "operating_cash_flow": 1706394, "quarter": 2 }, { "change_in_working_capital": 40591, "financing_cash_flow": 33644, "investing_cash_flow": -418662, "net_cash_flow": 1473439, "operating_cash_flow": 1738638, "quarter": 3 }, { "change_in_working_capital": 78062, "financing_cash_flow": -18433, "investing_cash_flow": -288932, "net_cash_flow": 1622233, "operating_cash_flow": 1631106, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7391104247067524, "current_ratio": 1.285472798439907, "debt_to_equity_ratio": 0.7652471478830005, "profit_margin": 0.2427104146080127, "quarter": 1, "return_on_assets": 0.17938979762168022, "return_on_equity": 0.268500990299866 }, { "asset_turnover_ratio": 0.7197823665358055, "current_ratio": 1.4047041018883135, "debt_to_equity_ratio": 0.7702550221971516, "profit_margin": 0.2314689799227542, "quarter": 2, "return_on_assets": 0.16660729014842887, "return_on_equity": 0.25281634583510015 }, { "asset_turnover_ratio": 0.7009598908060121, "current_ratio": 2.4160815830563465, "debt_to_equity_ratio": 0.7540490573210512, "profit_margin": 0.24579262600829307, "quarter": 3, "return_on_assets": 0.17229077228769607, "return_on_equity": 0.25779138918461403 }, { "asset_turnover_ratio": 0.6826294484431299, "current_ratio": 2.1552258390311168, "debt_to_equity_ratio": 0.7605798141320539, "profit_margin": 0.2317130893983897, "quarter": 4, "return_on_assets": 0.15817417841307643, "return_on_equity": 0.24044592844623228 } ], "income_statement": [ { "depreciation": 369752, "expenses": 4324355, "income_tax": 383444, "marketing_expense": 778132, "net_income": 1892288, "net_profit": 1508844, "operational_expense": 2206841, "product_revenue": 2129701, "quarter": 1, "rd_expense": 835928, "revenue": 6216643, "salaries_expense": 1454507, "service_revenue": 4086942 }, { "depreciation": 274894, "expenses": 4291152, "income_tax": 461762, "marketing_expense": 783601, "net_income": 1893262, "net_profit": 1431500, "operational_expense": 2694528, "product_revenue": 2312812, "quarter": 2, "rd_expense": 686796, "revenue": 6184414, "salaries_expense": 1370435, "service_revenue": 3871602 }, { "depreciation": 226435, "expenses": 4258203, "income_tax": 381947, "marketing_expense": 759080, "net_income": 1894150, "net_profit": 1512203, "operational_expense": 2372924, "product_revenue": 1430193, "quarter": 3, "rd_expense": 594223, "revenue": 6152353, "salaries_expense": 2107415, "service_revenue": 4722160 }, { "depreciation": 212916, "expenses": 4225508, "income_tax": 476759, "marketing_expense": 653388, "net_income": 1894949, "net_profit": 1418190, "operational_expense": 2617109, "product_revenue": 2050824, "quarter": 4, "rd_expense": 458840, "revenue": 6120457, "salaries_expense": 1798964, "service_revenue": 4069633 } ], "market_conditions": { "gdp_growth": [ 0.02300140064666082, 0.026764419837959002, 0.02445362462202968, 0.021815897844653587 ], "inflation_rate": [ 0.020596935825804942, 0.017413041888996488, 0.014100437712886316, 0.02181102592802166 ], "interest_rate": [ 0.0312318287956625, 0.039786002042158417, 0.03768584487350268, 0.039579990310376414 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 158224, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 15340482, "net_revenue": 13480734, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 19122 }, { "average_project_size": 50023, "billable_hours_per_employee": 141, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 15343306, "net_revenue": 13144995, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 18645 }, { "average_project_size": 162276, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 14396734, "net_revenue": 12817618, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 18181 }, { "average_project_size": 143089, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 13905806, "net_revenue": 12498395, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 17728 } ], "balance_sheet": [ { "assets": 19508105, "current_assets": 6736142, "current_liabilities": 6292679, "equity": 10476377, "fixed_assets": 12771963, "liabilities": 11303953, "long_term_liabilities": 5011274, "quarter": 1 }, { "assets": 19947533, "current_assets": 9309634, "current_liabilities": 6592950, "equity": 10583294, "fixed_assets": 10637899, "liabilities": 11490087, "long_term_liabilities": 4897137, "quarter": 2 }, { "assets": 20396859, "current_assets": 10017761, "current_liabilities": 4871321, "equity": 10964231, "fixed_assets": 10379098, "liabilities": 11679286, "long_term_liabilities": 6807965, "quarter": 3 }, { "assets": 20856307, "current_assets": 9744371, "current_liabilities": 5258838, "equity": 10865477, "fixed_assets": 11111936, "liabilities": 11871600, "long_term_liabilities": 6612762, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71101, "financing_cash_flow": -143208, "investing_cash_flow": -110332, "net_cash_flow": 2583126, "operating_cash_flow": 2969905, "quarter": 1 }, { "change_in_working_capital": 70698, "financing_cash_flow": -140073, "investing_cash_flow": -395223, "net_cash_flow": 2806703, "operating_cash_flow": 2962281, "quarter": 2 }, { "change_in_working_capital": 97519, "financing_cash_flow": -46331, "investing_cash_flow": -120181, "net_cash_flow": 2811960, "operating_cash_flow": 3129146, "quarter": 3 }, { "change_in_working_capital": -31003, "financing_cash_flow": -128565, "investing_cash_flow": -427391, "net_cash_flow": 2298055, "operating_cash_flow": 2385342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6910324708627517, "current_ratio": 1.0704728463028228, "debt_to_equity_ratio": 1.0789944844482018, "profit_margin": 0.16855350754639917, "quarter": 1, "return_on_assets": 0.11647594679237168, "return_on_equity": 0.21689034291148554 }, { "asset_turnover_ratio": 0.6589784811986524, "current_ratio": 1.4120589417483826, "debt_to_equity_ratio": 1.0856815467849612, "profit_margin": 0.16172299799277215, "quarter": 2, "return_on_assets": 0.10657197559216972, "return_on_equity": 0.20086827409311317 }, { "asset_turnover_ratio": 0.6284113647106155, "current_ratio": 2.05647728819349, "debt_to_equity_ratio": 1.06521706811905, "profit_margin": 0.17527890127479223, "quarter": 3, "return_on_assets": 0.11014725355506944, "return_on_equity": 0.20490794110412303 }, { "asset_turnover_ratio": 0.5992621320735257, "current_ratio": 1.8529513554134962, "debt_to_equity_ratio": 1.0925981436433945, "profit_margin": 0.15048092175035274, "quarter": 4, "return_on_assets": 0.09017751800450578, "return_on_equity": 0.1730959441541315 } ], "income_statement": [ { "depreciation": 697680, "expenses": 10388271, "income_tax": 820238, "marketing_expense": 1061315, "net_income": 3092463, "net_profit": 2272225, "operational_expense": 5565010, "product_revenue": 5084791, "quarter": 1, "rd_expense": 1179231, "revenue": 13480734, "salaries_expense": 5175029, "service_revenue": 8395943 }, { "depreciation": 836433, "expenses": 10196374, "income_tax": 822773, "marketing_expense": 1381448, "net_income": 2948621, "net_profit": 2125848, "operational_expense": 5698826, "product_revenue": 4786507, "quarter": 2, "rd_expense": 1582694, "revenue": 13144995, "salaries_expense": 3751424, "service_revenue": 8358488 }, { "depreciation": 882488, "expenses": 10008023, "income_tax": 562937, "marketing_expense": 1447218, "net_income": 2809595, "net_profit": 2246658, "operational_expense": 5527365, "product_revenue": 2708110, "quarter": 3, "rd_expense": 1511180, "revenue": 12817618, "salaries_expense": 3373276, "service_revenue": 10109508 }, { "depreciation": 504572, "expenses": 9823151, "income_tax": 794474, "marketing_expense": 1047554, "net_income": 2675244, "net_profit": 1880770, "operational_expense": 5203873, "product_revenue": 2950399, "quarter": 4, "rd_expense": 1956412, "revenue": 12498395, "salaries_expense": 4694890, "service_revenue": 9547996 } ], "market_conditions": { "gdp_growth": [ 0.03479048327331811, 0.03683904232980967, 0.028631644958524168, 0.023957943992255412 ], "inflation_rate": [ 0.013796835914238047, 0.014752705659173002, 0.011109406474781959, 0.014885124933966636 ], "interest_rate": [ 0.037636936656678624, 0.034808554645903746, 0.03635667776360463, 0.039138977053105 ], "year": 2003 }, "random_event": { "description": "Meza-Crosby Economic Slowdown Impact in 2003", "impact": -0.02, "type": "Economic Slowdown Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 72774, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 20786674, "net_revenue": 18135574, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 25724 }, { "average_project_size": 185847, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 20787431, "net_revenue": 18191351, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 25803 }, { "average_project_size": 66516, "billable_hours_per_employee": 91, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 21319555, "net_revenue": 18247301, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 25883 }, { "average_project_size": 66256, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 21746009, "net_revenue": 18303422, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 25962 } ], "balance_sheet": [ { "assets": 22718514, "current_assets": 11231666, "current_liabilities": 5117150, "equity": 16563900, "fixed_assets": 11486848, "liabilities": 9766416, "long_term_liabilities": 4649266, "quarter": 1 }, { "assets": 23244593, "current_assets": 7134317, "current_liabilities": 5077315, "equity": 17103722, "fixed_assets": 16110276, "liabilities": 10046765, "long_term_liabilities": 4969450, "quarter": 2 }, { "assets": 23782853, "current_assets": 8521180, "current_liabilities": 4560837, "equity": 17372928, "fixed_assets": 15261673, "liabilities": 10335162, "long_term_liabilities": 5774325, "quarter": 3 }, { "assets": 24333578, "current_assets": 10041454, "current_liabilities": 5310857, "equity": 17515323, "fixed_assets": 14292124, "liabilities": 10631838, "long_term_liabilities": 5320981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66595, "financing_cash_flow": 69535, "investing_cash_flow": -439389, "net_cash_flow": 4519225, "operating_cash_flow": 4822298, "quarter": 1 }, { "change_in_working_capital": 24800, "financing_cash_flow": 119329, "investing_cash_flow": -142149, "net_cash_flow": 4451524, "operating_cash_flow": 4876817, "quarter": 2 }, { "change_in_working_capital": -8767, "financing_cash_flow": 27650, "investing_cash_flow": -410734, "net_cash_flow": 4318387, "operating_cash_flow": 4654821, "quarter": 3 }, { "change_in_working_capital": 86469, "financing_cash_flow": 47318, "investing_cash_flow": -145681, "net_cash_flow": 4585647, "operating_cash_flow": 4757298, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7982728976023696, "current_ratio": 2.194906539773116, "debt_to_equity_ratio": 0.589620560375274, "profit_margin": 0.19915564845093958, "quarter": 1, "return_on_assets": 0.1589805565628104, "return_on_equity": 0.2180526325321935 }, { "asset_turnover_ratio": 0.7826057010333543, "current_ratio": 1.4051357853511157, "debt_to_equity_ratio": 0.587402262501694, "profit_margin": 0.21471159563684963, "quarter": 2, "return_on_assets": 0.16803451882336679, "return_on_equity": 0.22836514765616514 }, { "asset_turnover_ratio": 0.7672460911228774, "current_ratio": 1.8683368864092271, "debt_to_equity_ratio": 0.5949004105698245, "profit_margin": 0.21511329264530682, "quarter": 3, "return_on_assets": 0.16504483293068328, "return_on_equity": 0.22593986459852938 }, { "asset_turnover_ratio": 0.7521878615631454, "current_ratio": 1.8907407975774908, "debt_to_equity_ratio": 0.6070021089534005, "profit_margin": 0.20835355268539402, "quarter": 4, "return_on_assets": 0.15672101324351068, "return_on_equity": 0.21772838559699983 } ], "income_statement": [ { "depreciation": 1210496, "expenses": 13113655, "income_tax": 1410117, "marketing_expense": 2112748, "net_income": 5021919, "net_profit": 3611802, "operational_expense": 7877744, "product_revenue": 5992821, "quarter": 1, "rd_expense": 2152218, "revenue": 18135574, "salaries_expense": 4730839, "service_revenue": 12142753 }, { "depreciation": 970923, "expenses": 13209532, "income_tax": 1075925, "marketing_expense": 2015892, "net_income": 4981819, "net_profit": 3905894, "operational_expense": 7694729, "product_revenue": 5177605, "quarter": 2, "rd_expense": 1641210, "revenue": 18191351, "salaries_expense": 4170843, "service_revenue": 13013746 }, { "depreciation": 729584, "expenses": 13306110, "income_tax": 1015954, "marketing_expense": 2448103, "net_income": 4941191, "net_profit": 3925237, "operational_expense": 7011843, "product_revenue": 5285275, "quarter": 3, "rd_expense": 1814972, "revenue": 18247301, "salaries_expense": 5068769, "service_revenue": 12962026 }, { "depreciation": 943715, "expenses": 13403395, "income_tax": 1086444, "marketing_expense": 2387964, "net_income": 4900027, "net_profit": 3813583, "operational_expense": 7400086, "product_revenue": 6701290, "quarter": 4, "rd_expense": 1811929, "revenue": 18303422, "salaries_expense": 4164086, "service_revenue": 11602132 } ], "market_conditions": { "gdp_growth": [ 0.024566579269018875, 0.03344575541915423, 0.03144759443391047, 0.0363966480350459 ], "inflation_rate": [ 0.01006792832401456, 0.01305379479094047, 0.015316803215080166, 0.013635972959043001 ], "interest_rate": [ 0.029283855098996628, 0.026294530209317147, 0.028054088073853005, 0.027146980897276192 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 109063, "billable_hours_per_employee": 117, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 9061713, "net_revenue": 6995260, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 9922 }, { "average_project_size": 83923, "billable_hours_per_employee": 110, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 8116834, "net_revenue": 6819137, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 9673 }, { "average_project_size": 177628, "billable_hours_per_employee": 145, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 8561043, "net_revenue": 6647449, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 9429 }, { "average_project_size": 156180, "billable_hours_per_employee": 127, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 8354652, "net_revenue": 6480084, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 9192 } ], "balance_sheet": [ { "assets": 10404941, "current_assets": 3547584, "current_liabilities": 2665829, "equity": 6089787, "fixed_assets": 6857357, "liabilities": 6198379, "long_term_liabilities": 3532550, "quarter": 1 }, { "assets": 10645080, "current_assets": 4749407, "current_liabilities": 3459171, "equity": 6239585, "fixed_assets": 5895673, "liabilities": 6258035, "long_term_liabilities": 2798864, "quarter": 2 }, { "assets": 10890761, "current_assets": 5338863, "current_liabilities": 3368414, "equity": 6343446, "fixed_assets": 5551898, "liabilities": 6318265, "long_term_liabilities": 2949851, "quarter": 3 }, { "assets": 11142112, "current_assets": 4811945, "current_liabilities": 2841595, "equity": 6419713, "fixed_assets": 6330167, "liabilities": 6379074, "long_term_liabilities": 3537479, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53296, "financing_cash_flow": 171989, "investing_cash_flow": -229165, "net_cash_flow": 2174113, "operating_cash_flow": 2272254, "quarter": 1 }, { "change_in_working_capital": 81483, "financing_cash_flow": 172654, "investing_cash_flow": -141253, "net_cash_flow": 1617864, "operating_cash_flow": 2206701, "quarter": 2 }, { "change_in_working_capital": -23403, "financing_cash_flow": 135042, "investing_cash_flow": -293512, "net_cash_flow": 1643069, "operating_cash_flow": 2177118, "quarter": 3 }, { "change_in_working_capital": -64403, "financing_cash_flow": -97826, "investing_cash_flow": -309565, "net_cash_flow": 1560329, "operating_cash_flow": 1914650, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6723017458724658, "current_ratio": 1.3307620256212982, "debt_to_equity_ratio": 1.0178318223609464, "profit_margin": 0.2692144394918845, "quarter": 1, "return_on_assets": 0.18099333768447126, "return_on_equity": 0.30924316400557195 }, { "asset_turnover_ratio": 0.6405904887516111, "current_ratio": 1.3729899447006233, "debt_to_equity_ratio": 1.0029569274238592, "profit_margin": 0.2716678078179101, "quarter": 2, "return_on_assets": 0.17402781378815377, "return_on_equity": 0.2969011560865025 }, { "asset_turnover_ratio": 0.6103750692903829, "current_ratio": 1.5849782716732563, "debt_to_equity_ratio": 0.9960303910524343, "profit_margin": 0.26641046813597213, "quarter": 3, "return_on_assets": 0.16261030794817735, "return_on_equity": 0.27917791055524077 }, { "asset_turnover_ratio": 0.5815848916255734, "current_ratio": 1.6933957865213023, "debt_to_equity_ratio": 0.9936696547026324, "profit_margin": 0.25565640815767204, "quarter": 4, "return_on_assets": 0.14868590443176302, "return_on_equity": 0.2580606017745653 } ], "income_statement": [ { "depreciation": 389029, "expenses": 4431356, "income_tax": 680679, "marketing_expense": 544801, "net_income": 2563904, "net_profit": 1883225, "operational_expense": 2494638, "product_revenue": 1675952, "quarter": 1, "rd_expense": 877982, "revenue": 6995260, "salaries_expense": 1637026, "service_revenue": 5319308 }, { "depreciation": 354161, "expenses": 4349211, "income_tax": 617386, "marketing_expense": 625907, "net_income": 2469926, "net_profit": 1852540, "operational_expense": 2868553, "product_revenue": 2276787, "quarter": 2, "rd_expense": 602525, "revenue": 6819137, "salaries_expense": 2102435, "service_revenue": 4542350 }, { "depreciation": 406168, "expenses": 4268588, "income_tax": 607911, "marketing_expense": 665713, "net_income": 2378861, "net_profit": 1770950, "operational_expense": 2305611, "product_revenue": 1690632, "quarter": 3, "rd_expense": 549407, "revenue": 6647449, "salaries_expense": 1528413, "service_revenue": 4956817 }, { "depreciation": 257975, "expenses": 4189461, "income_tax": 633948, "marketing_expense": 811872, "net_income": 2290623, "net_profit": 1656675, "operational_expense": 2889812, "product_revenue": 2064715, "quarter": 4, "rd_expense": 788832, "revenue": 6480084, "salaries_expense": 1965379, "service_revenue": 4415369 } ], "market_conditions": { "gdp_growth": [ 0.008287152877232754, 0.02412974055746627, 0.02380860870388938, 0.019581555579260848 ], "inflation_rate": [ 0.014963475224606865, 0.012806362159294229, 0.012827744215340872, 0.009499967439225664 ], "interest_rate": [ 0.025069724153019907, 0.025781736706457798, 0.022988769457647648, 0.03226185715799845 ], "year": 2005 }, "random_event": { "description": "Meza-Crosby Economic Slowdown Impact in 2005", "impact": -0.04, "type": "Economic Slowdown Impact" }, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1990, "industry": "Advertising", "location": "North Sherry", "name": "Bailey-Hughes", "num_employees": 985, "region": "North America", "revenue_size": "Large", "website": "www.bailey-hughes.com" }

[ { "advertising_kpis": [ { "average_project_size": 75563, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 67374830, "net_revenue": 52366272, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 53164 }, { "average_project_size": 150833, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 64923755, "net_revenue": 53034292, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 53842 }, { "average_project_size": 132169, "billable_hours_per_employee": 98, "client_concentration": 0.1, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 64653473, "net_revenue": 53710834, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 54529 }, { "average_project_size": 174128, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 65519993, "net_revenue": 54396006, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 55224 } ], "balance_sheet": [ { "assets": 65923063, "current_assets": 24661472, "current_liabilities": 14491880, "equity": 45102494, "fixed_assets": 41261591, "liabilities": 30341563, "long_term_liabilities": 15849683, "quarter": 1 }, { "assets": 66915049, "current_assets": 21032291, "current_liabilities": 14734523, "equity": 45829333, "fixed_assets": 45882758, "liabilities": 31027855, "long_term_liabilities": 16293332, "quarter": 2 }, { "assets": 67921962, "current_assets": 22482990, "current_liabilities": 13810207, "equity": 46334281, "fixed_assets": 45438972, "liabilities": 31729670, "long_term_liabilities": 17919463, "quarter": 3 }, { "assets": 68944027, "current_assets": 22724873, "current_liabilities": 17583224, "equity": 46778377, "fixed_assets": 46219154, "liabilities": 32447360, "long_term_liabilities": 14864136, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94005, "financing_cash_flow": -170813, "investing_cash_flow": -477062, "net_cash_flow": 13175495, "operating_cash_flow": 13293039, "quarter": 1 }, { "change_in_working_capital": 14450, "financing_cash_flow": -119152, "investing_cash_flow": -496257, "net_cash_flow": 11927392, "operating_cash_flow": 12517088, "quarter": 2 }, { "change_in_working_capital": 61804, "financing_cash_flow": 100965, "investing_cash_flow": -108710, "net_cash_flow": 12415249, "operating_cash_flow": 12840825, "quarter": 3 }, { "change_in_working_capital": 80260, "financing_cash_flow": -9655, "investing_cash_flow": -342136, "net_cash_flow": 12765948, "operating_cash_flow": 13237349, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7943543521331828, "current_ratio": 1.70174414913731, "debt_to_equity_ratio": 0.6727247278166036, "profit_margin": 0.1818153868199745, "quarter": 1, "return_on_assets": 0.14442584380522488, "return_on_equity": 0.21109684089753442 }, { "asset_turnover_ratio": 0.7925615058579722, "current_ratio": 1.427415804366385, "debt_to_equity_ratio": 0.6770304730378686, "profit_margin": 0.18746623411131802, "quarter": 2, "return_on_assets": 0.14857852080478937, "return_on_equity": 0.21693833074114344 }, { "asset_turnover_ratio": 0.7907727105998499, "current_ratio": 1.6279980452139493, "debt_to_equity_ratio": 0.6847990152258973, "profit_margin": 0.18882575906380453, "quarter": 3, "return_on_assets": 0.14931825732595888, "return_on_equity": 0.21888737196547844 }, { "asset_turnover_ratio": 0.7889879423492335, "current_ratio": 1.2924178751291573, "debt_to_equity_ratio": 0.6936401406145408, "profit_margin": 0.18901589943938163, "quarter": 4, "return_on_assets": 0.14913126556996736, "return_on_equity": 0.21979621054402979 } ], "income_statement": [ { "depreciation": 3772045, "expenses": 39888888, "income_tax": 2956390, "marketing_expense": 7237995, "net_income": 12477384, "net_profit": 9520994, "operational_expense": 27472685, "product_revenue": 12857783, "quarter": 1, "rd_expense": 5195102, "revenue": 52366272, "salaries_expense": 18390507, "service_revenue": 39508489 }, { "depreciation": 2574949, "expenses": 40356349, "income_tax": 2735804, "marketing_expense": 6217085, "net_income": 12677943, "net_profit": 9942139, "operational_expense": 21257351, "product_revenue": 15640969, "quarter": 2, "rd_expense": 7853137, "revenue": 53034292, "salaries_expense": 16638804, "service_revenue": 37393323 }, { "depreciation": 2698836, "expenses": 40829289, "income_tax": 2739556, "marketing_expense": 7423535, "net_income": 12881545, "net_profit": 10141989, "operational_expense": 28045657, "product_revenue": 17955749, "quarter": 3, "rd_expense": 5042916, "revenue": 53710834, "salaries_expense": 13813779, "service_revenue": 35755085 }, { "depreciation": 2955639, "expenses": 41307772, "income_tax": 2806524, "marketing_expense": 5104051, "net_income": 13088234, "net_profit": 10281710, "operational_expense": 22112526, "product_revenue": 18729360, "quarter": 4, "rd_expense": 4517629, "revenue": 54396006, "salaries_expense": 20238607, "service_revenue": 35666646 } ], "market_conditions": { "gdp_growth": [ -0.0018563454457060976, 0.007020696202857545, -0.00435865897248426, 0.004694779951455567 ], "inflation_rate": [ 0.022922421430828444, 0.026601910392917292, 0.02361781257235759, 0.029153037454875838 ], "interest_rate": [ 0.047612776617376715, 0.04935021093090539, 0.0511160425324583, 0.04874810159328069 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 151447, "billable_hours_per_employee": 87, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 73657343, "net_revenue": 60783685, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 61709 }, { "average_project_size": 54052, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 75882051, "net_revenue": 62602096, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 63555 }, { "average_project_size": 189541, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 73069558, "net_revenue": 64474907, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 65457 }, { "average_project_size": 177545, "billable_hours_per_employee": 104, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 84668142, "net_revenue": 66403746, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 67415 } ], "balance_sheet": [ { "assets": 88364605, "current_assets": 41052663, "current_liabilities": 19361886, "equity": 62291054, "fixed_assets": 47311942, "liabilities": 42205365, "long_term_liabilities": 22843479, "quarter": 1 }, { "assets": 90781641, "current_assets": 36405374, "current_liabilities": 19085384, "equity": 64201888, "fixed_assets": 54376267, "liabilities": 43191242, "long_term_liabilities": 24105858, "quarter": 2 }, { "assets": 93264791, "current_assets": 37995746, "current_liabilities": 20439666, "equity": 67563846, "fixed_assets": 55269045, "liabilities": 44200147, "long_term_liabilities": 23760481, "quarter": 3 }, { "assets": 95815863, "current_assets": 30249439, "current_liabilities": 22507777, "equity": 70081747, "fixed_assets": 65566424, "liabilities": 45232620, "long_term_liabilities": 22724843, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61354, "financing_cash_flow": 139011, "investing_cash_flow": -255891, "net_cash_flow": 19069416, "operating_cash_flow": 19471515, "quarter": 1 }, { "change_in_working_capital": 61977, "financing_cash_flow": -6509, "investing_cash_flow": -430869, "net_cash_flow": 18634731, "operating_cash_flow": 18946442, "quarter": 2 }, { "change_in_working_capital": 18482, "financing_cash_flow": 1700, "investing_cash_flow": -386607, "net_cash_flow": 20997365, "operating_cash_flow": 21441460, "quarter": 3 }, { "change_in_working_capital": -15355, "financing_cash_flow": 74307, "investing_cash_flow": -408952, "net_cash_flow": 21750713, "operating_cash_flow": 22285487, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6878736684218755, "current_ratio": 2.1202822390339455, "debt_to_equity_ratio": 0.6775509850900902, "profit_margin": 0.26539710450263093, "quarter": 1, "return_on_assets": 0.18255967986276858, "return_on_equity": 0.2589748120171478 }, { "asset_turnover_ratio": 0.6895898257666437, "current_ratio": 1.9075002106323875, "debt_to_equity_ratio": 0.6727409947819603, "profit_margin": 0.26535036462676903, "quarter": 2, "return_on_assets": 0.18298291171008904, "return_on_equity": 0.25873832557696747 }, { "asset_turnover_ratio": 0.6913102609107868, "current_ratio": 1.8589220587068302, "debt_to_equity_ratio": 0.6541982083139554, "profit_margin": 0.28692095670645945, "quarter": 3, "return_on_assets": 0.19835140144151506, "return_on_equity": 0.2738032704650946 }, { "asset_turnover_ratio": 0.6930349935897357, "current_ratio": 1.3439549805385045, "debt_to_equity_ratio": 0.6454265473718855, "profit_margin": 0.2936356030275762, "quarter": 4, "return_on_assets": 0.20349974826193445, "return_on_equity": 0.2782251418475627 } ], "income_statement": [ { "depreciation": 3339701, "expenses": 38113048, "income_tax": 6538823, "marketing_expense": 6768415, "net_income": 22670637, "net_profit": 16131814, "operational_expense": 25146287, "product_revenue": 14318565, "quarter": 1, "rd_expense": 4542350, "revenue": 60783685, "salaries_expense": 16018065, "service_revenue": 46465120 }, { "depreciation": 2334953, "expenses": 39268988, "income_tax": 6721619, "marketing_expense": 5104658, "net_income": 23333108, "net_profit": 16611489, "operational_expense": 21264370, "product_revenue": 17101989, "quarter": 2, "rd_expense": 4020189, "revenue": 62602096, "salaries_expense": 17782837, "service_revenue": 45500107 }, { "depreciation": 2942258, "expenses": 40459986, "income_tax": 5515719, "marketing_expense": 8017553, "net_income": 24014921, "net_profit": 18499202, "operational_expense": 27489457, "product_revenue": 19033247, "quarter": 3, "rd_expense": 5321709, "revenue": 64474907, "salaries_expense": 17992489, "service_revenue": 45441660 }, { "depreciation": 2786983, "expenses": 41687107, "income_tax": 5218135, "marketing_expense": 5248811, "net_income": 24716639, "net_profit": 19498504, "operational_expense": 26949220, "product_revenue": 15001081, "quarter": 4, "rd_expense": 8105412, "revenue": 66403746, "salaries_expense": 12595896, "service_revenue": 51402665 } ], "market_conditions": { "gdp_growth": [ -0.006357316970361059, -0.011175374819967498, -0.019550053143317737, -0.006203650388377594 ], "inflation_rate": [ 0.027431039995878048, 0.029913457440153737, 0.025319461563159243, 0.03325573506195645 ], "interest_rate": [ 0.0576321612881795, 0.06285966492935327, 0.06176863179986366, 0.06390810928549646 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 199872, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 74366663, "net_revenue": 61122444, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 62053 }, { "average_project_size": 168626, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 77738905, "net_revenue": 62988989, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 63948 }, { "average_project_size": 139195, "billable_hours_per_employee": 159, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 71557524, "net_revenue": 64912534, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 65901 }, { "average_project_size": 115184, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 84695740, "net_revenue": 66894821, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 67914 } ], "balance_sheet": [ { "assets": 90693606, "current_assets": 30106144, "current_liabilities": 18242365, "equity": 67241610, "fixed_assets": 60587462, "liabilities": 38624382, "long_term_liabilities": 20382017, "quarter": 1 }, { "assets": 92122017, "current_assets": 39120109, "current_liabilities": 20703582, "equity": 70312802, "fixed_assets": 53001908, "liabilities": 39233926, "long_term_liabilities": 18530344, "quarter": 2 }, { "assets": 93572925, "current_assets": 45053839, "current_liabilities": 18067302, "equity": 71184719, "fixed_assets": 48519086, "liabilities": 39853089, "long_term_liabilities": 21785787, "quarter": 3 }, { "assets": 95046685, "current_assets": 42410513, "current_liabilities": 22421191, "equity": 72556358, "fixed_assets": 52636172, "liabilities": 40482023, "long_term_liabilities": 18060832, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94047, "financing_cash_flow": -148040, "investing_cash_flow": -381825, "net_cash_flow": 17459494, "operating_cash_flow": 17901930, "quarter": 1 }, { "change_in_working_capital": 62443, "financing_cash_flow": -9605, "investing_cash_flow": -282476, "net_cash_flow": 19674577, "operating_cash_flow": 19885652, "quarter": 2 }, { "change_in_working_capital": -43314, "financing_cash_flow": -178577, "investing_cash_flow": -232131, "net_cash_flow": 20640320, "operating_cash_flow": 20702015, "quarter": 3 }, { "change_in_working_capital": 88752, "financing_cash_flow": -97500, "investing_cash_flow": -146139, "net_cash_flow": 19900556, "operating_cash_flow": 20186004, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6739443572240362, "current_ratio": 1.6503421568420542, "debt_to_equity_ratio": 0.5744119154791207, "profit_margin": 0.24822937381234297, "quarter": 1, "return_on_assets": 0.1672927857780845, "return_on_equity": 0.22563983818947822 }, { "asset_turnover_ratio": 0.683756077550929, "current_ratio": 1.8895333667381808, "debt_to_equity_ratio": 0.5579912175879437, "profit_margin": 0.2766310632482131, "quarter": 2, "return_on_assets": 0.18914817073534115, "return_on_equity": 0.24781704759824533 }, { "asset_turnover_ratio": 0.6937106433297879, "current_ratio": 2.493667233768495, "debt_to_equity_ratio": 0.5598545524918066, "profit_margin": 0.2690525530862807, "quarter": 3, "return_on_assets": 0.1866446196910057, "return_on_equity": 0.24534595690403724 }, { "asset_turnover_ratio": 0.703810143404791, "current_ratio": 1.8915370285191362, "debt_to_equity_ratio": 0.5579390161782928, "profit_margin": 0.26895499129895273, "quarter": 4, "return_on_assets": 0.18929325099555025, "return_on_equity": 0.2479685653461272 } ], "income_statement": [ { "depreciation": 2729544, "expenses": 39836735, "income_tax": 6113323, "marketing_expense": 5810726, "net_income": 21285709, "net_profit": 15172386, "operational_expense": 23773774, "product_revenue": 19829201, "quarter": 1, "rd_expense": 5022372, "revenue": 61122444, "salaries_expense": 18262974, "service_revenue": 41293243 }, { "depreciation": 2460941, "expenses": 40982215, "income_tax": 4582063, "marketing_expense": 6419382, "net_income": 22006774, "net_profit": 17424711, "operational_expense": 21823767, "product_revenue": 15487745, "quarter": 2, "rd_expense": 6159787, "revenue": 62988989, "salaries_expense": 13793811, "service_revenue": 47501244 }, { "depreciation": 3237132, "expenses": 42160632, "income_tax": 5287019, "marketing_expense": 7400480, "net_income": 22751902, "net_profit": 17464883, "operational_expense": 27793305, "product_revenue": 17732594, "quarter": 3, "rd_expense": 7052973, "revenue": 64912534, "salaries_expense": 15334360, "service_revenue": 47179940 }, { "depreciation": 2194308, "expenses": 43372935, "income_tax": 5530190, "marketing_expense": 7660530, "net_income": 23521886, "net_profit": 17991696, "operational_expense": 24385228, "product_revenue": 13827552, "quarter": 4, "rd_expense": 6751848, "revenue": 66894821, "salaries_expense": 15354043, "service_revenue": 53067269 } ], "market_conditions": { "gdp_growth": [ 0.002750178878351677, 0.0007756825731461033, -0.004429223981857973, -0.009004809032096517 ], "inflation_rate": [ 0.03759329958213563, 0.03145984414385532, 0.03846148761514014, 0.03779897125938478 ], "interest_rate": [ 0.04400147309603297, 0.05007800739729039, 0.04312012377678429, 0.04181538991998023 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 94090, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 100371691, "net_revenue": 83200375, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 84467 }, { "average_project_size": 94196, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 107318632, "net_revenue": 85296570, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 86596 }, { "average_project_size": 79527, "billable_hours_per_employee": 104, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 105730976, "net_revenue": 87445579, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 88777 }, { "average_project_size": 112521, "billable_hours_per_employee": 131, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 99310255, "net_revenue": 89648731, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 91014 } ], "balance_sheet": [ { "assets": 103563527, "current_assets": 38371528, "current_liabilities": 29033511, "equity": 62238416, "fixed_assets": 65191999, "liabilities": 55100172, "long_term_liabilities": 26066661, "quarter": 1 }, { "assets": 105568539, "current_assets": 47365168, "current_liabilities": 33210754, "equity": 62276901, "fixed_assets": 58203371, "liabilities": 56222760, "long_term_liabilities": 23012006, "quarter": 2 }, { "assets": 107612369, "current_assets": 32936577, "current_liabilities": 25863146, "equity": 63306767, "fixed_assets": 74675792, "liabilities": 57368220, "long_term_liabilities": 31505074, "quarter": 3 }, { "assets": 109695768, "current_assets": 40230082, "current_liabilities": 27374044, "equity": 65225632, "fixed_assets": 69465686, "liabilities": 58537017, "long_term_liabilities": 31162973, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50098, "financing_cash_flow": 40772, "investing_cash_flow": -412772, "net_cash_flow": 19711723, "operating_cash_flow": 20047522, "quarter": 1 }, { "change_in_working_capital": 1356, "financing_cash_flow": 37217, "investing_cash_flow": -342811, "net_cash_flow": 19491230, "operating_cash_flow": 19504786, "quarter": 2 }, { "change_in_working_capital": 99310, "financing_cash_flow": 19985, "investing_cash_flow": -498121, "net_cash_flow": 19232536, "operating_cash_flow": 19717303, "quarter": 3 }, { "change_in_working_capital": 67907, "financing_cash_flow": 165993, "investing_cash_flow": -202270, "net_cash_flow": 19436011, "operating_cash_flow": 19831884, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8033752558465878, "current_ratio": 1.32162892734537, "debt_to_equity_ratio": 0.885308070822368, "profit_margin": 0.16556489078324466, "quarter": 1, "return_on_assets": 0.13301073649220155, "return_on_equity": 0.2213273069160372 }, { "asset_turnover_ratio": 0.8079733868439726, "current_ratio": 1.4261997183201562, "debt_to_equity_ratio": 0.9027867330778068, "profit_margin": 0.15160189911505234, "quarter": 2, "return_on_assets": 0.12249029987996708, "return_on_equity": 0.20763913734243133 }, { "asset_turnover_ratio": 0.8125978436549427, "current_ratio": 1.2734946088925145, "debt_to_equity_ratio": 0.9061941198166067, "profit_margin": 0.1493799703699143, "quarter": 3, "return_on_assets": 0.12138584180783159, "return_on_equity": 0.20633841560729202 }, { "asset_turnover_ratio": 0.8172487656953183, "current_ratio": 1.4696433599653744, "debt_to_equity_ratio": 0.897454194081247, "profit_margin": 0.1569111000578469, "quarter": 4, "return_on_assets": 0.12823540284616997, "return_on_equity": 0.21566492448858143 } ], "income_statement": [ { "depreciation": 6272461, "expenses": 65846828, "income_tax": 3578486, "marketing_expense": 8595145, "net_income": 17353547, "net_profit": 13775061, "operational_expense": 35537704, "product_revenue": 26453514, "quarter": 1, "rd_expense": 9219802, "revenue": 83200375, "salaries_expense": 22344365, "service_revenue": 56746861 }, { "depreciation": 6573664, "expenses": 67486868, "income_tax": 4878580, "marketing_expense": 9674636, "net_income": 17809702, "net_profit": 12931122, "operational_expense": 41264583, "product_revenue": 19100996, "quarter": 2, "rd_expense": 10908654, "revenue": 85296570, "salaries_expense": 31505764, "service_revenue": 66195574 }, { "depreciation": 6654685, "expenses": 69167756, "income_tax": 5215205, "marketing_expense": 8185675, "net_income": 18277823, "net_profit": 13062618, "operational_expense": 43380893, "product_revenue": 22569908, "quarter": 3, "rd_expense": 11793619, "revenue": 87445579, "salaries_expense": 33742037, "service_revenue": 64875671 }, { "depreciation": 5765003, "expenses": 70890510, "income_tax": 4691340, "marketing_expense": 11223128, "net_income": 18758221, "net_profit": 14066881, "operational_expense": 41166584, "product_revenue": 17951385, "quarter": 4, "rd_expense": 10270141, "revenue": 89648731, "salaries_expense": 31550633, "service_revenue": 71697346 } ], "market_conditions": { "gdp_growth": [ -0.0008959848308271057, -0.0047063368141474025, -0.008685129793687485, -0.010419429054775043 ], "inflation_rate": [ 0.023814571351145584, 0.022177769624578673, 0.022400305947815037, 0.027381747014382663 ], "interest_rate": [ 0.05626480378561393, 0.055181780790477655, 0.05474854315555578, 0.056047316252425726 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 143731, "billable_hours_per_employee": 142, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 75830415, "net_revenue": 66232913, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 67242 }, { "average_project_size": 139876, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 87146908, "net_revenue": 68399991, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 69442 }, { "average_project_size": 59514, "billable_hours_per_employee": 156, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 89626290, "net_revenue": 70637975, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 71714 }, { "average_project_size": 60344, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 93286885, "net_revenue": 72949183, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 74060 } ], "balance_sheet": [ { "assets": 81482072, "current_assets": 40526581, "current_liabilities": 21649138, "equity": 57833992, "fixed_assets": 40955491, "liabilities": 37658241, "long_term_liabilities": 16009103, "quarter": 1 }, { "assets": 82941608, "current_assets": 38990077, "current_liabilities": 17474871, "equity": 59549219, "fixed_assets": 43951531, "liabilities": 38282872, "long_term_liabilities": 20808001, "quarter": 2 }, { "assets": 84427287, "current_assets": 39257333, "current_liabilities": 21694928, "equity": 61084144, "fixed_assets": 45169954, "liabilities": 38917863, "long_term_liabilities": 17222935, "quarter": 3 }, { "assets": 85939579, "current_assets": 26851603, "current_liabilities": 18433533, "equity": 62009945, "fixed_assets": 59087976, "liabilities": 39563387, "long_term_liabilities": 21129854, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57486, "financing_cash_flow": -193187, "investing_cash_flow": -309019, "net_cash_flow": 17722940, "operating_cash_flow": 17967568, "quarter": 1 }, { "change_in_working_capital": -71818, "financing_cash_flow": 15380, "investing_cash_flow": -169867, "net_cash_flow": 17747266, "operating_cash_flow": 18232499, "quarter": 2 }, { "change_in_working_capital": 8937, "financing_cash_flow": -67778, "investing_cash_flow": -362324, "net_cash_flow": 19817691, "operating_cash_flow": 19808120, "quarter": 3 }, { "change_in_working_capital": -60531, "financing_cash_flow": -103719, "investing_cash_flow": -411724, "net_cash_flow": 18640996, "operating_cash_flow": 18921277, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8128525867628894, "current_ratio": 1.871972038794339, "debt_to_equity_ratio": 0.6511437253025868, "profit_margin": 0.2115286851417814, "quarter": 1, "return_on_assets": 0.17194163889204978, "return_on_equity": 0.24224786350560065 }, { "asset_turnover_ratio": 0.8246764518961339, "current_ratio": 2.231208287603382, "debt_to_equity_ratio": 0.6428778184311703, "profit_margin": 0.21769714852740257, "quarter": 2, "return_on_assets": 0.17952971203548404, "return_on_equity": 0.2500533718166816 }, { "asset_turnover_ratio": 0.8366723308306709, "current_ratio": 1.8095166298777299, "debt_to_equity_ratio": 0.6371189060126634, "profit_margin": 0.22048650177188686, "quarter": 3, "return_on_assets": 0.18447495535418543, "return_on_equity": 0.25497156839915774 }, { "asset_turnover_ratio": 0.8488426851613969, "current_ratio": 1.456671545275667, "debt_to_equity_ratio": 0.6380168052076163, "profit_margin": 0.21431018631147658, "quarter": 4, "return_on_assets": 0.18191563400607302, "return_on_equity": 0.25211686609301137 } ], "income_statement": [ { "depreciation": 3957407, "expenses": 46454388, "income_tax": 5768364, "marketing_expense": 4718023, "net_income": 19778525, "net_profit": 14010161, "operational_expense": 30029111, "product_revenue": 15308528, "quarter": 1, "rd_expense": 7840928, "revenue": 66232913, "salaries_expense": 20429500, "service_revenue": 50924385 }, { "depreciation": 3342016, "expenses": 48094574, "income_tax": 5414934, "marketing_expense": 6115326, "net_income": 20305417, "net_profit": 14890483, "operational_expense": 33341498, "product_revenue": 18923540, "quarter": 2, "rd_expense": 6959741, "revenue": 68399991, "salaries_expense": 16976734, "service_revenue": 49476451 }, { "depreciation": 4233400, "expenses": 49792671, "income_tax": 5270584, "marketing_expense": 6745780, "net_income": 20845304, "net_profit": 15574720, "operational_expense": 33159571, "product_revenue": 25145520, "quarter": 3, "rd_expense": 6387326, "revenue": 70637975, "salaries_expense": 17201858, "service_revenue": 45492455 }, { "depreciation": 3287524, "expenses": 51550724, "income_tax": 5764706, "marketing_expense": 6263101, "net_income": 21398459, "net_profit": 15633753, "operational_expense": 31562936, "product_revenue": 26996325, "quarter": 4, "rd_expense": 7965696, "revenue": 72949183, "salaries_expense": 16069919, "service_revenue": 45952858 } ], "market_conditions": { "gdp_growth": [ 0.00621452017216031, -0.0070353118813727845, 0.005925746551852547, 0.01005086744413137 ], "inflation_rate": [ 0.024163756108613033, 0.020148782227456884, 0.02831748404862458, 0.02763941676092789 ], "interest_rate": [ 0.050329991458618814, 0.05352673074334129, 0.05182308040458418, 0.05028773887465813 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 85239, "billable_hours_per_employee": 108, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 26902538, "net_revenue": 22039413, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 22375 }, { "average_project_size": 172008, "billable_hours_per_employee": 93, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 25508091, "net_revenue": 22310903, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 22651 }, { "average_project_size": 53347, "billable_hours_per_employee": 111, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 27567943, "net_revenue": 22585737, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 22930 }, { "average_project_size": 61147, "billable_hours_per_employee": 129, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 27159507, "net_revenue": 22863958, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 23212 } ], "balance_sheet": [ { "assets": 27007595, "current_assets": 9809393, "current_liabilities": 6043871, "equity": 18341776, "fixed_assets": 17198202, "liabilities": 12646870, "long_term_liabilities": 6602999, "quarter": 1 }, { "assets": 27724389, "current_assets": 8958738, "current_liabilities": 6633256, "equity": 19144228, "fixed_assets": 18765651, "liabilities": 12801712, "long_term_liabilities": 6168456, "quarter": 2 }, { "assets": 28460208, "current_assets": 13961340, "current_liabilities": 5513820, "equity": 19353674, "fixed_assets": 14498868, "liabilities": 12958450, "long_term_liabilities": 7444630, "quarter": 3 }, { "assets": 29215555, "current_assets": 12695086, "current_liabilities": 6718666, "equity": 20423820, "fixed_assets": 16520469, "liabilities": 13117108, "long_term_liabilities": 6398442, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5931, "financing_cash_flow": -140581, "investing_cash_flow": -153970, "net_cash_flow": 4408386, "operating_cash_flow": 4963758, "quarter": 1 }, { "change_in_working_capital": -4698, "financing_cash_flow": -170306, "investing_cash_flow": -404540, "net_cash_flow": 5062500, "operating_cash_flow": 5362735, "quarter": 2 }, { "change_in_working_capital": -64287, "financing_cash_flow": 48663, "investing_cash_flow": -141466, "net_cash_flow": 4380950, "operating_cash_flow": 4917133, "quarter": 3 }, { "change_in_working_capital": 68545, "financing_cash_flow": -43918, "investing_cash_flow": -436052, "net_cash_flow": 5309752, "operating_cash_flow": 5622421, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8160450051180048, "current_ratio": 1.6230314975286535, "debt_to_equity_ratio": 0.689511746299813, "profit_margin": 0.18063325915259176, "quarter": 1, "return_on_assets": 0.14740486888965862, "return_on_equity": 0.21704828365584664 }, { "asset_turnover_ratio": 0.8047392135494853, "current_ratio": 1.3505792630346243, "debt_to_equity_ratio": 0.6686982624736814, "profit_margin": 0.18921470816308958, "quarter": 2, "return_on_assets": 0.15226849543916007, "return_on_equity": 0.22051299221885573 }, { "asset_turnover_ratio": 0.7935900187377408, "current_ratio": 2.532063070611663, "debt_to_equity_ratio": 0.6695602085681509, "profit_margin": 0.17054639394764934, "quarter": 3, "return_on_assets": 0.13534391596856918, "return_on_equity": 0.19902763681975835 }, { "asset_turnover_ratio": 0.782595367433547, "current_ratio": 1.8895247955472112, "debt_to_equity_ratio": 0.6422455740405076, "profit_margin": 0.18917866276696274, "quarter": 4, "return_on_assets": 0.14805034509869827, "return_on_equity": 0.21178080300355173 } ], "income_statement": [ { "depreciation": 982707, "expenses": 16605592, "income_tax": 1452770, "marketing_expense": 2397505, "net_income": 5433821, "net_profit": 3981051, "operational_expense": 8862147, "product_revenue": 6872146, "quarter": 1, "rd_expense": 3083418, "revenue": 22039413, "salaries_expense": 6384887, "service_revenue": 15167267 }, { "depreciation": 1141184, "expenses": 16863094, "income_tax": 1226258, "marketing_expense": 3072185, "net_income": 5447809, "net_profit": 4221551, "operational_expense": 10766674, "product_revenue": 8123313, "quarter": 2, "rd_expense": 1935359, "revenue": 22310903, "salaries_expense": 7989544, "service_revenue": 14187590 }, { "depreciation": 1065217, "expenses": 17124589, "income_tax": 1609232, "marketing_expense": 1982531, "net_income": 5461148, "net_profit": 3851916, "operational_expense": 8778132, "product_revenue": 6582526, "quarter": 3, "rd_expense": 1925109, "revenue": 22585737, "salaries_expense": 8494026, "service_revenue": 16003211 }, { "depreciation": 1297048, "expenses": 17390139, "income_tax": 1148446, "marketing_expense": 2020065, "net_income": 5473819, "net_profit": 4325373, "operational_expense": 9722473, "product_revenue": 6724093, "quarter": 4, "rd_expense": 2917069, "revenue": 22863958, "salaries_expense": 6638155, "service_revenue": 16139865 } ], "market_conditions": { "gdp_growth": [ -0.019911746441533103, -0.012676442525742309, -0.021756814758082887, -0.02534327728692094 ], "inflation_rate": [ 0.04060560557759893, 0.03359666823466746, 0.03948810275527632, 0.042239052890569215 ], "interest_rate": [ 0.05775778185431426, 0.05469957375455966, 0.05388939340433786, 0.05543786978748512 ], "year": 1995 }, "random_event": { "description": "Bailey-Hughes Data Privacy Regulation Impact in 1995", "impact": 0.06, "type": "Data Privacy Regulation Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 83090, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 89344353, "net_revenue": 73556409, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 74677 }, { "average_project_size": 171807, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 93450423, "net_revenue": 76303327, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 77465 }, { "average_project_size": 104195, "billable_hours_per_employee": 145, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 91955270, "net_revenue": 79152828, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 80358 }, { "average_project_size": 184631, "billable_hours_per_employee": 131, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 99953685, "net_revenue": 82108742, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 83359 } ], "balance_sheet": [ { "assets": 81451964, "current_assets": 40129352, "current_liabilities": 21147569, "equity": 55099015, "fixed_assets": 41322612, "liabilities": 46364758, "long_term_liabilities": 25217189, "quarter": 1 }, { "assets": 83430596, "current_assets": 29223731, "current_liabilities": 20616886, "equity": 56965665, "fixed_assets": 54206865, "liabilities": 46996937, "long_term_liabilities": 26380051, "quarter": 2 }, { "assets": 85457293, "current_assets": 37690806, "current_liabilities": 23952367, "equity": 57077891, "fixed_assets": 47766487, "liabilities": 47637736, "long_term_liabilities": 23685369, "quarter": 3 }, { "assets": 87533223, "current_assets": 32895404, "current_liabilities": 20973205, "equity": 58577929, "fixed_assets": 54637819, "liabilities": 48287272, "long_term_liabilities": 27314067, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82005, "financing_cash_flow": 16744, "investing_cash_flow": -336873, "net_cash_flow": 23119124, "operating_cash_flow": 23336306, "quarter": 1 }, { "change_in_working_capital": 68356, "financing_cash_flow": 119493, "investing_cash_flow": -194069, "net_cash_flow": 23987545, "operating_cash_flow": 24322325, "quarter": 2 }, { "change_in_working_capital": 88779, "financing_cash_flow": -79037, "investing_cash_flow": -128415, "net_cash_flow": 22759382, "operating_cash_flow": 23021995, "quarter": 3 }, { "change_in_working_capital": 98189, "financing_cash_flow": 51942, "investing_cash_flow": -346648, "net_cash_flow": 22279848, "operating_cash_flow": 22619525, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9030648911056337, "current_ratio": 1.89758699924327, "debt_to_equity_ratio": 0.8414807052358377, "profit_margin": 0.27206071193605985, "quarter": 1, "return_on_assets": 0.24568847719865908, "return_on_equity": 0.36319721867986204 }, { "asset_turnover_ratio": 0.9145724789021045, "current_ratio": 1.4174658093370647, "debt_to_equity_ratio": 0.8250046233990247, "profit_margin": 0.2690840204123734, "quarter": 2, "return_on_assets": 0.24609683958148879, "return_on_equity": 0.3604277418687204 }, { "asset_turnover_ratio": 0.9262267177126708, "current_ratio": 1.5735733341093179, "debt_to_equity_ratio": 0.8346092535198961, "profit_margin": 0.2433056971761009, "quarter": 3, "return_on_assets": 0.22535623729621299, "return_on_equity": 0.3374044426413723 }, { "asset_turnover_ratio": 0.9380294611110115, "current_ratio": 1.5684490758565512, "debt_to_equity_ratio": 0.8243253529840565, "profit_margin": 0.23544360233895678, "quarter": 4, "return_on_assets": 0.22085303542404694, "return_on_equity": 0.33002153421982533 } ], "income_statement": [ { "depreciation": 3324497, "expenses": 48463755, "income_tax": 5080845, "marketing_expense": 8012639, "net_income": 25092654, "net_profit": 20011809, "operational_expense": 31165607, "product_revenue": 23380782, "quarter": 1, "rd_expense": 9179841, "revenue": 73556409, "salaries_expense": 18669908, "service_revenue": 50175627 }, { "depreciation": 3790319, "expenses": 50468083, "income_tax": 5303238, "marketing_expense": 5267601, "net_income": 25835244, "net_profit": 20532006, "operational_expense": 29894628, "product_revenue": 27618950, "quarter": 2, "rd_expense": 9485887, "revenue": 76303327, "salaries_expense": 16628806, "service_revenue": 48684377 }, { "depreciation": 3763661, "expenses": 52555305, "income_tax": 7339189, "marketing_expense": 8601933, "net_income": 26597523, "net_profit": 19258334, "operational_expense": 29446685, "product_revenue": 22107911, "quarter": 3, "rd_expense": 9871068, "revenue": 79152828, "salaries_expense": 23487274, "service_revenue": 57044917 }, { "depreciation": 3287547, "expenses": 54728848, "income_tax": 8047916, "marketing_expense": 10409171, "net_income": 27379894, "net_profit": 19331978, "operational_expense": 35721362, "product_revenue": 17042410, "quarter": 4, "rd_expense": 6579926, "revenue": 82108742, "salaries_expense": 24310674, "service_revenue": 65066332 } ], "market_conditions": { "gdp_growth": [ -0.0028504187781832405, -0.005668008154209397, -0.019498457379013276, -0.011862712102780917 ], "inflation_rate": [ 0.023199341857404982, 0.02201344121158228, 0.023988676127430067, 0.02275606387597067 ], "interest_rate": [ 0.04233897829350787, 0.03997205846928391, 0.04417997902108537, 0.047189106968488395 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 56568, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 44582013, "net_revenue": 38793118, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 39384 }, { "average_project_size": 174878, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 49940487, "net_revenue": 40037713, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 40647 }, { "average_project_size": 139326, "billable_hours_per_employee": 147, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 45785405, "net_revenue": 41322239, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 41952 }, { "average_project_size": 193913, "billable_hours_per_employee": 151, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 46919739, "net_revenue": 42647976, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 43297 } ], "balance_sheet": [ { "assets": 52468085, "current_assets": 24210938, "current_liabilities": 15635162, "equity": 32388972, "fixed_assets": 28257147, "liabilities": 28101570, "long_term_liabilities": 12466408, "quarter": 1 }, { "assets": 54039703, "current_assets": 22298613, "current_liabilities": 16880274, "equity": 33476960, "fixed_assets": 31741090, "liabilities": 28874402, "long_term_liabilities": 11994128, "quarter": 2 }, { "assets": 55658396, "current_assets": 21341218, "current_liabilities": 16608560, "equity": 34661689, "fixed_assets": 34317178, "liabilities": 29668488, "long_term_liabilities": 13059928, "quarter": 3 }, { "assets": 57325576, "current_assets": 23153538, "current_liabilities": 15905033, "equity": 35740065, "fixed_assets": 34172038, "liabilities": 30484412, "long_term_liabilities": 14579379, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11343, "financing_cash_flow": -162190, "investing_cash_flow": -151814, "net_cash_flow": 9686850, "operating_cash_flow": 9832991, "quarter": 1 }, { "change_in_working_capital": 86179, "financing_cash_flow": -124795, "investing_cash_flow": -411933, "net_cash_flow": 9382506, "operating_cash_flow": 9822408, "quarter": 2 }, { "change_in_working_capital": -5240, "financing_cash_flow": -71213, "investing_cash_flow": -131119, "net_cash_flow": 10279509, "operating_cash_flow": 10605425, "quarter": 3 }, { "change_in_working_capital": 24937, "financing_cash_flow": -112594, "investing_cash_flow": -160558, "net_cash_flow": 10573171, "operating_cash_flow": 10689221, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.73936599744397, "current_ratio": 1.5484929417424649, "debt_to_equity_ratio": 0.8676277221765483, "profit_margin": 0.20680103620441131, "quarter": 1, "return_on_assets": 0.15290165440572112, "return_on_equity": 0.24769100420970447 }, { "asset_turnover_ratio": 0.7408943938866578, "current_ratio": 1.3209864365945718, "debt_to_equity_ratio": 0.8625156525562656, "profit_margin": 0.2075957485383843, "quarter": 2, "return_on_assets": 0.15380652628679325, "return_on_equity": 0.24827998121693248 }, { "asset_turnover_ratio": 0.7424259764869976, "current_ratio": 1.2849529399297712, "debt_to_equity_ratio": 0.8559446713632449, "profit_margin": 0.20985748134315763, "quarter": 3, "return_on_assets": 0.15580364550929568, "return_on_equity": 0.2501834518219813 }, { "asset_turnover_ratio": 0.7439607061253078, "current_ratio": 1.4557365583586026, "debt_to_equity_ratio": 0.8529478611748468, "profit_margin": 0.20865939804505612, "quarter": 4, "return_on_assets": 0.1552343931092816, "return_on_equity": 0.24898950239737952 } ], "income_statement": [ { "depreciation": 1810534, "expenses": 28259946, "income_tax": 2510715, "marketing_expense": 4117700, "net_income": 10533172, "net_profit": 8022457, "operational_expense": 14825188, "product_revenue": 9297949, "quarter": 1, "rd_expense": 3552887, "revenue": 38793118, "salaries_expense": 11171280, "service_revenue": 29495169 }, { "depreciation": 1510749, "expenses": 29197506, "income_tax": 2528548, "marketing_expense": 4222785, "net_income": 10840207, "net_profit": 8311659, "operational_expense": 19465616, "product_revenue": 15615206, "quarter": 2, "rd_expense": 5199611, "revenue": 40037713, "salaries_expense": 13155776, "service_revenue": 24422507 }, { "depreciation": 1933644, "expenses": 30166171, "income_tax": 2484287, "marketing_expense": 4724952, "net_income": 11156068, "net_profit": 8671781, "operational_expense": 18740255, "product_revenue": 11158994, "quarter": 3, "rd_expense": 3431381, "revenue": 41322239, "salaries_expense": 13290043, "service_revenue": 30163245 }, { "depreciation": 1790320, "expenses": 31166973, "income_tax": 2582102, "marketing_expense": 4334961, "net_income": 11481003, "net_profit": 8898901, "operational_expense": 17929875, "product_revenue": 14213890, "quarter": 4, "rd_expense": 6201570, "revenue": 42647976, "salaries_expense": 14484801, "service_revenue": 28434086 } ], "market_conditions": { "gdp_growth": [ -0.00837796243498535, 0.005405257454364059, -0.0012507374815664777, 0.006584574304758879 ], "inflation_rate": [ 0.022917118829902383, 0.028256306461220397, 0.021168379508268984, 0.02946339247350454 ], "interest_rate": [ 0.05705901632331951, 0.05817345906279873, 0.05691215526129543, 0.05403776963859949 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 64205, "billable_hours_per_employee": 155, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 72352210, "net_revenue": 57926267, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 58808 }, { "average_project_size": 58720, "billable_hours_per_employee": 124, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 68850402, "net_revenue": 59941467, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 60854 }, { "average_project_size": 140198, "billable_hours_per_employee": 94, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 70582847, "net_revenue": 62026775, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 62971 }, { "average_project_size": 104245, "billable_hours_per_employee": 147, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 71095431, "net_revenue": 64184629, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 65162 } ], "balance_sheet": [ { "assets": 71189438, "current_assets": 31558485, "current_liabilities": 16398169, "equity": 49893109, "fixed_assets": 39630953, "liabilities": 35728674, "long_term_liabilities": 19330505, "quarter": 1 }, { "assets": 72876259, "current_assets": 24702680, "current_liabilities": 21288089, "equity": 50513345, "fixed_assets": 48173579, "liabilities": 36321231, "long_term_liabilities": 15033142, "quarter": 2 }, { "assets": 74603050, "current_assets": 23517962, "current_liabilities": 16468951, "equity": 52937919, "fixed_assets": 51085088, "liabilities": 36923616, "long_term_liabilities": 20454665, "quarter": 3 }, { "assets": 76370757, "current_assets": 27257390, "current_liabilities": 22493299, "equity": 55561925, "fixed_assets": 49113367, "liabilities": 37535992, "long_term_liabilities": 15042693, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40670, "financing_cash_flow": -62512, "investing_cash_flow": -487958, "net_cash_flow": 17876379, "operating_cash_flow": 17988741, "quarter": 1 }, { "change_in_working_capital": -65286, "financing_cash_flow": -116242, "investing_cash_flow": -240149, "net_cash_flow": 17050376, "operating_cash_flow": 17571120, "quarter": 2 }, { "change_in_working_capital": -37715, "financing_cash_flow": -164337, "investing_cash_flow": -319387, "net_cash_flow": 18855449, "operating_cash_flow": 19214261, "quarter": 3 }, { "change_in_working_capital": -74813, "financing_cash_flow": 157328, "investing_cash_flow": -293583, "net_cash_flow": 19028722, "operating_cash_flow": 19324815, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.813691870976703, "current_ratio": 1.9245127306591363, "debt_to_equity_ratio": 0.7161043822705055, "profit_margin": 0.24915026890995756, "quarter": 1, "return_on_assets": 0.20273154846369204, "return_on_equity": 0.2892652971375265 }, { "asset_turnover_ratio": 0.82251020870871, "current_ratio": 1.1603991321156164, "debt_to_equity_ratio": 0.7190422847665305, "profit_margin": 0.2328657888870154, "quarter": 2, "return_on_assets": 0.19153448861857741, "return_on_equity": 0.2763292947635917 }, { "asset_turnover_ratio": 0.831424117378579, "current_ratio": 1.4280182143962903, "debt_to_equity_ratio": 0.6974889964979545, "profit_margin": 0.24599836119159832, "quarter": 3, "return_on_assets": 0.2045289703303015, "return_on_equity": 0.28823356278889617 }, { "asset_turnover_ratio": 0.840434631281709, "current_ratio": 1.211800456660448, "debt_to_equity_ratio": 0.6755704018534275, "profit_margin": 0.2606100597699178, "quarter": 4, "return_on_assets": 0.21902571949103503, "return_on_equity": 0.30105436411715397 } ], "income_statement": [ { "depreciation": 3556396, "expenses": 38558771, "income_tax": 4935151, "marketing_expense": 6099579, "net_income": 19367496, "net_profit": 14432345, "operational_expense": 19790816, "product_revenue": 14858283, "quarter": 1, "rd_expense": 4759102, "revenue": 57926267, "salaries_expense": 15429494, "service_revenue": 43067984 }, { "depreciation": 3612803, "expenses": 40045142, "income_tax": 5938008, "marketing_expense": 5301184, "net_income": 19896325, "net_profit": 13958317, "operational_expense": 26897000, "product_revenue": 12713836, "quarter": 2, "rd_expense": 4767231, "revenue": 59941467, "salaries_expense": 14733039, "service_revenue": 47227631 }, { "depreciation": 3955776, "expenses": 41588811, "income_tax": 5179479, "marketing_expense": 5316105, "net_income": 20437964, "net_profit": 15258485, "operational_expense": 23502659, "product_revenue": 13403971, "quarter": 3, "rd_expense": 4451621, "revenue": 62026775, "salaries_expense": 17625630, "service_revenue": 48622804 }, { "depreciation": 2597655, "expenses": 43191985, "income_tax": 4265484, "marketing_expense": 7412920, "net_income": 20992644, "net_profit": 16727160, "operational_expense": 25028117, "product_revenue": 19856330, "quarter": 4, "rd_expense": 8202689, "revenue": 64184629, "salaries_expense": 20168503, "service_revenue": 44328299 } ], "market_conditions": { "gdp_growth": [ -0.0015669150885259577, -0.005361787374691779, 0.003620843414291943, 0.008696077739150225 ], "inflation_rate": [ 0.030696320071026253, 0.036217352591627235, 0.028214236877937084, 0.036494416369080886 ], "interest_rate": [ 0.05555156142085028, 0.05931157964257276, 0.05873572490735201, 0.05714046432324678 ], "year": 1998 }, "random_event": { "description": "Bailey-Hughes Industry Recognition in 1998", "impact": -0.05, "type": "Industry Recognition" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 122499, "billable_hours_per_employee": 94, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 96069216, "net_revenue": 80563428, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 81790 }, { "average_project_size": 188503, "billable_hours_per_employee": 122, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 105335314, "net_revenue": 83458348, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 84729 }, { "average_project_size": 122987, "billable_hours_per_employee": 105, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 97213465, "net_revenue": 86457293, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 87774 }, { "average_project_size": 145818, "billable_hours_per_employee": 147, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 99659107, "net_revenue": 89564001, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 90928 } ], "balance_sheet": [ { "assets": 81604523, "current_assets": 33733642, "current_liabilities": 16744766, "equity": 65689384, "fixed_assets": 47870881, "liabilities": 34252076, "long_term_liabilities": 17507310, "quarter": 1 }, { "assets": 83451330, "current_assets": 37456981, "current_liabilities": 19866625, "equity": 65772671, "fixed_assets": 45994349, "liabilities": 35026607, "long_term_liabilities": 15159982, "quarter": 2 }, { "assets": 85339932, "current_assets": 26659664, "current_liabilities": 17570373, "equity": 68199168, "fixed_assets": 58680268, "liabilities": 35818651, "long_term_liabilities": 18248278, "quarter": 3 }, { "assets": 87271276, "current_assets": 41102518, "current_liabilities": 17872034, "equity": 69793099, "fixed_assets": 46168758, "liabilities": 36628606, "long_term_liabilities": 18756572, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29700, "financing_cash_flow": 82396, "investing_cash_flow": -401867, "net_cash_flow": 22915267, "operating_cash_flow": 23571357, "quarter": 1 }, { "change_in_working_capital": -8073, "financing_cash_flow": 108562, "investing_cash_flow": -357086, "net_cash_flow": 20523623, "operating_cash_flow": 20761478, "quarter": 2 }, { "change_in_working_capital": -93182, "financing_cash_flow": 47930, "investing_cash_flow": -453237, "net_cash_flow": 23527186, "operating_cash_flow": 24015912, "quarter": 3 }, { "change_in_working_capital": 85562, "financing_cash_flow": 123963, "investing_cash_flow": -138271, "net_cash_flow": 24836546, "operating_cash_flow": 25137698, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9872421899947874, "current_ratio": 2.0145782867315076, "debt_to_equity_ratio": 0.5214248317505915, "profit_margin": 0.22760869857722538, "quarter": 1, "return_on_assets": 0.22470491004524346, "return_on_equity": 0.2791461250420616 }, { "asset_turnover_ratio": 1.000084096922122, "current_ratio": 1.8854224610370407, "debt_to_equity_ratio": 0.5325404376538091, "profit_margin": 0.20786354409986643, "quarter": 2, "return_on_assets": 0.20788102478414663, "return_on_equity": 0.2637561731376243 }, { "asset_turnover_ratio": 1.013093061756834, "current_ratio": 1.51730779989702, "debt_to_equity_ratio": 0.5252065685024193, "profit_margin": 0.21603599131885842, "quarter": 3, "return_on_assets": 0.21886456389489506, "return_on_equity": 0.2738726519361644 }, { "asset_turnover_ratio": 1.0262712441605644, "current_ratio": 2.299823176254029, "debt_to_equity_ratio": 0.524817016650887, "profit_margin": 0.21381837329933484, "quarter": 4, "return_on_assets": 0.21943564799029638, "return_on_equity": 0.27438857529452876 } ], "income_statement": [ { "depreciation": 5234420, "expenses": 57385087, "income_tax": 4841404, "marketing_expense": 9761034, "net_income": 23178341, "net_profit": 18336937, "operational_expense": 28813629, "product_revenue": 19165231, "quarter": 1, "rd_expense": 9734659, "revenue": 80563428, "salaries_expense": 28210403, "service_revenue": 61398197 }, { "depreciation": 3413530, "expenses": 59409331, "income_tax": 6701069, "marketing_expense": 9243577, "net_income": 24049017, "net_profit": 17347948, "operational_expense": 38656512, "product_revenue": 31962129, "quarter": 2, "rd_expense": 6880934, "revenue": 83458348, "salaries_expense": 19069801, "service_revenue": 51496219 }, { "depreciation": 5338025, "expenses": 61504979, "income_tax": 6274427, "marketing_expense": 7871312, "net_income": 24952314, "net_profit": 18677887, "operational_expense": 35998600, "product_revenue": 30284785, "quarter": 3, "rd_expense": 8439721, "revenue": 86457293, "salaries_expense": 27906532, "service_revenue": 56172508 }, { "depreciation": 5987269, "expenses": 63674552, "income_tax": 6739020, "marketing_expense": 12216084, "net_income": 25889449, "net_profit": 19150429, "operational_expense": 43983278, "product_revenue": 24497269, "quarter": 4, "rd_expense": 8014419, "revenue": 89564001, "salaries_expense": 23655543, "service_revenue": 65066732 } ], "market_conditions": { "gdp_growth": [ -0.02115517648359614, -0.021988846537877735, -0.019559831327412066, -0.020864342971169833 ], "inflation_rate": [ 0.029433789018356405, 0.027812525924092946, 0.02332440481822947, 0.023920428265003856 ], "interest_rate": [ 0.05153946731181271, 0.056345582331351146, 0.0550355508684576, 0.05258216624959202 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 2010, "industry": "Advertising", "location": "Burgessside", "name": "Gill Group", "num_employees": 967, "region": "North America", "revenue_size": "Medium", "website": "www.gillgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 156537, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 15667690, "net_revenue": 14204504, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 14689 }, { "average_project_size": 53982, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 17394603, "net_revenue": 14713911, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 15216 }, { "average_project_size": 156770, "billable_hours_per_employee": 121, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 17448953, "net_revenue": 15241587, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15762 }, { "average_project_size": 74179, "billable_hours_per_employee": 137, "client_concentration": 0.4, "client_retention_rate": 0.9, "employee_utilization_rate": 0.75, "gross_billings": 17480961, "net_revenue": 15788187, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 16327 } ], "balance_sheet": [ { "assets": 19962468, "current_assets": 6998886, "current_liabilities": 5499167, "equity": 12844457, "fixed_assets": 12963582, "liabilities": 9636427, "long_term_liabilities": 4137260, "quarter": 1 }, { "assets": 20578068, "current_assets": 8670299, "current_liabilities": 4130266, "equity": 13433623, "fixed_assets": 11907769, "liabilities": 9759669, "long_term_liabilities": 5629403, "quarter": 2 }, { "assets": 21212652, "current_assets": 10127225, "current_liabilities": 4462924, "equity": 13772091, "fixed_assets": 11085427, "liabilities": 9884487, "long_term_liabilities": 5421563, "quarter": 3 }, { "assets": 21866805, "current_assets": 8169103, "current_liabilities": 5074791, "equity": 14735425, "fixed_assets": 13697702, "liabilities": 10010901, "long_term_liabilities": 4936110, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13410, "financing_cash_flow": -59864, "investing_cash_flow": -159792, "net_cash_flow": 2888165, "operating_cash_flow": 3504102, "quarter": 1 }, { "change_in_working_capital": -4754, "financing_cash_flow": 24161, "investing_cash_flow": -220741, "net_cash_flow": 3064637, "operating_cash_flow": 3449396, "quarter": 2 }, { "change_in_working_capital": -40257, "financing_cash_flow": 64448, "investing_cash_flow": -335442, "net_cash_flow": 3223720, "operating_cash_flow": 3350762, "quarter": 3 }, { "change_in_working_capital": 88093, "financing_cash_flow": -168125, "investing_cash_flow": -232653, "net_cash_flow": 3668748, "operating_cash_flow": 3690151, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7115605144614383, "current_ratio": 1.2727174861210797, "debt_to_equity_ratio": 0.7502401230351738, "profit_margin": 0.17729700382357597, "quarter": 1, "return_on_assets": 0.1261575472531753, "return_on_equity": 0.19607025816661616 }, { "asset_turnover_ratio": 0.715028786959009, "current_ratio": 2.0992108014350648, "debt_to_equity_ratio": 0.7265105623404795, "profit_margin": 0.17773819618726797, "quarter": 2, "return_on_assets": 0.12708792681606457, "return_on_equity": 0.19467748946058708 }, { "asset_turnover_ratio": 0.7185139792987695, "current_ratio": 2.2691905575806355, "debt_to_equity_ratio": 0.7177186819343555, "profit_margin": 0.16034590098786958, "quarter": 3, "return_on_assets": 0.11521077138304064, "return_on_equity": 0.1774549703454617 }, { "asset_turnover_ratio": 0.7220161793183778, "current_ratio": 1.6097417607936957, "debt_to_equity_ratio": 0.6793764686122049, "profit_margin": 0.18238452584834472, "quarter": 4, "return_on_assets": 0.13168457851981577, "return_on_equity": 0.19541485908957495 } ], "income_statement": [ { "depreciation": 985686, "expenses": 11050378, "income_tax": 635710, "marketing_expense": 1539793, "net_income": 3154126, "net_profit": 2518416, "operational_expense": 7441367, "product_revenue": 5553950, "quarter": 1, "rd_expense": 1233502, "revenue": 14204504, "salaries_expense": 4346358, "service_revenue": 8650554 }, { "depreciation": 834172, "expenses": 11396809, "income_tax": 701878, "marketing_expense": 1688658, "net_income": 3317102, "net_profit": 2615224, "operational_expense": 5710543, "product_revenue": 5632297, "quarter": 2, "rd_expense": 1841845, "revenue": 14713911, "salaries_expense": 4562712, "service_revenue": 9081614 }, { "depreciation": 906836, "expenses": 11754102, "income_tax": 1043559, "marketing_expense": 2329753, "net_income": 3487485, "net_profit": 2443926, "operational_expense": 7607651, "product_revenue": 6093364, "quarter": 3, "rd_expense": 1809013, "revenue": 15241587, "salaries_expense": 4885490, "service_revenue": 9148223 }, { "depreciation": 810630, "expenses": 12122595, "income_tax": 786071, "marketing_expense": 2257801, "net_income": 3665592, "net_profit": 2879521, "operational_expense": 6653152, "product_revenue": 6018476, "quarter": 4, "rd_expense": 1686771, "revenue": 15788187, "salaries_expense": 5936005, "service_revenue": 9769711 } ], "market_conditions": { "gdp_growth": [ 0.028553890869975177, 0.02978075644474732, 0.02517925351289655, 0.02482211016766504 ], "inflation_rate": [ 0.014608051746715948, 0.017459763524802968, 0.00966756373397782, 0.012540116459680565 ], "interest_rate": [ 0.01586546599600807, 0.015234558419538247, 0.01801543160285825, 0.022925233125236793 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 167793, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 24102347, "net_revenue": 19846492, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 20524 }, { "average_project_size": 143919, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 22602791, "net_revenue": 20236387, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 20927 }, { "average_project_size": 97870, "billable_hours_per_employee": 143, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 26375999, "net_revenue": 20633942, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 21338 }, { "average_project_size": 120211, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 26840383, "net_revenue": 21039307, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 21757 } ], "balance_sheet": [ { "assets": 26203659, "current_assets": 9290588, "current_liabilities": 5642449, "equity": 19578373, "fixed_assets": 16913071, "liabilities": 11185916, "long_term_liabilities": 5543467, "quarter": 1 }, { "assets": 26828254, "current_assets": 9407592, "current_liabilities": 5264739, "equity": 20072090, "fixed_assets": 17420662, "liabilities": 11332209, "long_term_liabilities": 6067470, "quarter": 2 }, { "assets": 27467736, "current_assets": 8283976, "current_liabilities": 6439909, "equity": 20441580, "fixed_assets": 19183760, "liabilities": 11480415, "long_term_liabilities": 5040506, "quarter": 3 }, { "assets": 28122462, "current_assets": 11592630, "current_liabilities": 5767242, "equity": 21023704, "fixed_assets": 16529832, "liabilities": 11630559, "long_term_liabilities": 5863317, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28479, "financing_cash_flow": 173433, "investing_cash_flow": -395217, "net_cash_flow": 4928612, "operating_cash_flow": 5428903, "quarter": 1 }, { "change_in_working_capital": -35339, "financing_cash_flow": -86338, "investing_cash_flow": -100945, "net_cash_flow": 5624749, "operating_cash_flow": 5716003, "quarter": 2 }, { "change_in_working_capital": -7683, "financing_cash_flow": 130499, "investing_cash_flow": -242748, "net_cash_flow": 5106717, "operating_cash_flow": 5508561, "quarter": 3 }, { "change_in_working_capital": 98332, "financing_cash_flow": -20174, "investing_cash_flow": -372191, "net_cash_flow": 5130649, "operating_cash_flow": 5425860, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.757393919681217, "current_ratio": 1.6465524101325506, "debt_to_equity_ratio": 0.5713404275217353, "profit_margin": 0.22979527062011765, "quarter": 1, "return_on_assets": 0.1740455407391769, "return_on_equity": 0.23294223682427545 }, { "asset_turnover_ratio": 0.7542938500582259, "current_ratio": 1.7869056756659731, "debt_to_equity_ratio": 0.5645754378343262, "profit_margin": 0.22612954575339955, "quarter": 2, "return_on_assets": 0.1705681256782495, "return_on_equity": 0.22798049430826586 }, { "asset_turnover_ratio": 0.7512065064263032, "current_ratio": 1.286349853701349, "debt_to_equity_ratio": 0.5616207259908481, "profit_margin": 0.2158704817528323, "quarter": 3, "return_on_assets": 0.1621633104381082, "return_on_equity": 0.21790189408059454 }, { "asset_turnover_ratio": 0.7481317602989382, "current_ratio": 2.0100821155068576, "debt_to_equity_ratio": 0.5532116985665323, "profit_margin": 0.2153968759522355, "quarter": 4, "return_on_assets": 0.16114524396903798, "return_on_equity": 0.215556735387827 } ], "income_statement": [ { "depreciation": 868273, "expenses": 14059416, "income_tax": 1226446, "marketing_expense": 1817201, "net_income": 5787076, "net_profit": 4560630, "operational_expense": 8180223, "product_revenue": 4914791, "quarter": 1, "rd_expense": 1629344, "revenue": 19846492, "salaries_expense": 5673399, "service_revenue": 14931701 }, { "depreciation": 1139958, "expenses": 14406026, "income_tax": 1254316, "marketing_expense": 1741712, "net_income": 5830361, "net_profit": 4576045, "operational_expense": 9605487, "product_revenue": 7412958, "quarter": 2, "rd_expense": 2564590, "revenue": 20236387, "salaries_expense": 6249863, "service_revenue": 12823429 }, { "depreciation": 1054302, "expenses": 14761181, "income_tax": 1418502, "marketing_expense": 2414719, "net_income": 5872761, "net_profit": 4454259, "operational_expense": 9879040, "product_revenue": 6231826, "quarter": 3, "rd_expense": 2675471, "revenue": 20633942, "salaries_expense": 7115728, "service_revenue": 14402116 }, { "depreciation": 894059, "expenses": 15125093, "income_tax": 1382413, "marketing_expense": 2129485, "net_income": 5914214, "net_profit": 4531801, "operational_expense": 9111546, "product_revenue": 6505272, "quarter": 4, "rd_expense": 1666188, "revenue": 21039307, "salaries_expense": 6946129, "service_revenue": 14534035 } ], "market_conditions": { "gdp_growth": [ 0.014052973843220974, 0.017267982978553996, 0.008067731622239508, 0.01022251279244004 ], "inflation_rate": [ 0.00950964625279457, 0.012368040745329448, 0.014297263896750706, 0.01193191451571696 ], "interest_rate": [ 0.028458191866475434, 0.023905450019121026, 0.02575648233724897, 0.026961553090584817 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 53573, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 10516347, "net_revenue": 8571944, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 8864 }, { "average_project_size": 170412, "billable_hours_per_employee": 87, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 10103387, "net_revenue": 8902526, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9206 }, { "average_project_size": 142310, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 11872542, "net_revenue": 9245858, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 9561 }, { "average_project_size": 173091, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 11406858, "net_revenue": 9602431, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 9930 } ], "balance_sheet": [ { "assets": 10928741, "current_assets": 3526909, "current_liabilities": 2875509, "equity": 6720811, "fixed_assets": 7401832, "liabilities": 5621348, "long_term_liabilities": 2745839, "quarter": 1 }, { "assets": 11154440, "current_assets": 5196129, "current_liabilities": 2910386, "equity": 6846809, "fixed_assets": 5958311, "liabilities": 5780633, "long_term_liabilities": 2870247, "quarter": 2 }, { "assets": 11384801, "current_assets": 4799008, "current_liabilities": 3111679, "equity": 7027870, "fixed_assets": 6585793, "liabilities": 5944431, "long_term_liabilities": 2832752, "quarter": 3 }, { "assets": 11619920, "current_assets": 5506134, "current_liabilities": 3475613, "equity": 7213792, "fixed_assets": 6113786, "liabilities": 6112871, "long_term_liabilities": 2637258, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25742, "financing_cash_flow": -98593, "investing_cash_flow": -470477, "net_cash_flow": 1412525, "operating_cash_flow": 1805115, "quarter": 1 }, { "change_in_working_capital": -77827, "financing_cash_flow": 82595, "investing_cash_flow": -246165, "net_cash_flow": 1646788, "operating_cash_flow": 1952720, "quarter": 2 }, { "change_in_working_capital": -82387, "financing_cash_flow": -49616, "investing_cash_flow": -157532, "net_cash_flow": 1994841, "operating_cash_flow": 1975483, "quarter": 3 }, { "change_in_working_capital": 80706, "financing_cash_flow": 79706, "investing_cash_flow": -458502, "net_cash_flow": 2055548, "operating_cash_flow": 2409636, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.784348718667594, "current_ratio": 1.2265338067103946, "debt_to_equity_ratio": 0.8364091774043341, "profit_margin": 0.16488885135040546, "quarter": 1, "return_on_assets": 0.1293303592792619, "return_on_equity": 0.21030467900376904 }, { "asset_turnover_ratio": 0.7981150107042577, "current_ratio": 1.7853745173320652, "debt_to_equity_ratio": 0.8442813287182394, "profit_margin": 0.16545888211952428, "quarter": 2, "return_on_assets": 0.13205521747393864, "return_on_equity": 0.21513700761916973 }, { "asset_turnover_ratio": 0.8121229347794485, "current_ratio": 1.5422567687733857, "debt_to_equity_ratio": 0.8458367898097148, "profit_margin": 0.1716985054280522, "quarter": 3, "return_on_assets": 0.13944029412547485, "return_on_equity": 0.22588636386273508 }, { "asset_turnover_ratio": 0.8263766876191919, "current_ratio": 1.5842195319214194, "debt_to_equity_ratio": 0.8473866449157392, "profit_margin": 0.17774072003225017, "quarter": 4, "return_on_assets": 0.14688078747530103, "return_on_equity": 0.23659442911578266 } ], "income_statement": [ { "depreciation": 391697, "expenses": 6624031, "income_tax": 534495, "marketing_expense": 872712, "net_income": 1947913, "net_profit": 1413418, "operational_expense": 3923854, "product_revenue": 2018428, "quarter": 1, "rd_expense": 1321798, "revenue": 8571944, "salaries_expense": 2301503, "service_revenue": 6553516 }, { "depreciation": 479718, "expenses": 6880077, "income_tax": 549447, "marketing_expense": 947278, "net_income": 2022449, "net_profit": 1473002, "operational_expense": 3649988, "product_revenue": 2426652, "quarter": 2, "rd_expense": 823244, "revenue": 8902526, "salaries_expense": 2186624, "service_revenue": 6475874 }, { "depreciation": 387983, "expenses": 7146021, "income_tax": 512337, "marketing_expense": 776275, "net_income": 2099837, "net_profit": 1587500, "operational_expense": 4055888, "product_revenue": 2100846, "quarter": 3, "rd_expense": 1421350, "revenue": 9245858, "salaries_expense": 2478762, "service_revenue": 7145012 }, { "depreciation": 702893, "expenses": 7422245, "income_tax": 473443, "marketing_expense": 1460189, "net_income": 2180186, "net_profit": 1706743, "operational_expense": 5053829, "product_revenue": 2583778, "quarter": 4, "rd_expense": 1043839, "revenue": 9602431, "salaries_expense": 3190201, "service_revenue": 7018653 } ], "market_conditions": { "gdp_growth": [ 0.013019238123775374, 0.01712875831538894, 0.021455183275069414, 0.02007498449823495 ], "inflation_rate": [ 0.016882391048994996, 0.018182481811359938, 0.02268942463146553, 0.01665913215016875 ], "interest_rate": [ 0.020272792815949497, 0.023497031078483204, 0.02129505226733867, 0.019927445239857594 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 131912, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 19246114, "net_revenue": 15930973, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 16475 }, { "average_project_size": 162766, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 18678741, "net_revenue": 16598125, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 17165 }, { "average_project_size": 90722, "billable_hours_per_employee": 86, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 21833279, "net_revenue": 17293216, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 17883 }, { "average_project_size": 60102, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 22844042, "net_revenue": 18017416, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 18632 } ], "balance_sheet": [ { "assets": 20648617, "current_assets": 8728607, "current_liabilities": 4562639, "equity": 14650483, "fixed_assets": 11920010, "liabilities": 10425637, "long_term_liabilities": 5862998, "quarter": 1 }, { "assets": 20993163, "current_assets": 7418630, "current_liabilities": 5837040, "equity": 15276431, "fixed_assets": 13574533, "liabilities": 10586471, "long_term_liabilities": 4749431, "quarter": 2 }, { "assets": 21343458, "current_assets": 8072678, "current_liabilities": 4427068, "equity": 15554420, "fixed_assets": 13270780, "liabilities": 10749787, "long_term_liabilities": 6322719, "quarter": 3 }, { "assets": 21699598, "current_assets": 7186240, "current_liabilities": 4920534, "equity": 16098062, "fixed_assets": 14513358, "liabilities": 10915621, "long_term_liabilities": 5995087, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43892, "financing_cash_flow": 90469, "investing_cash_flow": -222657, "net_cash_flow": 4725534, "operating_cash_flow": 5170220, "quarter": 1 }, { "change_in_working_capital": 23922, "financing_cash_flow": 72680, "investing_cash_flow": -320251, "net_cash_flow": 4934582, "operating_cash_flow": 5403077, "quarter": 2 }, { "change_in_working_capital": -51323, "financing_cash_flow": 158523, "investing_cash_flow": -407993, "net_cash_flow": 5021391, "operating_cash_flow": 5538981, "quarter": 3 }, { "change_in_working_capital": -18786, "financing_cash_flow": 107213, "investing_cash_flow": -249605, "net_cash_flow": 5408958, "operating_cash_flow": 6151495, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7715273618567287, "current_ratio": 1.9130610596192248, "debt_to_equity_ratio": 0.7116241150547733, "profit_margin": 0.27791792754905803, "quarter": 1, "return_on_assets": 0.21442128545461422, "return_on_equity": 0.302208671208997 }, { "asset_turnover_ratio": 0.7906443159613442, "current_ratio": 1.2709575401230762, "debt_to_equity_ratio": 0.692993736560588, "profit_margin": 0.29339091011785967, "quarter": 2, "return_on_assets": 0.2319678554394114, "return_on_equity": 0.31877465358237145 }, { "asset_turnover_ratio": 0.8102349675483701, "current_ratio": 1.8234818168593752, "debt_to_equity_ratio": 0.6911081866119084, "profit_margin": 0.28686098641224395, "quarter": 3, "return_on_assets": 0.23242480201661792, "return_on_equity": 0.3189285746430918 }, { "asset_turnover_ratio": 0.8303110500019402, "current_ratio": 1.4604593729054611, "debt_to_equity_ratio": 0.6780705031450369, "profit_margin": 0.2949415720878066, "quarter": 4, "return_on_assets": 0.24489324640944962, "return_on_equity": 0.3301071271808992 } ], "income_statement": [ { "depreciation": 742717, "expenses": 9968007, "income_tax": 1535463, "marketing_expense": 1132886, "net_income": 5962966, "net_profit": 4427503, "operational_expense": 5927673, "product_revenue": 5831172, "quarter": 1, "rd_expense": 1480052, "revenue": 15930973, "salaries_expense": 3442431, "service_revenue": 10099801 }, { "depreciation": 533338, "expenses": 10393477, "income_tax": 1334909, "marketing_expense": 1627910, "net_income": 6204648, "net_profit": 4869739, "operational_expense": 5372509, "product_revenue": 6243876, "quarter": 2, "rd_expense": 1326452, "revenue": 16598125, "salaries_expense": 4831486, "service_revenue": 10354249 }, { "depreciation": 578232, "expenses": 10837108, "income_tax": 1495359, "marketing_expense": 1439526, "net_income": 6456108, "net_profit": 4960749, "operational_expense": 6714277, "product_revenue": 5425935, "quarter": 3, "rd_expense": 1373255, "revenue": 17293216, "salaries_expense": 3555856, "service_revenue": 11867281 }, { "depreciation": 837410, "expenses": 11299674, "income_tax": 1403657, "marketing_expense": 1183097, "net_income": 6717742, "net_profit": 5314085, "operational_expense": 5680973, "product_revenue": 6873368, "quarter": 4, "rd_expense": 1901162, "revenue": 18017416, "salaries_expense": 4689593, "service_revenue": 11144048 } ], "market_conditions": { "gdp_growth": [ 0.01784397217230172, 0.013834633256725687, 0.004165784872662033, 0.0102919999107207 ], "inflation_rate": [ 0.014200333249031614, 0.016770526382080844, 0.016724028121284158, 0.017899916487611488 ], "interest_rate": [ 0.026582279677137815, 0.03316851082823397, 0.026788166708473962, 0.03448924721644987 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 64930, "billable_hours_per_employee": 99, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 16605642, "net_revenue": 14329966, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 14819 }, { "average_project_size": 50090, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 16998110, "net_revenue": 14889239, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 15397 }, { "average_project_size": 50853, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 19952431, "net_revenue": 15470340, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 15998 }, { "average_project_size": 60302, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 17818605, "net_revenue": 16074120, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 16623 } ], "balance_sheet": [ { "assets": 19683103, "current_assets": 6098319, "current_liabilities": 5352355, "equity": 11776779, "fixed_assets": 13584784, "liabilities": 10209284, "long_term_liabilities": 4856929, "quarter": 1 }, { "assets": 19988793, "current_assets": 6305877, "current_liabilities": 4262245, "equity": 12084763, "fixed_assets": 13682916, "liabilities": 10357750, "long_term_liabilities": 6095505, "quarter": 2 }, { "assets": 20299231, "current_assets": 8498577, "current_liabilities": 6087784, "equity": 12458762, "fixed_assets": 11800654, "liabilities": 10508375, "long_term_liabilities": 4420591, "quarter": 3 }, { "assets": 20614490, "current_assets": 9315560, "current_liabilities": 6215750, "equity": 12519791, "fixed_assets": 11298930, "liabilities": 10661191, "long_term_liabilities": 4445441, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79326, "financing_cash_flow": -148230, "investing_cash_flow": -475433, "net_cash_flow": 3115778, "operating_cash_flow": 3148041, "quarter": 1 }, { "change_in_working_capital": 6999, "financing_cash_flow": -161306, "investing_cash_flow": -351561, "net_cash_flow": 3473547, "operating_cash_flow": 3595608, "quarter": 2 }, { "change_in_working_capital": -70265, "financing_cash_flow": 151216, "investing_cash_flow": -150465, "net_cash_flow": 3201361, "operating_cash_flow": 3352367, "quarter": 3 }, { "change_in_working_capital": 66445, "financing_cash_flow": -140134, "investing_cash_flow": -198822, "net_cash_flow": 3208345, "operating_cash_flow": 3278413, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7280338877462562, "current_ratio": 1.1393711739972405, "debt_to_equity_ratio": 0.8668995147145072, "profit_margin": 0.16070938339979313, "quarter": 1, "return_on_assets": 0.11700187719385506, "return_on_equity": 0.1955509227098513 }, { "asset_turnover_ratio": 0.7448793431399284, "current_ratio": 1.4794731415017204, "debt_to_equity_ratio": 0.8570916947233471, "profit_margin": 0.1647982143345271, "quarter": 2, "return_on_assets": 0.1227547856441357, "return_on_equity": 0.2030424593349493 }, { "asset_turnover_ratio": 0.7621145845377099, "current_ratio": 1.3960050159466892, "debt_to_equity_ratio": 0.8434525838120994, "profit_margin": 0.17245296483464487, "quarter": 3, "return_on_assets": 0.13142891964725167, "return_on_equity": 0.2141389329052116 }, { "asset_turnover_ratio": 0.7797486137178267, "current_ratio": 1.498702489643245, "debt_to_equity_ratio": 0.8515470425983949, "profit_margin": 0.15966609680654367, "quarter": 4, "return_on_assets": 0.12449941764263875, "return_on_equity": 0.204994795839643 } ], "income_statement": [ { "depreciation": 845081, "expenses": 11159630, "income_tax": 867376, "marketing_expense": 1826283, "net_income": 3170336, "net_profit": 2302960, "operational_expense": 6497814, "product_revenue": 4768449, "quarter": 1, "rd_expense": 1660839, "revenue": 14329966, "salaries_expense": 4637832, "service_revenue": 9561517 }, { "depreciation": 1141888, "expenses": 11585791, "income_tax": 849728, "marketing_expense": 1649885, "net_income": 3303448, "net_profit": 2453720, "operational_expense": 5916076, "product_revenue": 3195824, "quarter": 2, "rd_expense": 1714964, "revenue": 14889239, "salaries_expense": 4093824, "service_revenue": 11693415 }, { "depreciation": 684461, "expenses": 12028226, "income_tax": 774208, "marketing_expense": 1628156, "net_income": 3442114, "net_profit": 2667906, "operational_expense": 6989407, "product_revenue": 4884921, "quarter": 3, "rd_expense": 1868165, "revenue": 15470340, "salaries_expense": 3719937, "service_revenue": 10585419 }, { "depreciation": 711921, "expenses": 12487558, "income_tax": 1020070, "marketing_expense": 1285616, "net_income": 3586562, "net_profit": 2566492, "operational_expense": 8036581, "product_revenue": 4319809, "quarter": 4, "rd_expense": 1702649, "revenue": 16074120, "salaries_expense": 4776204, "service_revenue": 11754311 } ], "market_conditions": { "gdp_growth": [ 0.029580508034217336, 0.014939200372803376, 0.029879498123672077, 0.03401210953810733 ], "inflation_rate": [ 0.013021773483110996, 0.017952647162051708, 0.014922409447485453, 0.0131494972938333 ], "interest_rate": [ 0.02712598843923833, 0.028770113520204525, 0.029474571063828465, 0.03419742959076552 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 80509, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 18170547, "net_revenue": 15068295, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 15583 }, { "average_project_size": 133878, "billable_hours_per_employee": 115, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 19095088, "net_revenue": 15684316, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 16220 }, { "average_project_size": 162366, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 18562916, "net_revenue": 16325521, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 16883 }, { "average_project_size": 136515, "billable_hours_per_employee": 138, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 20874484, "net_revenue": 16992939, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 17573 } ], "balance_sheet": [ { "assets": 21834056, "current_assets": 9515113, "current_liabilities": 6254158, "equity": 15084337, "fixed_assets": 12318943, "liabilities": 11107315, "long_term_liabilities": 4853157, "quarter": 1 }, { "assets": 22180036, "current_assets": 7541014, "current_liabilities": 6205757, "equity": 15375962, "fixed_assets": 14639022, "liabilities": 11296011, "long_term_liabilities": 5090254, "quarter": 2 }, { "assets": 22531497, "current_assets": 7794527, "current_liabilities": 6707966, "equity": 16044069, "fixed_assets": 14736970, "liabilities": 11487913, "long_term_liabilities": 4779947, "quarter": 3 }, { "assets": 22888528, "current_assets": 10474296, "current_liabilities": 5300552, "equity": 16149103, "fixed_assets": 12414232, "liabilities": 11683074, "long_term_liabilities": 6382522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32148, "financing_cash_flow": -108630, "investing_cash_flow": -251940, "net_cash_flow": 5037722, "operating_cash_flow": 5226935, "quarter": 1 }, { "change_in_working_capital": -87914, "financing_cash_flow": -145585, "investing_cash_flow": -296683, "net_cash_flow": 4837041, "operating_cash_flow": 5257440, "quarter": 2 }, { "change_in_working_capital": -96461, "financing_cash_flow": 23189, "investing_cash_flow": -154716, "net_cash_flow": 5056036, "operating_cash_flow": 5530200, "quarter": 3 }, { "change_in_working_capital": 3434, "financing_cash_flow": -75643, "investing_cash_flow": -375207, "net_cash_flow": 5492119, "operating_cash_flow": 5764354, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6901280733181229, "current_ratio": 1.521405919070161, "debt_to_equity_ratio": 0.7363475769601275, "profit_margin": 0.28918971920844394, "quarter": 1, "return_on_assets": 0.19957794374073237, "return_on_equity": 0.28888216963065727 }, { "asset_turnover_ratio": 0.7071366340433352, "current_ratio": 1.2151642418483353, "debt_to_equity_ratio": 0.734653935799269, "profit_margin": 0.28639674181519936, "quarter": 2, "return_on_assets": 0.20252162800817816, "return_on_equity": 0.292140225112419 }, { "asset_turnover_ratio": 0.7245644175351509, "current_ratio": 1.161980695787665, "debt_to_equity_ratio": 0.7160224130175457, "profit_margin": 0.3062986473754804, "quarter": 3, "return_on_assets": 0.22193310102741953, "return_on_equity": 0.3116718707704386 }, { "asset_turnover_ratio": 0.7424216620658174, "current_ratio": 1.976076453924044, "debt_to_equity_ratio": 0.7234503365295274, "profit_margin": 0.29092371837502623, "quarter": 4, "return_on_assets": 0.21598807053035476, "return_on_equity": 0.3061252999624809 } ], "income_statement": [ { "depreciation": 869339, "expenses": 9381666, "income_tax": 1329033, "marketing_expense": 1624487, "net_income": 5686629, "net_profit": 4357596, "operational_expense": 5185892, "product_revenue": 4189796, "quarter": 1, "rd_expense": 1520964, "revenue": 15068295, "salaries_expense": 3069184, "service_revenue": 10878499 }, { "depreciation": 765503, "expenses": 9670738, "income_tax": 1521641, "marketing_expense": 1486744, "net_income": 6013578, "net_profit": 4491937, "operational_expense": 5289739, "product_revenue": 3297735, "quarter": 2, "rd_expense": 1709587, "revenue": 15684316, "salaries_expense": 3257294, "service_revenue": 12386581 }, { "depreciation": 529715, "expenses": 9968717, "income_tax": 1356319, "marketing_expense": 1782801, "net_income": 6356804, "net_profit": 5000485, "operational_expense": 5785057, "product_revenue": 5350390, "quarter": 3, "rd_expense": 1326365, "revenue": 16325521, "salaries_expense": 3004509, "service_revenue": 10975131 }, { "depreciation": 820705, "expenses": 10275878, "income_tax": 1773412, "marketing_expense": 1111133, "net_income": 6717061, "net_profit": 4943649, "operational_expense": 5344293, "product_revenue": 6010085, "quarter": 4, "rd_expense": 1993644, "revenue": 16992939, "salaries_expense": 3732834, "service_revenue": 10982854 } ], "market_conditions": { "gdp_growth": [ 0.019967872818390586, 0.033711085203513576, 0.023001873070194363, 0.029929572047582606 ], "inflation_rate": [ 0.015238559481146715, 0.011100615312459011, 0.01257722010429816, 0.014584531536302424 ], "interest_rate": [ 0.025593904575850007, 0.028111809938505882, 0.02945609389414105, 0.022491505314754155 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 60472, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 10066572, "net_revenue": 9000586, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 9308 }, { "average_project_size": 149392, "billable_hours_per_employee": 114, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 10542569, "net_revenue": 9091653, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 9402 }, { "average_project_size": 126021, "billable_hours_per_employee": 137, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 11045953, "net_revenue": 9183641, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9497 }, { "average_project_size": 55479, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 11818286, "net_revenue": 9276561, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9593 } ], "balance_sheet": [ { "assets": 10328361, "current_assets": 3727579, "current_liabilities": 2983838, "equity": 6743944, "fixed_assets": 6600782, "liabilities": 5972713, "long_term_liabilities": 2988875, "quarter": 1 }, { "assets": 10463177, "current_assets": 3447560, "current_liabilities": 2730839, "equity": 6802583, "fixed_assets": 7015617, "liabilities": 6022404, "long_term_liabilities": 3291565, "quarter": 2 }, { "assets": 10599753, "current_assets": 5159935, "current_liabilities": 3312795, "equity": 6805307, "fixed_assets": 5439818, "liabilities": 6072508, "long_term_liabilities": 2759713, "quarter": 3 }, { "assets": 10738111, "current_assets": 4703217, "current_liabilities": 3625047, "equity": 6732214, "fixed_assets": 6034894, "liabilities": 6123030, "long_term_liabilities": 2497983, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47281, "financing_cash_flow": 114514, "investing_cash_flow": -158757, "net_cash_flow": 2229643, "operating_cash_flow": 2798777, "quarter": 1 }, { "change_in_working_capital": 89348, "financing_cash_flow": 31507, "investing_cash_flow": -401044, "net_cash_flow": 2411264, "operating_cash_flow": 2905583, "quarter": 2 }, { "change_in_working_capital": 46433, "financing_cash_flow": -113795, "investing_cash_flow": -198254, "net_cash_flow": 2522157, "operating_cash_flow": 2698577, "quarter": 3 }, { "change_in_working_capital": -14475, "financing_cash_flow": 116334, "investing_cash_flow": -254284, "net_cash_flow": 2629595, "operating_cash_flow": 2688165, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8714437847399021, "current_ratio": 1.2492564944879716, "debt_to_equity_ratio": 0.8856409543139742, "profit_margin": 0.26534894505757733, "quarter": 1, "return_on_assets": 0.23123668895771557, "return_on_equity": 0.3541393582153114 }, { "asset_turnover_ratio": 0.8689189717425214, "current_ratio": 1.262454505739811, "debt_to_equity_ratio": 0.885311358935275, "profit_margin": 0.25977784237915813, "quarter": 2, "return_on_assets": 0.22572589568158888, "return_on_equity": 0.34719311767309563 }, { "asset_turnover_ratio": 0.8664014152027882, "current_ratio": 1.5575775138515966, "debt_to_equity_ratio": 0.8923194794885815, "profit_margin": 0.24805651701759684, "quarter": 3, "return_on_assets": 0.2149165173943204, "return_on_equity": 0.3347478666282065 }, { "asset_turnover_ratio": 0.8638913306074039, "current_ratio": 1.2974223506619362, "debt_to_equity_ratio": 0.9095120862171048, "profit_margin": 0.2282239075450482, "quarter": 4, "return_on_assets": 0.19716065516551282, "return_on_equity": 0.31447797113995485 } ], "income_statement": [ { "depreciation": 410481, "expenses": 5942821, "income_tax": 669469, "marketing_expense": 1035144, "net_income": 3057765, "net_profit": 2388296, "operational_expense": 3464284, "product_revenue": 3207299, "quarter": 1, "rd_expense": 1095158, "revenue": 9000586, "salaries_expense": 2781374, "service_revenue": 5793287 }, { "depreciation": 543773, "expenses": 6049160, "income_tax": 680683, "marketing_expense": 763987, "net_income": 3042493, "net_profit": 2361810, "operational_expense": 3803348, "product_revenue": 2688353, "quarter": 2, "rd_expense": 1156862, "revenue": 9091653, "salaries_expense": 2032895, "service_revenue": 6403300 }, { "depreciation": 420515, "expenses": 6157403, "income_tax": 748176, "marketing_expense": 851575, "net_income": 3026238, "net_profit": 2278062, "operational_expense": 3800863, "product_revenue": 3341136, "quarter": 3, "rd_expense": 688261, "revenue": 9183641, "salaries_expense": 2630381, "service_revenue": 5842505 }, { "depreciation": 571032, "expenses": 6267583, "income_tax": 891845, "marketing_expense": 1034080, "net_income": 3008978, "net_profit": 2117133, "operational_expense": 3882683, "product_revenue": 3126898, "quarter": 4, "rd_expense": 1240417, "revenue": 9276561, "salaries_expense": 2662448, "service_revenue": 6149663 } ], "market_conditions": { "gdp_growth": [ 0.02200906322084885, 0.019792493052165634, 0.03927941633264205, 0.03843556805889123 ], "inflation_rate": [ 0.010097599924142844, 0.00786530413606562, 0.011148297921953081, 0.010509775890180194 ], "interest_rate": [ 0.03730424635077302, 0.035309493510553576, 0.040341869739654465, 0.03959601179953481 ], "year": 2016 }, "random_event": { "description": "Gill Group Award Nomination in 2016", "impact": 0.02, "type": "Award Nomination" }, "year": 2016 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "Bobbyview", "name": "Robinson, Hernandez and Smith", "num_employees": 402, "region": "Europe", "revenue_size": "Small", "website": "www.robinson,hernandezandsmith.com" }

[ { "advertising_kpis": [ { "average_project_size": 144742, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 5097836, "net_revenue": 4345346, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 10809 }, { "average_project_size": 186976, "billable_hours_per_employee": 159, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 5099388, "net_revenue": 4359560, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 10845 }, { "average_project_size": 61497, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 5120810, "net_revenue": 4373822, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 10880 }, { "average_project_size": 105643, "billable_hours_per_employee": 87, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 5141866, "net_revenue": 4388129, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 10916 } ], "balance_sheet": [ { "assets": 5981572, "current_assets": 2841597, "current_liabilities": 1499935, "equity": 3624749, "fixed_assets": 3139975, "liabilities": 3069421, "long_term_liabilities": 1569486, "quarter": 1 }, { "assets": 6075626, "current_assets": 1836864, "current_liabilities": 1762676, "equity": 3735430, "fixed_assets": 4238762, "liabilities": 3098998, "long_term_liabilities": 1336322, "quarter": 2 }, { "assets": 6171159, "current_assets": 1906225, "current_liabilities": 1814679, "equity": 3769742, "fixed_assets": 4264934, "liabilities": 3128860, "long_term_liabilities": 1314181, "quarter": 3 }, { "assets": 6268194, "current_assets": 2822691, "current_liabilities": 1757658, "equity": 3884728, "fixed_assets": 3445503, "liabilities": 3159010, "long_term_liabilities": 1401352, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15901, "financing_cash_flow": -63200, "investing_cash_flow": -146886, "net_cash_flow": 699949, "operating_cash_flow": 883127, "quarter": 1 }, { "change_in_working_capital": -85044, "financing_cash_flow": 165314, "investing_cash_flow": -253586, "net_cash_flow": 839960, "operating_cash_flow": 989981, "quarter": 2 }, { "change_in_working_capital": 62867, "financing_cash_flow": 86079, "investing_cash_flow": -302058, "net_cash_flow": 830853, "operating_cash_flow": 977678, "quarter": 3 }, { "change_in_working_capital": 29416, "financing_cash_flow": -107973, "investing_cash_flow": -380549, "net_cash_flow": 644292, "operating_cash_flow": 971147, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7264555203882859, "current_ratio": 1.8944800941374127, "debt_to_equity_ratio": 0.8467954608719114, "profit_margin": 0.16399108379401778, "quarter": 1, "return_on_assets": 0.11913222811662219, "return_on_equity": 0.19659237094761595 }, { "asset_turnover_ratio": 0.7175491052280045, "current_ratio": 1.0420882794115311, "debt_to_equity_ratio": 0.8296228278939775, "profit_margin": 0.174054721118645, "quarter": 2, "return_on_assets": 0.12489280939939358, "return_on_equity": 0.20313645283140094 }, { "asset_turnover_ratio": 0.7087521160935896, "current_ratio": 1.0504474896111102, "debt_to_equity_ratio": 0.829993140114098, "profit_margin": 0.16631746788049445, "quarter": 3, "return_on_assets": 0.11787785730362806, "return_on_equity": 0.19296890874760128 }, { "asset_turnover_ratio": 0.70006272939223, "current_ratio": 1.6059386979719603, "debt_to_equity_ratio": 0.8131869206801609, "profit_margin": 0.17673682792825826, "quarter": 4, "return_on_assets": 0.12372686614358139, "return_on_equity": 0.19963920253876205 } ], "income_statement": [ { "depreciation": 170529, "expenses": 3368969, "income_tax": 263779, "marketing_expense": 566191, "net_income": 976377, "net_profit": 712598, "operational_expense": 2268765, "product_revenue": 1599410, "quarter": 1, "rd_expense": 547211, "revenue": 4345346, "salaries_expense": 1292470, "service_revenue": 2745936 }, { "depreciation": 231179, "expenses": 3374045, "income_tax": 226713, "marketing_expense": 592839, "net_income": 985515, "net_profit": 758802, "operational_expense": 2346449, "product_revenue": 1700913, "quarter": 2, "rd_expense": 382607, "revenue": 4359560, "salaries_expense": 1388932, "service_revenue": 2658647 }, { "depreciation": 250235, "expenses": 3379129, "income_tax": 267250, "marketing_expense": 551884, "net_income": 994693, "net_profit": 727443, "operational_expense": 2052345, "product_revenue": 1207167, "quarter": 3, "rd_expense": 467811, "revenue": 4373822, "salaries_expense": 1553788, "service_revenue": 3166655 }, { "depreciation": 195603, "expenses": 3384220, "income_tax": 228365, "marketing_expense": 427369, "net_income": 1003909, "net_profit": 775544, "operational_expense": 2034190, "product_revenue": 1453545, "quarter": 4, "rd_expense": 580980, "revenue": 4388129, "salaries_expense": 1336709, "service_revenue": 2934584 } ], "market_conditions": { "gdp_growth": [ -0.014816545568099323, -0.02398694406770493, -0.012278870521306067, -0.02662971061987976 ], "inflation_rate": [ 0.03522355494724807, 0.03805469642167138, 0.034744830822639225, 0.034958282073627125 ], "interest_rate": [ 0.0483434054002299, 0.0510079408632457, 0.04455520207820345, 0.04975530218406081 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 50088, "billable_hours_per_employee": 132, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 4685672, "net_revenue": 3637722, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 9049 }, { "average_project_size": 150903, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 4300391, "net_revenue": 3554386, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 8842 }, { "average_project_size": 196315, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 4040868, "net_revenue": 3472960, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 8639 }, { "average_project_size": 134065, "billable_hours_per_employee": 149, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 3978239, "net_revenue": 3393399, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 8441 } ], "balance_sheet": [ { "assets": 3911242, "current_assets": 1224124, "current_liabilities": 1105676, "equity": 2869718, "fixed_assets": 2687118, "liabilities": 1906661, "long_term_liabilities": 800985, "quarter": 1 }, { "assets": 3992726, "current_assets": 1523893, "current_liabilities": 1113438, "equity": 2865048, "fixed_assets": 2468833, "liabilities": 1933126, "long_term_liabilities": 819688, "quarter": 2 }, { "assets": 4075907, "current_assets": 1896305, "current_liabilities": 1030513, "equity": 2873629, "fixed_assets": 2179602, "liabilities": 1959958, "long_term_liabilities": 929445, "quarter": 3 }, { "assets": 4160821, "current_assets": 2017110, "current_liabilities": 1057321, "equity": 2932917, "fixed_assets": 2143711, "liabilities": 1987163, "long_term_liabilities": 929842, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43775, "financing_cash_flow": -45768, "investing_cash_flow": -143835, "net_cash_flow": 551352, "operating_cash_flow": 1079710, "quarter": 1 }, { "change_in_working_capital": -98257, "financing_cash_flow": -76164, "investing_cash_flow": -408660, "net_cash_flow": 601330, "operating_cash_flow": 1035777, "quarter": 2 }, { "change_in_working_capital": -20431, "financing_cash_flow": -117631, "investing_cash_flow": -491940, "net_cash_flow": 844296, "operating_cash_flow": 926591, "quarter": 3 }, { "change_in_working_capital": 38783, "financing_cash_flow": 51208, "investing_cash_flow": -257606, "net_cash_flow": 771065, "operating_cash_flow": 910852, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9300682494205166, "current_ratio": 1.1071272235266028, "debt_to_equity_ratio": 0.6644070950525452, "profit_margin": 0.23782383590609726, "quarter": 1, "return_on_assets": 0.22119239873165608, "return_on_equity": 0.30147108531221534 }, { "asset_turnover_ratio": 0.8902153566260245, "current_ratio": 1.3686374993488637, "debt_to_equity_ratio": 0.6747272646042929, "profit_margin": 0.22660678947081156, "quarter": 2, "return_on_assets": 0.20172884390263696, "return_on_equity": 0.28112897235927636 }, { "asset_turnover_ratio": 0.8520704716766109, "current_ratio": 1.8401563104977812, "debt_to_equity_ratio": 0.6820497705166534, "profit_margin": 0.21816548419791762, "quarter": 3, "return_on_assets": 0.18589236702407586, "return_on_equity": 0.2636666041440979 }, { "asset_turnover_ratio": 0.8155599579986739, "current_ratio": 1.907755544437309, "debt_to_equity_ratio": 0.6775380960320391, "profit_margin": 0.22374586660749296, "quarter": 4, "return_on_assets": 0.18247816957278384, "return_on_equity": 0.2588750380593791 } ], "income_statement": [ { "depreciation": 214573, "expenses": 2545928, "income_tax": 226657, "marketing_expense": 365577, "net_income": 1091794, "net_profit": 865137, "operational_expense": 1425776, "product_revenue": 1014864, "quarter": 1, "rd_expense": 300408, "revenue": 3637722, "salaries_expense": 976069, "service_revenue": 2622858 }, { "depreciation": 230329, "expenses": 2478610, "income_tax": 270328, "marketing_expense": 294203, "net_income": 1075776, "net_profit": 805448, "operational_expense": 1312859, "product_revenue": 1354450, "quarter": 2, "rd_expense": 265745, "revenue": 3554386, "salaries_expense": 1087175, "service_revenue": 2199936 }, { "depreciation": 168911, "expenses": 2413072, "income_tax": 302208, "marketing_expense": 478045, "net_income": 1059888, "net_profit": 757680, "operational_expense": 1317309, "product_revenue": 904712, "quarter": 3, "rd_expense": 403570, "revenue": 3472960, "salaries_expense": 1087343, "service_revenue": 2568248 }, { "depreciation": 151593, "expenses": 2349268, "income_tax": 284872, "marketing_expense": 316731, "net_income": 1044131, "net_profit": 759259, "operational_expense": 1349173, "product_revenue": 871402, "quarter": 4, "rd_expense": 451147, "revenue": 3393399, "salaries_expense": 836093, "service_revenue": 2521997 } ], "market_conditions": { "gdp_growth": [ -0.014415036008590752, -0.01642276199566748, -0.002792225577951453, -0.01419741850929513 ], "inflation_rate": [ 0.023369178420636384, 0.0171463915544875, 0.021100624918759373, 0.025881429305926077 ], "interest_rate": [ 0.05225810000621246, 0.0485606076811832, 0.054492417117018174, 0.053467943330154644 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 82103, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 1563003, "net_revenue": 1394898, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 3470 }, { "average_project_size": 88713, "billable_hours_per_employee": 107, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 1617147, "net_revenue": 1382474, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3439 }, { "average_project_size": 181326, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 1549442, "net_revenue": 1370162, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 3408 }, { "average_project_size": 113079, "billable_hours_per_employee": 142, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 1741543, "net_revenue": 1357959, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3378 } ], "balance_sheet": [ { "assets": 1894963, "current_assets": 603834, "current_liabilities": 331499, "equity": 1479492, "fixed_assets": 1291129, "liabilities": 792064, "long_term_liabilities": 460565, "quarter": 1 }, { "assets": 1955681, "current_assets": 684486, "current_liabilities": 446631, "equity": 1479338, "fixed_assets": 1271195, "liabilities": 811084, "long_term_liabilities": 364453, "quarter": 2 }, { "assets": 2018345, "current_assets": 802724, "current_liabilities": 424974, "equity": 1542850, "fixed_assets": 1215621, "liabilities": 830561, "long_term_liabilities": 405587, "quarter": 3 }, { "assets": 2083017, "current_assets": 1011792, "current_liabilities": 476550, "equity": 1564374, "fixed_assets": 1071225, "liabilities": 850506, "long_term_liabilities": 373956, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34715, "financing_cash_flow": 39684, "investing_cash_flow": -150171, "net_cash_flow": 380795, "operating_cash_flow": 424008, "quarter": 1 }, { "change_in_working_capital": -55945, "financing_cash_flow": 85968, "investing_cash_flow": -335549, "net_cash_flow": 362555, "operating_cash_flow": 399907, "quarter": 2 }, { "change_in_working_capital": 25278, "financing_cash_flow": 2456, "investing_cash_flow": -301642, "net_cash_flow": 181251, "operating_cash_flow": 427584, "quarter": 3 }, { "change_in_working_capital": 95906, "financing_cash_flow": 98712, "investing_cash_flow": -102780, "net_cash_flow": 165455, "operating_cash_flow": 420116, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7361083039616076, "current_ratio": 1.8215258567899149, "debt_to_equity_ratio": 0.5353621378148716, "profit_margin": 0.26997888017618493, "quarter": 1, "return_on_assets": 0.1987336955919456, "return_on_equity": 0.2545420995855334 }, { "asset_turnover_ratio": 0.7069015856880544, "current_ratio": 1.5325537188417284, "debt_to_equity_ratio": 0.5482749716427213, "profit_margin": 0.242131859261006, "quarter": 2, "return_on_assets": 0.17116339525720198, "return_on_equity": 0.2262775646944782 }, { "asset_turnover_ratio": 0.6788542097609676, "current_ratio": 1.8888779078249494, "debt_to_equity_ratio": 0.53832906633827, "profit_margin": 0.2591416197500733, "quarter": 3, "return_on_assets": 0.17591937949161318, "return_on_equity": 0.2301364358168325 }, { "asset_turnover_ratio": 0.6519193074276398, "current_ratio": 2.123160214038401, "debt_to_equity_ratio": 0.5436717818117662, "profit_margin": 0.24438366695901717, "quarter": 4, "return_on_assets": 0.15931843091054945, "return_on_equity": 0.21213789029988991 } ], "income_statement": [ { "depreciation": 47415, "expenses": 923022, "income_tax": 95283, "marketing_expense": 105969, "net_income": 471876, "net_profit": 376593, "operational_expense": 489326, "product_revenue": 455171, "quarter": 1, "rd_expense": 122409, "revenue": 1394898, "salaries_expense": 389874, "service_revenue": 939727 }, { "depreciation": 65166, "expenses": 913248, "income_tax": 134485, "marketing_expense": 125412, "net_income": 469226, "net_profit": 334741, "operational_expense": 526327, "product_revenue": 452639, "quarter": 2, "rd_expense": 148996, "revenue": 1382474, "salaries_expense": 398983, "service_revenue": 929835 }, { "depreciation": 72518, "expenses": 903578, "income_tax": 111518, "marketing_expense": 99285, "net_income": 466584, "net_profit": 355066, "operational_expense": 536727, "product_revenue": 393205, "quarter": 3, "rd_expense": 173127, "revenue": 1370162, "salaries_expense": 447751, "service_revenue": 976957 }, { "depreciation": 88253, "expenses": 894010, "income_tax": 132086, "marketing_expense": 106604, "net_income": 463949, "net_profit": 331863, "operational_expense": 623583, "product_revenue": 316509, "quarter": 4, "rd_expense": 91638, "revenue": 1357959, "salaries_expense": 432571, "service_revenue": 1041450 } ], "market_conditions": { "gdp_growth": [ -0.0050349124737418035, 0.0020425747702262267, -0.01248002764119861, -0.007802182970773057 ], "inflation_rate": [ 0.03207306669519732, 0.035624062846985396, 0.03707308225126392, 0.040735710305996424 ], "interest_rate": [ 0.04410672294773434, 0.04263573197884799, 0.046010658364750726, 0.046819112510646854 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 96847, "billable_hours_per_employee": 134, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 2291516, "net_revenue": 1970944, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 4903 }, { "average_project_size": 140525, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 2511553, "net_revenue": 1996902, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4967 }, { "average_project_size": 103898, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 2525588, "net_revenue": 2023203, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5033 }, { "average_project_size": 172663, "billable_hours_per_employee": 101, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 2589493, "net_revenue": 2049850, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 5099 } ], "balance_sheet": [ { "assets": 2648134, "current_assets": 1086194, "current_liabilities": 845201, "equity": 1446153, "fixed_assets": 1561940, "liabilities": 1485973, "long_term_liabilities": 640772, "quarter": 1 }, { "assets": 2691882, "current_assets": 881819, "current_liabilities": 837697, "equity": 1462561, "fixed_assets": 1810063, "liabilities": 1520376, "long_term_liabilities": 682679, "quarter": 2 }, { "assets": 2736353, "current_assets": 1029687, "current_liabilities": 776269, "equity": 1505868, "fixed_assets": 1706666, "liabilities": 1555577, "long_term_liabilities": 779308, "quarter": 3 }, { "assets": 2781558, "current_assets": 1348980, "current_liabilities": 649772, "equity": 1496859, "fixed_assets": 1432578, "liabilities": 1591592, "long_term_liabilities": 941820, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9854, "financing_cash_flow": -104213, "investing_cash_flow": -429797, "net_cash_flow": -81468, "operating_cash_flow": 383815, "quarter": 1 }, { "change_in_working_capital": 26014, "financing_cash_flow": 102710, "investing_cash_flow": -431951, "net_cash_flow": 151282, "operating_cash_flow": 438997, "quarter": 2 }, { "change_in_working_capital": -92935, "financing_cash_flow": 44018, "investing_cash_flow": -329908, "net_cash_flow": -59356, "operating_cash_flow": 438977, "quarter": 3 }, { "change_in_working_capital": -51330, "financing_cash_flow": -160916, "investing_cash_flow": -400480, "net_cash_flow": 101243, "operating_cash_flow": 405186, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7442765358550587, "current_ratio": 1.285130992509474, "debt_to_equity_ratio": 1.0275351224939546, "profit_margin": 0.14408932978308872, "quarter": 1, "return_on_assets": 0.1072423072246344, "return_on_equity": 0.19637756171027546 }, { "asset_turnover_ratio": 0.7418237500752262, "current_ratio": 1.0526705956927147, "debt_to_equity_ratio": 1.0395299751600104, "profit_margin": 0.14575327181804615, "quarter": 2, "return_on_assets": 0.10812323868579678, "return_on_equity": 0.19900366548814033 }, { "asset_turnover_ratio": 0.7393793856275123, "current_ratio": 1.3264564216785677, "debt_to_equity_ratio": 1.0330101974409445, "profit_margin": 0.16068184952276168, "quarter": 3, "return_on_assets": 0.1188048471816319, "return_on_equity": 0.2158834638892652 }, { "asset_turnover_ratio": 0.7369431088620119, "current_ratio": 2.076082071865208, "debt_to_equity_ratio": 1.063287858108212, "profit_margin": 0.14971485718467206, "quarter": 4, "return_on_assets": 0.11033133229650434, "return_on_equity": 0.20502465496082128 } ], "income_statement": [ { "depreciation": 99823, "expenses": 1576239, "income_tax": 110713, "marketing_expense": 218622, "net_income": 394705, "net_profit": 283992, "operational_expense": 819790, "product_revenue": 466807, "quarter": 1, "rd_expense": 164062, "revenue": 1970944, "salaries_expense": 770859, "service_revenue": 1504137 }, { "depreciation": 147942, "expenses": 1588091, "income_tax": 117756, "marketing_expense": 177558, "net_income": 408811, "net_profit": 291055, "operational_expense": 864774, "product_revenue": 618463, "quarter": 2, "rd_expense": 284246, "revenue": 1996902, "salaries_expense": 778900, "service_revenue": 1378439 }, { "depreciation": 113885, "expenses": 1600032, "income_tax": 98079, "marketing_expense": 172458, "net_income": 423171, "net_profit": 325092, "operational_expense": 1098390, "product_revenue": 682986, "quarter": 3, "rd_expense": 269576, "revenue": 2023203, "salaries_expense": 568902, "service_revenue": 1340217 }, { "depreciation": 98293, "expenses": 1612063, "income_tax": 130894, "marketing_expense": 192536, "net_income": 437787, "net_profit": 306893, "operational_expense": 908211, "product_revenue": 436093, "quarter": 4, "rd_expense": 225317, "revenue": 2049850, "salaries_expense": 672513, "service_revenue": 1613757 } ], "market_conditions": { "gdp_growth": [ -0.0013442296962410082, -0.013854026876904619, -0.008550995512629087, 0.003225477469473494 ], "inflation_rate": [ 0.03188592467232698, 0.03617560302378175, 0.029540128868104826, 0.030602597932864954 ], "interest_rate": [ 0.060420915577781356, 0.056157956568434794, 0.05878735214166775, 0.05716166430902682 ], "year": 2008 }, "random_event": { "description": "Robinson, Hernandez and Smith Partnership with Major Brand in 2008", "impact": -0.04, "type": "Partnership with Major Brand" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 188552, "billable_hours_per_employee": 106, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 2680000, "net_revenue": 2312569, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 5753 }, { "average_project_size": 93778, "billable_hours_per_employee": 81, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 2879331, "net_revenue": 2335708, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 5810 }, { "average_project_size": 146070, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 2820482, "net_revenue": 2359078, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 5868 }, { "average_project_size": 103292, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 2678332, "net_revenue": 2382683, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 5927 } ], "balance_sheet": [ { "assets": 3112014, "current_assets": 1297019, "current_liabilities": 975269, "equity": 1883027, "fixed_assets": 1814995, "liabilities": 1848949, "long_term_liabilities": 873680, "quarter": 1 }, { "assets": 3210630, "current_assets": 1451696, "current_liabilities": 898402, "equity": 1904503, "fixed_assets": 1758934, "liabilities": 1863139, "long_term_liabilities": 964737, "quarter": 2 }, { "assets": 3312370, "current_assets": 1532264, "current_liabilities": 778059, "equity": 2066636, "fixed_assets": 1780106, "liabilities": 1877438, "long_term_liabilities": 1099379, "quarter": 3 }, { "assets": 3417335, "current_assets": 1281083, "current_liabilities": 1114754, "equity": 2126533, "fixed_assets": 2136252, "liabilities": 1891847, "long_term_liabilities": 777093, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10697, "financing_cash_flow": 158917, "investing_cash_flow": -451179, "net_cash_flow": 636595, "operating_cash_flow": 714251, "quarter": 1 }, { "change_in_working_capital": -79892, "financing_cash_flow": 15321, "investing_cash_flow": -389853, "net_cash_flow": 420431, "operating_cash_flow": 644837, "quarter": 2 }, { "change_in_working_capital": -4961, "financing_cash_flow": -164721, "investing_cash_flow": -326689, "net_cash_flow": 732756, "operating_cash_flow": 761618, "quarter": 3 }, { "change_in_working_capital": 87023, "financing_cash_flow": -127040, "investing_cash_flow": -355520, "net_cash_flow": 435866, "operating_cash_flow": 685819, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7431100888363613, "current_ratio": 1.3299089789586258, "debt_to_equity_ratio": 0.9819025430862117, "profit_margin": 0.26808367663840516, "quarter": 1, "return_on_assets": 0.1992156847623436, "return_on_equity": 0.3292369148185342 }, { "asset_turnover_ratio": 0.727492112139985, "current_ratio": 1.6158646129460976, "debt_to_equity_ratio": 0.9782809478378348, "profit_margin": 0.23847672739914408, "quarter": 2, "return_on_assets": 0.17348993811183475, "return_on_equity": 0.29247105412803237 }, { "asset_turnover_ratio": 0.7122024411524075, "current_ratio": 1.9693416566095887, "debt_to_equity_ratio": 0.9084512221794259, "profit_margin": 0.26777580054580646, "quarter": 3, "return_on_assets": 0.19071057883026352, "return_on_equity": 0.30566776152162256 }, { "asset_turnover_ratio": 0.6972342483250837, "current_ratio": 1.1492069102241391, "debt_to_equity_ratio": 0.8896391450309025, "profit_margin": 0.252255545534173, "quarter": 4, "return_on_assets": 0.17588120567635307, "return_on_equity": 0.2826408054800937 } ], "income_statement": [ { "depreciation": 94289, "expenses": 1535228, "income_tax": 157379, "marketing_expense": 282425, "net_income": 777341, "net_profit": 619962, "operational_expense": 955486, "product_revenue": 641342, "quarter": 1, "rd_expense": 166018, "revenue": 2312569, "salaries_expense": 619456, "service_revenue": 1671227 }, { "depreciation": 87825, "expenses": 1545655, "income_tax": 233041, "marketing_expense": 225244, "net_income": 790053, "net_profit": 557012, "operational_expense": 808235, "product_revenue": 897861, "quarter": 2, "rd_expense": 284003, "revenue": 2335708, "salaries_expense": 725751, "service_revenue": 1437847 }, { "depreciation": 129914, "expenses": 1556153, "income_tax": 171221, "marketing_expense": 181714, "net_income": 802925, "net_profit": 631704, "operational_expense": 962268, "product_revenue": 719831, "quarter": 3, "rd_expense": 167612, "revenue": 2359078, "salaries_expense": 650298, "service_revenue": 1639247 }, { "depreciation": 84774, "expenses": 1566723, "income_tax": 214915, "marketing_expense": 194899, "net_income": 815960, "net_profit": 601045, "operational_expense": 834801, "product_revenue": 803617, "quarter": 4, "rd_expense": 294150, "revenue": 2382683, "salaries_expense": 771433, "service_revenue": 1579066 } ], "market_conditions": { "gdp_growth": [ 0.01224823933074318, -0.00009458604916437637, 0.013113838621684968, 0.016480588848256747 ], "inflation_rate": [ 0.0347845340614933, 0.04033551126878779, 0.04080177623582344, 0.044031523676145524 ], "interest_rate": [ 0.05181019820758263, 0.05378704393732462, 0.05918340817288067, 0.05269318186051779 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 194047, "billable_hours_per_employee": 98, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 6227349, "net_revenue": 4909425, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 12212 }, { "average_project_size": 105855, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 5986142, "net_revenue": 4882103, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 12145 }, { "average_project_size": 124766, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 5403259, "net_revenue": 4854934, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 12077 }, { "average_project_size": 104859, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 6049536, "net_revenue": 4827916, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 12010 } ], "balance_sheet": [ { "assets": 5600869, "current_assets": 2315844, "current_liabilities": 1025600, "equity": 3975234, "fixed_assets": 3285025, "liabilities": 2496487, "long_term_liabilities": 1470887, "quarter": 1 }, { "assets": 5797825, "current_assets": 2158318, "current_liabilities": 1393281, "equity": 4094864, "fixed_assets": 3639507, "liabilities": 2546566, "long_term_liabilities": 1153285, "quarter": 2 }, { "assets": 6001706, "current_assets": 2893790, "current_liabilities": 1365563, "equity": 4200698, "fixed_assets": 3107916, "liabilities": 2597649, "long_term_liabilities": 1232086, "quarter": 3 }, { "assets": 6212757, "current_assets": 2187476, "current_liabilities": 1347912, "equity": 4394018, "fixed_assets": 4025281, "liabilities": 2649758, "long_term_liabilities": 1301846, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26774, "financing_cash_flow": 128372, "investing_cash_flow": -368179, "net_cash_flow": 1070231, "operating_cash_flow": 1182802, "quarter": 1 }, { "change_in_working_capital": 35748, "financing_cash_flow": 54540, "investing_cash_flow": -456583, "net_cash_flow": 1008590, "operating_cash_flow": 1213119, "quarter": 2 }, { "change_in_working_capital": -84394, "financing_cash_flow": -174184, "investing_cash_flow": -398822, "net_cash_flow": 717023, "operating_cash_flow": 1157939, "quarter": 3 }, { "change_in_working_capital": 97614, "financing_cash_flow": -243, "investing_cash_flow": -465555, "net_cash_flow": 654327, "operating_cash_flow": 1103148, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8765470144008011, "current_ratio": 2.258038221528861, "debt_to_equity_ratio": 0.6280100743754958, "profit_margin": 0.17738370583113094, "quarter": 1, "return_on_assets": 0.1554851577496278, "return_on_equity": 0.21906936799192198 }, { "asset_turnover_ratio": 0.8420576681772907, "current_ratio": 1.5490902409492413, "debt_to_equity_ratio": 0.6218926928952951, "profit_margin": 0.1727954121410384, "quarter": 2, "return_on_assets": 0.14550370181921668, "return_on_equity": 0.2060153890336773 }, { "asset_turnover_ratio": 0.8089256621367324, "current_ratio": 2.119118634585149, "debt_to_equity_ratio": 0.618385087430708, "profit_margin": 0.16408894539040078, "quarter": 3, "return_on_assets": 0.1327357587992481, "return_on_equity": 0.189644911393297 }, { "asset_turnover_ratio": 0.7770971888969744, "current_ratio": 1.6228626201116987, "debt_to_equity_ratio": 0.6030375842793544, "profit_margin": 0.17212789120606076, "quarter": 4, "return_on_assets": 0.13376010038699404, "return_on_equity": 0.18912507868652337 } ], "income_statement": [ { "depreciation": 311950, "expenses": 3801475, "income_tax": 237098, "marketing_expense": 475107, "net_income": 1107950, "net_profit": 870852, "operational_expense": 2527534, "product_revenue": 1005729, "quarter": 1, "rd_expense": 581208, "revenue": 4909425, "salaries_expense": 1810955, "service_revenue": 3903696 }, { "depreciation": 369514, "expenses": 3785921, "income_tax": 252577, "marketing_expense": 477583, "net_income": 1096182, "net_profit": 843605, "operational_expense": 2445205, "product_revenue": 1534056, "quarter": 2, "rd_expense": 537045, "revenue": 4882103, "salaries_expense": 1737528, "service_revenue": 3348047 }, { "depreciation": 361298, "expenses": 3770432, "income_tax": 287861, "marketing_expense": 417847, "net_income": 1084502, "net_profit": 796641, "operational_expense": 2112404, "product_revenue": 1744016, "quarter": 3, "rd_expense": 395228, "revenue": 4854934, "salaries_expense": 1198293, "service_revenue": 3110918 }, { "depreciation": 272129, "expenses": 3755005, "income_tax": 241892, "marketing_expense": 557854, "net_income": 1072911, "net_profit": 831019, "operational_expense": 2259647, "product_revenue": 1705827, "quarter": 4, "rd_expense": 577376, "revenue": 4827916, "salaries_expense": 1356353, "service_revenue": 3122089 } ], "market_conditions": { "gdp_growth": [ 0.0018064183173882014, -0.009841665583952799, -0.0075943177788619625, 0.006415247222875313 ], "inflation_rate": [ 0.02748074088510065, 0.028394625242205963, 0.02361116341245104, 0.0261108581668801 ], "interest_rate": [ 0.04987956342337333, 0.05408336000643647, 0.05930537355222394, 0.059287849883056 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 186838, "billable_hours_per_employee": 102, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 881841, "net_revenue": 769836, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1915 }, { "average_project_size": 64332, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 930247, "net_revenue": 763901, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1900 }, { "average_project_size": 171364, "billable_hours_per_employee": 98, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 912107, "net_revenue": 758012, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 1886 }, { "average_project_size": 133819, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 832229, "net_revenue": 752169, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1871 } ], "balance_sheet": [ { "assets": 1147359, "current_assets": 539376, "current_liabilities": 297499, "equity": 711676, "fixed_assets": 607983, "liabilities": 658905, "long_term_liabilities": 361406, "quarter": 1 }, { "assets": 1171684, "current_assets": 408298, "current_liabilities": 382423, "equity": 727071, "fixed_assets": 763386, "liabilities": 670797, "long_term_liabilities": 288374, "quarter": 2 }, { "assets": 1196524, "current_assets": 396615, "current_liabilities": 345224, "equity": 724288, "fixed_assets": 799909, "liabilities": 682903, "long_term_liabilities": 337679, "quarter": 3 }, { "assets": 1221891, "current_assets": 367160, "current_liabilities": 343120, "equity": 732525, "fixed_assets": 854731, "liabilities": 695228, "long_term_liabilities": 352108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81840, "financing_cash_flow": 169134, "investing_cash_flow": -412488, "net_cash_flow": -377624, "operating_cash_flow": 263598, "quarter": 1 }, { "change_in_working_capital": -64829, "financing_cash_flow": 36072, "investing_cash_flow": -458360, "net_cash_flow": -138760, "operating_cash_flow": 253866, "quarter": 2 }, { "change_in_working_capital": -5226, "financing_cash_flow": -180252, "investing_cash_flow": -445040, "net_cash_flow": 168260, "operating_cash_flow": 243092, "quarter": 3 }, { "change_in_working_capital": 74104, "financing_cash_flow": -189040, "investing_cash_flow": -151398, "net_cash_flow": -37598, "operating_cash_flow": 243370, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6709634909387558, "current_ratio": 1.8130346656627416, "debt_to_equity_ratio": 0.9258496844069493, "profit_margin": 0.2899604591107716, "quarter": 1, "return_on_assets": 0.19455288187916772, "return_on_equity": 0.3136567763982486 }, { "asset_turnover_ratio": 0.6519684488309134, "current_ratio": 1.067660679404743, "debt_to_equity_ratio": 0.9226017816691905, "profit_margin": 0.29609072379797907, "quarter": 2, "return_on_assets": 0.19304180990779085, "return_on_equity": 0.31108928839136757 }, { "asset_turnover_ratio": 0.6335117390039815, "current_ratio": 1.14886276736264, "debt_to_equity_ratio": 0.9428611270654768, "profit_margin": 0.2779204023155306, "quarter": 3, "return_on_assets": 0.17606583737559797, "return_on_equity": 0.29086081779623574 }, { "asset_turnover_ratio": 0.6155778215896508, "current_ratio": 1.0700629517370017, "debt_to_equity_ratio": 0.9490843315927784, "profit_margin": 0.2736911518555006, "quarter": 4, "return_on_assets": 0.16847820304757136, "return_on_equity": 0.2810306815467049 } ], "income_statement": [ { "depreciation": 40376, "expenses": 463342, "income_tax": 83272, "marketing_expense": 80823, "net_income": 306494, "net_profit": 223222, "operational_expense": 249739, "product_revenue": 250994, "quarter": 1, "rd_expense": 85823, "revenue": 769836, "salaries_expense": 180205, "service_revenue": 518842 }, { "depreciation": 27682, "expenses": 462300, "income_tax": 75417, "marketing_expense": 79849, "net_income": 301601, "net_profit": 226184, "operational_expense": 297287, "product_revenue": 200671, "quarter": 2, "rd_expense": 60071, "revenue": 763901, "salaries_expense": 223570, "service_revenue": 563230 }, { "depreciation": 32425, "expenses": 461260, "income_tax": 86085, "marketing_expense": 82762, "net_income": 296752, "net_profit": 210667, "operational_expense": 306280, "product_revenue": 189263, "quarter": 3, "rd_expense": 63069, "revenue": 758012, "salaries_expense": 175698, "service_revenue": 568749 }, { "depreciation": 37508, "expenses": 460223, "income_tax": 86084, "marketing_expense": 84194, "net_income": 291946, "net_profit": 205862, "operational_expense": 252009, "product_revenue": 221069, "quarter": 4, "rd_expense": 73262, "revenue": 752169, "salaries_expense": 183652, "service_revenue": 531100 } ], "market_conditions": { "gdp_growth": [ 0.01156850405873767, -0.0019474948672909033, 0.002570394676408184, -0.00007862472973654226 ], "inflation_rate": [ 0.018165073426799044, 0.02453464173858607, 0.02521583928666055, 0.019208909753364523 ], "interest_rate": [ 0.0508485112309182, 0.04944404271823361, 0.04289524690435445, 0.04342923641575807 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 154302, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 1192527, "net_revenue": 1011846, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2517 }, { "average_project_size": 164051, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 1227314, "net_revenue": 1008128, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 2508 }, { "average_project_size": 170977, "billable_hours_per_employee": 160, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 1285181, "net_revenue": 1004424, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 2499 }, { "average_project_size": 114318, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 1203482, "net_revenue": 1000734, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2489 } ], "balance_sheet": [ { "assets": 1075645, "current_assets": 381181, "current_liabilities": 362578, "equity": 678605, "fixed_assets": 694464, "liabilities": 614277, "long_term_liabilities": 251699, "quarter": 1 }, { "assets": 1109511, "current_assets": 394856, "current_liabilities": 319075, "equity": 690566, "fixed_assets": 714655, "liabilities": 626253, "long_term_liabilities": 307178, "quarter": 2 }, { "assets": 1144443, "current_assets": 469642, "current_liabilities": 371616, "equity": 712579, "fixed_assets": 674801, "liabilities": 638462, "long_term_liabilities": 266846, "quarter": 3 }, { "assets": 1180474, "current_assets": 476592, "current_liabilities": 321671, "equity": 738156, "fixed_assets": 703882, "liabilities": 650909, "long_term_liabilities": 329238, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12549, "financing_cash_flow": -44915, "investing_cash_flow": -295172, "net_cash_flow": 179578, "operating_cash_flow": 277859, "quarter": 1 }, { "change_in_working_capital": -76576, "financing_cash_flow": -134675, "investing_cash_flow": -265342, "net_cash_flow": 17665, "operating_cash_flow": 250471, "quarter": 2 }, { "change_in_working_capital": -94037, "financing_cash_flow": -35998, "investing_cash_flow": -187609, "net_cash_flow": -48722, "operating_cash_flow": 277164, "quarter": 3 }, { "change_in_working_capital": -59098, "financing_cash_flow": -8147, "investing_cash_flow": -458925, "net_cash_flow": -264805, "operating_cash_flow": 253460, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9406876804150068, "current_ratio": 1.0513075807136671, "debt_to_equity_ratio": 0.9052055319368411, "profit_margin": 0.21469373797989022, "quarter": 1, "return_on_assets": 0.2019597543799302, "return_on_equity": 0.32012289918288256 }, { "asset_turnover_ratio": 0.9086237090033357, "current_ratio": 1.237502154665831, "debt_to_equity_ratio": 0.9068691479163469, "profit_margin": 0.20563658583037076, "quarter": 2, "return_on_assets": 0.18684627732397427, "return_on_equity": 0.30020012569399596 }, { "asset_turnover_ratio": 0.877653146552515, "current_ratio": 1.263783044863515, "debt_to_equity_ratio": 0.8959876729457366, "profit_margin": 0.205688036128169, "quarter": 3, "return_on_assets": 0.1805227521160949, "return_on_equity": 0.289929958643182 }, { "asset_turnover_ratio": 0.8477391285195608, "current_ratio": 1.481613201065685, "debt_to_equity_ratio": 0.8818041172868608, "profit_margin": 0.20843800650322664, "quarter": 4, "return_on_assets": 0.17670105398339989, "return_on_equity": 0.2825838982545695 } ], "income_statement": [ { "depreciation": 60622, "expenses": 736499, "income_tax": 58110, "marketing_expense": 101467, "net_income": 275347, "net_profit": 217237, "operational_expense": 465881, "product_revenue": 383891, "quarter": 1, "rd_expense": 132420, "revenue": 1011846, "salaries_expense": 261079, "service_revenue": 627955 }, { "depreciation": 43163, "expenses": 736491, "income_tax": 64329, "marketing_expense": 87311, "net_income": 271637, "net_profit": 207308, "operational_expense": 390921, "product_revenue": 253678, "quarter": 2, "rd_expense": 101759, "revenue": 1008128, "salaries_expense": 292252, "service_revenue": 754450 }, { "depreciation": 70566, "expenses": 736483, "income_tax": 61343, "marketing_expense": 136844, "net_income": 267941, "net_profit": 206598, "operational_expense": 510354, "product_revenue": 275871, "quarter": 3, "rd_expense": 138529, "revenue": 1004424, "salaries_expense": 240184, "service_revenue": 728553 }, { "depreciation": 44869, "expenses": 736475, "income_tax": 55668, "marketing_expense": 73724, "net_income": 264259, "net_profit": 208591, "operational_expense": 446405, "product_revenue": 207288, "quarter": 4, "rd_expense": 122334, "revenue": 1000734, "salaries_expense": 339372, "service_revenue": 793446 } ], "market_conditions": { "gdp_growth": [ 0.0010309458438479413, 0.010033227134450583, -0.0003493775257999675, 0.0021886219968188358 ], "inflation_rate": [ 0.036956151107098635, 0.03791132008278205, 0.03247199380510302, 0.037883917441623845 ], "interest_rate": [ 0.05456531965336957, 0.05132757365389102, 0.05424679414638558, 0.05361328096229423 ], "year": 2012 }, "random_event": { "description": "Robinson, Hernandez and Smith Senior Leadership Change in 2012", "impact": -0.08, "type": "Senior Leadership Change" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 90373, "billable_hours_per_employee": 144, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 4695715, "net_revenue": 4252480, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 10578 }, { "average_project_size": 147728, "billable_hours_per_employee": 125, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 5479171, "net_revenue": 4290007, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 10672 }, { "average_project_size": 90996, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 5096784, "net_revenue": 4327866, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 10766 }, { "average_project_size": 174615, "billable_hours_per_employee": 81, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 5231526, "net_revenue": 4366059, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 10861 } ], "balance_sheet": [ { "assets": 4592699, "current_assets": 1633767, "current_liabilities": 1102058, "equity": 3361329, "fixed_assets": 2958932, "liabilities": 1971624, "long_term_liabilities": 869566, "quarter": 1 }, { "assets": 4693673, "current_assets": 1914683, "current_liabilities": 897309, "equity": 3439714, "fixed_assets": 2778990, "liabilities": 2005381, "long_term_liabilities": 1108072, "quarter": 2 }, { "assets": 4796868, "current_assets": 2130482, "current_liabilities": 843845, "equity": 3534509, "fixed_assets": 2666386, "liabilities": 2039717, "long_term_liabilities": 1195872, "quarter": 3 }, { "assets": 4902332, "current_assets": 2221574, "current_liabilities": 1076513, "equity": 3605496, "fixed_assets": 2680758, "liabilities": 2074640, "long_term_liabilities": 998127, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49300, "financing_cash_flow": -29504, "investing_cash_flow": -323553, "net_cash_flow": 1042774, "operating_cash_flow": 960125, "quarter": 1 }, { "change_in_working_capital": -46151, "financing_cash_flow": 56321, "investing_cash_flow": -494683, "net_cash_flow": 659944, "operating_cash_flow": 1024961, "quarter": 2 }, { "change_in_working_capital": 294, "financing_cash_flow": -35150, "investing_cash_flow": -129455, "net_cash_flow": 832144, "operating_cash_flow": 1040461, "quarter": 3 }, { "change_in_working_capital": 79298, "financing_cash_flow": -131111, "investing_cash_flow": -265578, "net_cash_flow": 847352, "operating_cash_flow": 1111639, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9259217727963448, "current_ratio": 1.4824691622400998, "debt_to_equity_ratio": 0.5865608513775354, "profit_margin": 0.17407583339604185, "quarter": 1, "return_on_assets": 0.16118060425906422, "return_on_equity": 0.2202265829973799 }, { "asset_turnover_ratio": 0.9139978434799356, "current_ratio": 2.1338056344024188, "debt_to_equity_ratio": 0.5830080640425338, "profit_margin": 0.17515635755372894, "quarter": 2, "return_on_assets": 0.1600925330759088, "return_on_equity": 0.21845479013662183 }, { "asset_turnover_ratio": 0.9022274534133522, "current_ratio": 2.524731437645539, "debt_to_equity_ratio": 0.5770863789001528, "profit_margin": 0.17961692898994563, "quarter": 3, "return_on_assets": 0.16205532443252554, "return_on_equity": 0.21993380127197298 }, { "asset_turnover_ratio": 0.8906085919925456, "current_ratio": 2.0636759611820756, "debt_to_equity_ratio": 0.5754104289673321, "profit_margin": 0.17814784454355748, "quarter": 4, "return_on_assets": 0.1586600009954446, "return_on_equity": 0.21572732295362412 } ], "income_statement": [ { "depreciation": 219871, "expenses": 3285964, "income_tax": 226262, "marketing_expense": 425703, "net_income": 966516, "net_profit": 740254, "operational_expense": 1686881, "product_revenue": 1020407, "quarter": 1, "rd_expense": 447483, "revenue": 4252480, "salaries_expense": 1522839, "service_revenue": 3232073 }, { "depreciation": 273539, "expenses": 3311794, "income_tax": 226791, "marketing_expense": 445132, "net_income": 978213, "net_profit": 751422, "operational_expense": 1762685, "product_revenue": 1336183, "quarter": 2, "rd_expense": 551041, "revenue": 4290007, "salaries_expense": 1142347, "service_revenue": 2953824 }, { "depreciation": 263103, "expenses": 3337827, "income_tax": 212681, "marketing_expense": 607213, "net_income": 990039, "net_profit": 777358, "operational_expense": 2072193, "product_revenue": 1356868, "quarter": 3, "rd_expense": 537865, "revenue": 4327866, "salaries_expense": 1167246, "service_revenue": 2970998 }, { "depreciation": 333835, "expenses": 3364065, "income_tax": 224190, "marketing_expense": 472570, "net_income": 1001994, "net_profit": 777804, "operational_expense": 2014484, "product_revenue": 1014926, "quarter": 4, "rd_expense": 493931, "revenue": 4366059, "salaries_expense": 1213742, "service_revenue": 3351133 } ], "market_conditions": { "gdp_growth": [ -0.009374258009584436, -0.00029718369270550354, -0.012117347435899612, -0.00909240553801993 ], "inflation_rate": [ 0.03506573350207457, 0.033623475391558515, 0.029956081363260417, 0.026387565266467038 ], "interest_rate": [ 0.05141201258765028, 0.04693657380457716, 0.05197294127519547, 0.04503582779069038 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2005, "industry": "Advertising", "location": "Matthewborough", "name": "Griffin-Ramos", "num_employees": 256, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.griffin-ramos.com" }

[ { "advertising_kpis": [ { "average_project_size": 96063, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 13022864, "net_revenue": 11412221, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 44579 }, { "average_project_size": 70579, "billable_hours_per_employee": 117, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 14867361, "net_revenue": 11538258, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 45071 }, { "average_project_size": 172829, "billable_hours_per_employee": 122, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 12899399, "net_revenue": 11665687, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 45569 }, { "average_project_size": 67472, "billable_hours_per_employee": 127, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 14433195, "net_revenue": 11794524, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 46072 } ], "balance_sheet": [ { "assets": 13728506, "current_assets": 6750060, "current_liabilities": 3085799, "equity": 10321287, "fixed_assets": 6978446, "liabilities": 6302307, "long_term_liabilities": 3216508, "quarter": 1 }, { "assets": 14010751, "current_assets": 5552253, "current_liabilities": 2661897, "equity": 10878273, "fixed_assets": 8458498, "liabilities": 6415383, "long_term_liabilities": 3753486, "quarter": 2 }, { "assets": 14298799, "current_assets": 5838163, "current_liabilities": 3189656, "equity": 10672960, "fixed_assets": 8460636, "liabilities": 6530489, "long_term_liabilities": 3340833, "quarter": 3 }, { "assets": 14592769, "current_assets": 5504875, "current_liabilities": 2773128, "equity": 11080636, "fixed_assets": 9087894, "liabilities": 6647659, "long_term_liabilities": 3874531, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53956, "financing_cash_flow": -184114, "investing_cash_flow": -237811, "net_cash_flow": 3399234, "operating_cash_flow": 3609090, "quarter": 1 }, { "change_in_working_capital": 85355, "financing_cash_flow": 86919, "investing_cash_flow": -109096, "net_cash_flow": 3624533, "operating_cash_flow": 3697217, "quarter": 2 }, { "change_in_working_capital": 85706, "financing_cash_flow": 160722, "investing_cash_flow": -461958, "net_cash_flow": 2935609, "operating_cash_flow": 3562068, "quarter": 3 }, { "change_in_working_capital": 12338, "financing_cash_flow": -147464, "investing_cash_flow": -286798, "net_cash_flow": 3354241, "operating_cash_flow": 3782998, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8312791646811386, "current_ratio": 2.1874593905824713, "debt_to_equity_ratio": 0.6106125137301192, "profit_margin": 0.2536831349480526, "quarter": 1, "return_on_assets": 0.21088150451330975, "return_on_equity": 0.2804968023852064 }, { "asset_turnover_ratio": 0.8235288743622665, "current_ratio": 2.0858256348761803, "debt_to_equity_ratio": 0.5897427836201573, "profit_margin": 0.28452345232703236, "quarter": 2, "return_on_assets": 0.23431327842454697, "return_on_equity": 0.30178549481153855 }, { "asset_turnover_ratio": 0.8158508277513378, "current_ratio": 1.830342519694914, "debt_to_equity_ratio": 0.6118723390699488, "profit_margin": 0.24899090812225633, "quarter": 3, "return_on_assets": 0.2031394384941001, "return_on_equity": 0.2721503687824184 }, { "asset_turnover_ratio": 0.8082444120098111, "current_ratio": 1.985077861533979, "debt_to_equity_ratio": 0.5999347871367673, "profit_margin": 0.26584591289991866, "quarter": 4, "return_on_assets": 0.21486847355700622, "return_on_equity": 0.2829734683099418 } ], "income_statement": [ { "depreciation": 714002, "expenses": 7325021, "income_tax": 1192112, "marketing_expense": 876590, "net_income": 4087200, "net_profit": 2895088, "operational_expense": 4794216, "product_revenue": 4136599, "quarter": 1, "rd_expense": 1349800, "revenue": 11412221, "salaries_expense": 2736320, "service_revenue": 7275622 }, { "depreciation": 414312, "expenses": 7426229, "income_tax": 829124, "marketing_expense": 1156877, "net_income": 4112029, "net_profit": 3282905, "operational_expense": 3907581, "product_revenue": 3423455, "quarter": 2, "rd_expense": 1136197, "revenue": 11538258, "salaries_expense": 3065357, "service_revenue": 8114803 }, { "depreciation": 657418, "expenses": 7528836, "income_tax": 1232201, "marketing_expense": 1147705, "net_income": 4136851, "net_profit": 2904650, "operational_expense": 5135258, "product_revenue": 2547220, "quarter": 3, "rd_expense": 885781, "revenue": 11665687, "salaries_expense": 3571681, "service_revenue": 9118467 }, { "depreciation": 647472, "expenses": 7632861, "income_tax": 1026137, "marketing_expense": 1182636, "net_income": 4161663, "net_profit": 3135526, "operational_expense": 4362589, "product_revenue": 3553791, "quarter": 4, "rd_expense": 974960, "revenue": 11794524, "salaries_expense": 2615163, "service_revenue": 8240733 } ], "market_conditions": { "gdp_growth": [ 0.007783781889440955, -0.004637945810811339, -0.006769181881016648, 0.006688398131051081 ], "inflation_rate": [ 0.035206834891933436, 0.03397539760202233, 0.03145164788700811, 0.03523806700412112 ], "interest_rate": [ 0.04801491831161052, 0.052972225317347, 0.05071278890895446, 0.05137507271424005 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 104353, "billable_hours_per_employee": 140, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 7698655, "net_revenue": 5939028, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 23199 }, { "average_project_size": 105747, "billable_hours_per_employee": 89, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 7720982, "net_revenue": 6218674, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 24292 }, { "average_project_size": 168886, "billable_hours_per_employee": 103, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 7803501, "net_revenue": 6511488, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 25436 }, { "average_project_size": 130925, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 8127997, "net_revenue": 6818090, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 26633 } ], "balance_sheet": [ { "assets": 8049351, "current_assets": 3909139, "current_liabilities": 1686181, "equity": 6215233, "fixed_assets": 4140212, "liabilities": 3395375, "long_term_liabilities": 1709194, "quarter": 1 }, { "assets": 8209266, "current_assets": 3630538, "current_liabilities": 1398390, "equity": 6382547, "fixed_assets": 4578728, "liabilities": 3451881, "long_term_liabilities": 2053491, "quarter": 2 }, { "assets": 8372358, "current_assets": 2806779, "current_liabilities": 1982623, "equity": 6482526, "fixed_assets": 5565579, "liabilities": 3509328, "long_term_liabilities": 1526705, "quarter": 3 }, { "assets": 8538691, "current_assets": 3975040, "current_liabilities": 2131165, "equity": 6748720, "fixed_assets": 4563651, "liabilities": 3567730, "long_term_liabilities": 1436565, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2617, "financing_cash_flow": 180048, "investing_cash_flow": -250571, "net_cash_flow": 1588173, "operating_cash_flow": 1843459, "quarter": 1 }, { "change_in_working_capital": -95857, "financing_cash_flow": -136481, "investing_cash_flow": -117354, "net_cash_flow": 1710877, "operating_cash_flow": 1988216, "quarter": 2 }, { "change_in_working_capital": -79580, "financing_cash_flow": -12260, "investing_cash_flow": -318356, "net_cash_flow": 1970460, "operating_cash_flow": 2010928, "quarter": 3 }, { "change_in_working_capital": -74799, "financing_cash_flow": -74787, "investing_cash_flow": -187573, "net_cash_flow": 2209007, "operating_cash_flow": 2177776, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7378269378487781, "current_ratio": 2.3183388971883803, "debt_to_equity_ratio": 0.5462989078607351, "profit_margin": 0.26288089566171435, "quarter": 1, "return_on_assets": 0.19396060626502684, "return_on_equity": 0.25119846673487545 }, { "asset_turnover_ratio": 0.7575188817124454, "current_ratio": 2.596227089724612, "debt_to_equity_ratio": 0.5408312700243335, "profit_margin": 0.2613357767266784, "quarter": 2, "return_on_assets": 0.19796678533744674, "return_on_equity": 0.2546259353828495 }, { "asset_turnover_ratio": 0.7777364513079827, "current_ratio": 1.415689720133379, "debt_to_equity_ratio": 0.5413519359582978, "profit_margin": 0.24871365807631066, "quarter": 3, "return_on_assets": 0.19343367782409687, "return_on_equity": 0.249824836799729 }, { "asset_turnover_ratio": 0.7984935864291143, "current_ratio": 1.8651957966652042, "debt_to_equity_ratio": 0.5286528408350027, "profit_margin": 0.2607414979855062, "quarter": 4, "return_on_assets": 0.20820041385734653, "return_on_equity": 0.26342165625481573 } ], "income_statement": [ { "depreciation": 282202, "expenses": 3890641, "income_tax": 487130, "marketing_expense": 478178, "net_income": 2048387, "net_profit": 1561257, "operational_expense": 2345482, "product_revenue": 2053138, "quarter": 1, "rd_expense": 571086, "revenue": 5939028, "salaries_expense": 1684562, "service_revenue": 3885890 }, { "depreciation": 363054, "expenses": 4066831, "income_tax": 526681, "marketing_expense": 640638, "net_income": 2151843, "net_profit": 1625162, "operational_expense": 2665338, "product_revenue": 1452677, "quarter": 2, "rd_expense": 747468, "revenue": 6218674, "salaries_expense": 1808719, "service_revenue": 4765997 }, { "depreciation": 391432, "expenses": 4251000, "income_tax": 640992, "marketing_expense": 557004, "net_income": 2260488, "net_profit": 1619496, "operational_expense": 2624476, "product_revenue": 2477046, "quarter": 3, "rd_expense": 498946, "revenue": 6511488, "salaries_expense": 1885650, "service_revenue": 4034442 }, { "depreciation": 400017, "expenses": 4443509, "income_tax": 596822, "marketing_expense": 687117, "net_income": 2374581, "net_profit": 1777759, "operational_expense": 3108597, "product_revenue": 1592751, "quarter": 4, "rd_expense": 836076, "revenue": 6818090, "salaries_expense": 1951658, "service_revenue": 5225339 } ], "market_conditions": { "gdp_growth": [ -0.01844517519605192, -0.0021279466836473717, -0.00894996094085323, -0.014825338401175978 ], "inflation_rate": [ 0.036054130609515234, 0.037074555716645266, 0.03317372544257441, 0.03560576875028207 ], "interest_rate": [ 0.05204796579774578, 0.05030894238565391, 0.051917956620921954, 0.05212621619281757 ], "year": 2006 }, "random_event": { "description": "Griffin-Ramos Introduction of New Service in 2006", "impact": -0.02, "type": "Introduction of New Service" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 52424, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 15009764, "net_revenue": 12216879, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 47722 }, { "average_project_size": 110118, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 15094810, "net_revenue": 12581474, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 49146 }, { "average_project_size": 197410, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 16215263, "net_revenue": 12956951, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 50613 }, { "average_project_size": 170028, "billable_hours_per_employee": 96, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 15403522, "net_revenue": 13343633, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 52124 } ], "balance_sheet": [ { "assets": 17370098, "current_assets": 7067242, "current_liabilities": 3417329, "equity": 12110620, "fixed_assets": 10302856, "liabilities": 8303939, "long_term_liabilities": 4886610, "quarter": 1 }, { "assets": 17781560, "current_assets": 6716290, "current_liabilities": 3949691, "equity": 12721069, "fixed_assets": 11065270, "liabilities": 8411547, "long_term_liabilities": 4461856, "quarter": 2 }, { "assets": 18202769, "current_assets": 6066816, "current_liabilities": 4946405, "equity": 13001768, "fixed_assets": 12135953, "liabilities": 8520548, "long_term_liabilities": 3574143, "quarter": 3 }, { "assets": 18633955, "current_assets": 7008685, "current_liabilities": 3524000, "equity": 13342483, "fixed_assets": 11625270, "liabilities": 8630963, "long_term_liabilities": 5106963, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83396, "financing_cash_flow": -71433, "investing_cash_flow": -124960, "net_cash_flow": 3058953, "operating_cash_flow": 3828459, "quarter": 1 }, { "change_in_working_capital": -63080, "financing_cash_flow": 197380, "investing_cash_flow": -461581, "net_cash_flow": 3978327, "operating_cash_flow": 4121136, "quarter": 2 }, { "change_in_working_capital": 34491, "financing_cash_flow": 132569, "investing_cash_flow": -394221, "net_cash_flow": 3934126, "operating_cash_flow": 3958495, "quarter": 3 }, { "change_in_working_capital": 45764, "financing_cash_flow": -56195, "investing_cash_flow": -204203, "net_cash_flow": 3875065, "operating_cash_flow": 4199653, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7033281562372302, "current_ratio": 2.0680601721402887, "debt_to_equity_ratio": 0.6856741438506039, "profit_margin": 0.24920120760793327, "quarter": 1, "return_on_assets": 0.17527022587897892, "return_on_equity": 0.2513877076483285 }, { "asset_turnover_ratio": 0.7075573796674758, "current_ratio": 1.7004596055742083, "debt_to_equity_ratio": 0.6612295711940561, "profit_margin": 0.2663484421618643, "quarter": 2, "return_on_assets": 0.18845680581456295, "return_on_equity": 0.2634256602177065 }, { "asset_turnover_ratio": 0.711812087490645, "current_ratio": 1.226510162431099, "debt_to_equity_ratio": 0.6553376433112789, "profit_margin": 0.2561981595824511, "quarter": 3, "return_on_assets": 0.18236494678364593, "return_on_equity": 0.25531504638446095 }, { "asset_turnover_ratio": 0.7160923700846117, "current_ratio": 1.988843643586833, "debt_to_equity_ratio": 0.6468783209242238, "profit_margin": 0.25026849884135755, "quarter": 4, "return_on_assets": 0.1792153624928256, "return_on_equity": 0.25029006969692225 } ], "income_statement": [ { "depreciation": 783998, "expenses": 8146239, "income_tax": 1026179, "marketing_expense": 1542802, "net_income": 4070640, "net_profit": 3044461, "operational_expense": 5649964, "product_revenue": 3194580, "quarter": 1, "rd_expense": 1424904, "revenue": 12216879, "salaries_expense": 3169202, "service_revenue": 9022299 }, { "depreciation": 770080, "expenses": 8375692, "income_tax": 854726, "marketing_expense": 1035832, "net_income": 4205782, "net_profit": 3351056, "operational_expense": 4538295, "product_revenue": 4443181, "quarter": 2, "rd_expense": 902098, "revenue": 12581474, "salaries_expense": 3249997, "service_revenue": 8138293 }, { "depreciation": 638948, "expenses": 8611608, "income_tax": 1025796, "marketing_expense": 1473213, "net_income": 4345343, "net_profit": 3319547, "operational_expense": 4798232, "product_revenue": 3089153, "quarter": 3, "rd_expense": 1109587, "revenue": 12956951, "salaries_expense": 3128128, "service_revenue": 9867798 }, { "depreciation": 860162, "expenses": 8854169, "income_tax": 1149973, "marketing_expense": 1678815, "net_income": 4489464, "net_profit": 3339491, "operational_expense": 4742087, "product_revenue": 4792286, "quarter": 4, "rd_expense": 993920, "revenue": 13343633, "salaries_expense": 3273072, "service_revenue": 8551347 } ], "market_conditions": { "gdp_growth": [ 0.005781037927767097, -0.0072583689491399275, -0.005655236266851303, -0.01228371262773341 ], "inflation_rate": [ 0.019065280696699473, 0.021236136710849823, 0.027227633465504563, 0.019801725208105476 ], "interest_rate": [ 0.049403342839618274, 0.04971959632041428, 0.04958327819971291, 0.0547005498221285 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 80782, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 20537716, "net_revenue": 16936664, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 66159 }, { "average_project_size": 170318, "billable_hours_per_employee": 158, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 22097111, "net_revenue": 17817559, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 69600 }, { "average_project_size": 118607, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 22460644, "net_revenue": 18744271, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 73220 }, { "average_project_size": 106858, "billable_hours_per_employee": 92, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 22130109, "net_revenue": 19719182, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 77028 } ], "balance_sheet": [ { "assets": 18998615, "current_assets": 6885167, "current_liabilities": 5974547, "equity": 12500538, "fixed_assets": 12113448, "liabilities": 11227526, "long_term_liabilities": 5252979, "quarter": 1 }, { "assets": 19299673, "current_assets": 8112234, "current_liabilities": 6782207, "equity": 12816293, "fixed_assets": 11187439, "liabilities": 11526124, "long_term_liabilities": 4743917, "quarter": 2 }, { "assets": 19605503, "current_assets": 7372586, "current_liabilities": 6226760, "equity": 13340246, "fixed_assets": 12232917, "liabilities": 11832663, "long_term_liabilities": 5605903, "quarter": 3 }, { "assets": 19916179, "current_assets": 6813367, "current_liabilities": 5356798, "equity": 13736123, "fixed_assets": 13102812, "liabilities": 12147354, "long_term_liabilities": 6790556, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65227, "financing_cash_flow": 86258, "investing_cash_flow": -469999, "net_cash_flow": 5004846, "operating_cash_flow": 5395520, "quarter": 1 }, { "change_in_working_capital": 41491, "financing_cash_flow": 191995, "investing_cash_flow": -223026, "net_cash_flow": 5789690, "operating_cash_flow": 6018429, "quarter": 2 }, { "change_in_working_capital": -65561, "financing_cash_flow": 34694, "investing_cash_flow": -152793, "net_cash_flow": 5944606, "operating_cash_flow": 6347747, "quarter": 3 }, { "change_in_working_capital": -14211, "financing_cash_flow": -4307, "investing_cash_flow": -141150, "net_cash_flow": 6405564, "operating_cash_flow": 6876143, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8914683517719582, "current_ratio": 1.1524165765203622, "debt_to_equity_ratio": 0.8981634230462721, "profit_margin": 0.2792432441241085, "quarter": 1, "return_on_assets": 0.24893651458277352, "return_on_equity": 0.3783396362620553 }, { "asset_turnover_ratio": 0.9232052273631787, "current_ratio": 1.1961053385719427, "debt_to_equity_ratio": 0.8993336840847818, "profit_margin": 0.2830210355975249, "quarter": 2, "return_on_assets": 0.26128649951737526, "return_on_equity": 0.39346353894999125 }, { "asset_turnover_ratio": 0.9560719253160707, "current_ratio": 1.184016406606325, "debt_to_equity_ratio": 0.8869898651044366, "profit_margin": 0.29701907318774895, "quarter": 3, "return_on_assets": 0.283971597158206, "return_on_equity": 0.41733908055368696 }, { "asset_turnover_ratio": 0.9901086950463741, "current_ratio": 1.2719103837777717, "debt_to_equity_ratio": 0.8843364317573452, "profit_margin": 0.30261387110276683, "quarter": 4, "return_on_assets": 0.29962062502049214, "return_on_equity": 0.4344237453319252 } ], "income_statement": [ { "depreciation": 666071, "expenses": 10458451, "income_tax": 1748764, "marketing_expense": 2037582, "net_income": 6478213, "net_profit": 4729449, "operational_expense": 5425517, "product_revenue": 5215041, "quarter": 1, "rd_expense": 2046563, "revenue": 16936664, "salaries_expense": 4099020, "service_revenue": 11721623 }, { "depreciation": 975685, "expenses": 10944541, "income_tax": 1830274, "marketing_expense": 1913734, "net_income": 6873018, "net_profit": 5042744, "operational_expense": 5504969, "product_revenue": 4153773, "quarter": 2, "rd_expense": 1663542, "revenue": 17817559, "salaries_expense": 3887606, "service_revenue": 13663786 }, { "depreciation": 780341, "expenses": 11453224, "income_tax": 1723641, "marketing_expense": 1210370, "net_income": 7291047, "net_profit": 5567406, "operational_expense": 6554744, "product_revenue": 5617958, "quarter": 3, "rd_expense": 2111012, "revenue": 18744271, "salaries_expense": 5474289, "service_revenue": 13126313 }, { "depreciation": 908845, "expenses": 11985550, "income_tax": 1766334, "marketing_expense": 1284586, "net_income": 7733632, "net_profit": 5967298, "operational_expense": 6738918, "product_revenue": 4637853, "quarter": 4, "rd_expense": 1207632, "revenue": 19719182, "salaries_expense": 5255500, "service_revenue": 15081329 } ], "market_conditions": { "gdp_growth": [ -0.0014677971973306794, 0.0010824612432946022, 0.011311109523555567, 0.011441260282546854 ], "inflation_rate": [ 0.04272876235651995, 0.038968153944361775, 0.04077208738654507, 0.03544704463609954 ], "interest_rate": [ 0.050901470289649045, 0.0495653372705926, 0.04970557342316562, 0.05451503992775243 ], "year": 2008 }, "random_event": { "description": "Griffin-Ramos Expansion to New Market in 2008", "impact": 0.1, "type": "Expansion to New Market" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 67287, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 21665404, "net_revenue": 16966860, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 66277 }, { "average_project_size": 117265, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 22186499, "net_revenue": 17253569, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 67397 }, { "average_project_size": 118549, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 22662601, "net_revenue": 17545123, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 68536 }, { "average_project_size": 134908, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 19869451, "net_revenue": 17841604, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 69694 } ], "balance_sheet": [ { "assets": 23790070, "current_assets": 9688238, "current_liabilities": 6226936, "equity": 13455077, "fixed_assets": 14101832, "liabilities": 14094665, "long_term_liabilities": 7867729, "quarter": 1 }, { "assets": 24550080, "current_assets": 8461428, "current_liabilities": 7927009, "equity": 13715187, "fixed_assets": 16088652, "liabilities": 14495902, "long_term_liabilities": 6568893, "quarter": 2 }, { "assets": 25334370, "current_assets": 9452383, "current_liabilities": 7824320, "equity": 14232323, "fixed_assets": 15881987, "liabilities": 14908561, "long_term_liabilities": 7084241, "quarter": 3 }, { "assets": 26143715, "current_assets": 11073219, "current_liabilities": 6572881, "equity": 14895220, "fixed_assets": 15070496, "liabilities": 15332967, "long_term_liabilities": 8760086, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93463, "financing_cash_flow": 57166, "investing_cash_flow": -198346, "net_cash_flow": 4206068, "operating_cash_flow": 4882483, "quarter": 1 }, { "change_in_working_capital": 16790, "financing_cash_flow": -98642, "investing_cash_flow": -446945, "net_cash_flow": 4260655, "operating_cash_flow": 4419368, "quarter": 2 }, { "change_in_working_capital": 79159, "financing_cash_flow": -109578, "investing_cash_flow": -353400, "net_cash_flow": 4469665, "operating_cash_flow": 4867917, "quarter": 3 }, { "change_in_working_capital": 94482, "financing_cash_flow": -13295, "investing_cash_flow": -135744, "net_cash_flow": 4828836, "operating_cash_flow": 5223936, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7131908397074914, "current_ratio": 1.5558595752389297, "debt_to_equity_ratio": 1.0475350679895774, "profit_margin": 0.22158914495669793, "quarter": 1, "return_on_assets": 0.15803534836173244, "return_on_equity": 0.279424041943424 }, { "asset_turnover_ratio": 0.7027907444700792, "current_ratio": 1.0674174836940389, "debt_to_equity_ratio": 1.0569233944823355, "profit_margin": 0.21218850430308073, "quarter": 2, "return_on_assets": 0.14912411690715469, "return_on_equity": 0.26693103054300316 }, { "asset_turnover_ratio": 0.6925423051767223, "current_ratio": 1.208077251441659, "debt_to_equity_ratio": 1.047514239242603, "profit_margin": 0.21695567480490163, "quarter": 3, "return_on_assets": 0.1502509831505579, "return_on_equity": 0.2674555657569042 }, { "asset_turnover_ratio": 0.6824433329387197, "current_ratio": 1.6846827137141231, "debt_to_equity_ratio": 1.0293884212519184, "profit_margin": 0.22892964107935587, "quarter": 4, "return_on_assets": 0.15623150726666046, "return_on_equity": 0.27421360678123585 } ], "income_statement": [ { "depreciation": 1122811, "expenses": 12114806, "income_tax": 1092382, "marketing_expense": 1506233, "net_income": 4852054, "net_profit": 3759672, "operational_expense": 7654248, "product_revenue": 5946319, "quarter": 1, "rd_expense": 1398421, "revenue": 16966860, "salaries_expense": 3763631, "service_revenue": 11020541 }, { "depreciation": 758359, "expenses": 12303879, "income_tax": 1288681, "marketing_expense": 1630985, "net_income": 4949690, "net_profit": 3661009, "operational_expense": 8005781, "product_revenue": 5962148, "quarter": 2, "rd_expense": 1590876, "revenue": 17253569, "salaries_expense": 4631763, "service_revenue": 11291421 }, { "depreciation": 1061403, "expenses": 12495904, "income_tax": 1242705, "marketing_expense": 1469824, "net_income": 5049219, "net_profit": 3806514, "operational_expense": 6574827, "product_revenue": 6708101, "quarter": 3, "rd_expense": 2237857, "revenue": 17545123, "salaries_expense": 4675933, "service_revenue": 10837022 }, { "depreciation": 1139464, "expenses": 12690925, "income_tax": 1066207, "marketing_expense": 2002275, "net_income": 5150679, "net_profit": 4084472, "operational_expense": 8303566, "product_revenue": 6740682, "quarter": 4, "rd_expense": 1279878, "revenue": 17841604, "salaries_expense": 3960488, "service_revenue": 11100922 } ], "market_conditions": { "gdp_growth": [ -0.003448639205802716, 0.0027408240999951435, 0.010165202872446247, -0.006091206262167767 ], "inflation_rate": [ 0.03409613264211994, 0.04210634581779687, 0.03857989157283369, 0.03830135287624923 ], "interest_rate": [ 0.04292163737803268, 0.040288700693157056, 0.04570627918929622, 0.03817564483568196 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 114133, "billable_hours_per_employee": 135, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 10703415, "net_revenue": 9045527, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 35334 }, { "average_project_size": 130942, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 11483025, "net_revenue": 9189619, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 35897 }, { "average_project_size": 85827, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 10664236, "net_revenue": 9336007, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 36469 }, { "average_project_size": 117763, "billable_hours_per_employee": 148, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 11561027, "net_revenue": 9484727, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 37050 } ], "balance_sheet": [ { "assets": 12752070, "current_assets": 6105454, "current_liabilities": 3235526, "equity": 6619249, "fixed_assets": 6646616, "liabilities": 7651078, "long_term_liabilities": 4415552, "quarter": 1 }, { "assets": 13029199, "current_assets": 5469544, "current_liabilities": 4456994, "equity": 6532603, "fixed_assets": 7559655, "liabilities": 7835805, "long_term_liabilities": 3378811, "quarter": 2 }, { "assets": 13312351, "current_assets": 4553805, "current_liabilities": 3720100, "equity": 6638233, "fixed_assets": 8758546, "liabilities": 8024993, "long_term_liabilities": 4304893, "quarter": 3 }, { "assets": 13601656, "current_assets": 6207005, "current_liabilities": 3446416, "equity": 6815509, "fixed_assets": 7394651, "liabilities": 8218748, "long_term_liabilities": 4772332, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73351, "financing_cash_flow": 185274, "investing_cash_flow": -281730, "net_cash_flow": 1744445, "operating_cash_flow": 2152086, "quarter": 1 }, { "change_in_working_capital": 76013, "financing_cash_flow": 93798, "investing_cash_flow": -314952, "net_cash_flow": 1679593, "operating_cash_flow": 1795393, "quarter": 2 }, { "change_in_working_capital": 29724, "financing_cash_flow": -61257, "investing_cash_flow": -170839, "net_cash_flow": 1421399, "operating_cash_flow": 1816993, "quarter": 3 }, { "change_in_working_capital": -22903, "financing_cash_flow": -133311, "investing_cash_flow": -250643, "net_cash_flow": 1863936, "operating_cash_flow": 2053823, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7093379349391903, "current_ratio": 1.8870050804722323, "debt_to_equity_ratio": 1.1558830918734135, "profit_margin": 0.16784616308148767, "quarter": 1, "return_on_assets": 0.11905965070768902, "return_on_equity": 0.22936997837670103 }, { "asset_turnover_ratio": 0.7053095896378588, "current_ratio": 1.2271822667923717, "debt_to_equity_ratio": 1.1994919942326205, "profit_margin": 0.14573063366392014, "quarter": 2, "return_on_assets": 0.10278521342716464, "return_on_equity": 0.20500388589357108 }, { "asset_turnover_ratio": 0.701304149807949, "current_ratio": 1.224108222897234, "debt_to_equity_ratio": 1.2089049902285744, "profit_margin": 0.14469515714801842, "quarter": 3, "return_on_assets": 0.10147531416501863, "return_on_equity": 0.20349918419555324 }, { "asset_turnover_ratio": 0.6973214879129424, "current_ratio": 1.8010028388911843, "debt_to_equity_ratio": 1.2058890979382464, "profit_margin": 0.15104293460423268, "quarter": 4, "return_on_assets": 0.10532548389696078, "return_on_equity": 0.21019721344363276 } ], "income_statement": [ { "depreciation": 633829, "expenses": 7119799, "income_tax": 407471, "marketing_expense": 1213920, "net_income": 1925728, "net_profit": 1518257, "operational_expense": 4555810, "product_revenue": 2602244, "quarter": 1, "rd_expense": 1145699, "revenue": 9045527, "salaries_expense": 2603466, "service_revenue": 6443283 }, { "depreciation": 456184, "expenses": 7277024, "income_tax": 573386, "marketing_expense": 1124863, "net_income": 1912595, "net_profit": 1339209, "operational_expense": 4207968, "product_revenue": 2663863, "quarter": 2, "rd_expense": 1210940, "revenue": 9189619, "salaries_expense": 3312193, "service_revenue": 6525756 }, { "depreciation": 466118, "expenses": 7437722, "income_tax": 547410, "marketing_expense": 829937, "net_income": 1898285, "net_profit": 1350875, "operational_expense": 4678550, "product_revenue": 2469604, "quarter": 3, "rd_expense": 974439, "revenue": 9336007, "salaries_expense": 3275019, "service_revenue": 6866403 }, { "depreciation": 621222, "expenses": 7601968, "income_tax": 450158, "marketing_expense": 943587, "net_income": 1882759, "net_profit": 1432601, "operational_expense": 4300248, "product_revenue": 2132112, "quarter": 4, "rd_expense": 1080351, "revenue": 9484727, "salaries_expense": 2490939, "service_revenue": 7352615 } ], "market_conditions": { "gdp_growth": [ 0.00571795797495246, -0.012601932606200758, 0.005059218632894496, 0.0004317819999596177 ], "inflation_rate": [ 0.01845172528316715, 0.026392269216250642, 0.020237531107817994, 0.017584635683053775 ], "interest_rate": [ 0.04245483245554774, 0.04253050231755525, 0.03609971958636223, 0.04213175568457808 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 75475, "billable_hours_per_employee": 90, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 13846526, "net_revenue": 11610780, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 45355 }, { "average_project_size": 56260, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 14379313, "net_revenue": 11902536, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 46494 }, { "average_project_size": 157113, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 15433817, "net_revenue": 12201624, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 47663 }, { "average_project_size": 82935, "billable_hours_per_employee": 97, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 16046712, "net_revenue": 12508227, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 48860 } ], "balance_sheet": [ { "assets": 15071034, "current_assets": 6802309, "current_liabilities": 3356914, "equity": 9452898, "fixed_assets": 8268725, "liabilities": 7917558, "long_term_liabilities": 4560644, "quarter": 1 }, { "assets": 15419520, "current_assets": 5117119, "current_liabilities": 3751056, "equity": 9662549, "fixed_assets": 10302401, "liabilities": 8023299, "long_term_liabilities": 4272243, "quarter": 2 }, { "assets": 15776065, "current_assets": 6025925, "current_liabilities": 3832069, "equity": 9962634, "fixed_assets": 9750140, "liabilities": 8130452, "long_term_liabilities": 4298383, "quarter": 3 }, { "assets": 16140854, "current_assets": 5374216, "current_liabilities": 4780923, "equity": 10089008, "fixed_assets": 10766638, "liabilities": 8239037, "long_term_liabilities": 3458114, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68645, "financing_cash_flow": 2167, "investing_cash_flow": -351374, "net_cash_flow": 2275740, "operating_cash_flow": 2891083, "quarter": 1 }, { "change_in_working_capital": 10719, "financing_cash_flow": -163097, "investing_cash_flow": -450495, "net_cash_flow": 2937553, "operating_cash_flow": 3054412, "quarter": 2 }, { "change_in_working_capital": -25569, "financing_cash_flow": -8844, "investing_cash_flow": -147405, "net_cash_flow": 2645096, "operating_cash_flow": 3218135, "quarter": 3 }, { "change_in_working_capital": -1573, "financing_cash_flow": -199271, "investing_cash_flow": -497485, "net_cash_flow": 2635259, "operating_cash_flow": 2935464, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7704036763502756, "current_ratio": 2.0263578393727095, "debt_to_equity_ratio": 0.8375799675401131, "profit_margin": 0.19804199201087266, "quarter": 1, "return_on_assets": 0.1525722787169082, "return_on_equity": 0.24325048255043058 }, { "asset_turnover_ratio": 0.7719135225999253, "current_ratio": 1.3641809133214753, "debt_to_equity_ratio": 0.8303501488064898, "profit_margin": 0.19040715356794552, "quarter": 2, "return_on_assets": 0.14697785663885776, "return_on_equity": 0.23454763334188525 }, { "asset_turnover_ratio": 0.7734263265269254, "current_ratio": 1.5724990860028878, "debt_to_equity_ratio": 0.8160946191539306, "profit_margin": 0.1898944763418378, "quarter": 3, "return_on_assets": 0.14686938726482174, "return_on_equity": 0.23257112526667145 }, { "asset_turnover_ratio": 0.7749420817510647, "current_ratio": 1.1240959120236824, "debt_to_equity_ratio": 0.8166349952344175, "profit_margin": 0.1748601940147073, "quarter": 4, "return_on_assets": 0.13550652276515232, "return_on_equity": 0.21678950001823766 } ], "income_statement": [ { "depreciation": 591661, "expenses": 8543526, "income_tax": 767832, "marketing_expense": 1657531, "net_income": 3067254, "net_profit": 2299422, "operational_expense": 4374763, "product_revenue": 4111010, "quarter": 1, "rd_expense": 1199587, "revenue": 11610780, "salaries_expense": 4047650, "service_revenue": 7499770 }, { "depreciation": 788084, "expenses": 8817887, "income_tax": 818321, "marketing_expense": 887490, "net_income": 3084649, "net_profit": 2266328, "operational_expense": 4576890, "product_revenue": 3696555, "quarter": 2, "rd_expense": 926661, "revenue": 11902536, "salaries_expense": 3676278, "service_revenue": 8205981 }, { "depreciation": 901114, "expenses": 9101059, "income_tax": 783544, "marketing_expense": 1484421, "net_income": 3100565, "net_profit": 2317021, "operational_expense": 6365979, "product_revenue": 3764549, "quarter": 3, "rd_expense": 1033627, "revenue": 12201624, "salaries_expense": 2838009, "service_revenue": 8437075 }, { "depreciation": 748273, "expenses": 9393324, "income_tax": 927712, "marketing_expense": 1192674, "net_income": 3114903, "net_profit": 2187191, "operational_expense": 6291541, "product_revenue": 3032018, "quarter": 4, "rd_expense": 1547815, "revenue": 12508227, "salaries_expense": 2903712, "service_revenue": 9476209 } ], "market_conditions": { "gdp_growth": [ -0.003993442444812721, -0.016935179668281918, -0.014214010226416128, -0.011606044826587957 ], "inflation_rate": [ 0.02674087267878732, 0.02653760980389851, 0.02280633344097922, 0.0226271155665074 ], "interest_rate": [ 0.04323322929380088, 0.03972750004110195, 0.03965598875701041, 0.04367304399728658 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 183932, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 13961021, "net_revenue": 10787187, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 42137 }, { "average_project_size": 156756, "billable_hours_per_employee": 154, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 13636186, "net_revenue": 11165088, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 43614 }, { "average_project_size": 83389, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 14565933, "net_revenue": 11556229, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 45142 }, { "average_project_size": 50665, "billable_hours_per_employee": 131, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 14039776, "net_revenue": 11961072, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 46723 } ], "balance_sheet": [ { "assets": 13760216, "current_assets": 5172234, "current_liabilities": 4508430, "equity": 7902491, "fixed_assets": 8587982, "liabilities": 7961694, "long_term_liabilities": 3453264, "quarter": 1 }, { "assets": 14104907, "current_assets": 5087444, "current_liabilities": 3653959, "equity": 8347783, "fixed_assets": 9017463, "liabilities": 8095399, "long_term_liabilities": 4441440, "quarter": 2 }, { "assets": 14458233, "current_assets": 6411253, "current_liabilities": 3955788, "equity": 8526615, "fixed_assets": 8046980, "liabilities": 8231351, "long_term_liabilities": 4275563, "quarter": 3 }, { "assets": 14820409, "current_assets": 5022430, "current_liabilities": 4536930, "equity": 9131746, "fixed_assets": 9797979, "liabilities": 8369585, "long_term_liabilities": 3832655, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37735, "financing_cash_flow": 197944, "investing_cash_flow": -229275, "net_cash_flow": 2054887, "operating_cash_flow": 2506527, "quarter": 1 }, { "change_in_working_capital": 59535, "financing_cash_flow": -36538, "investing_cash_flow": -230368, "net_cash_flow": 2380533, "operating_cash_flow": 2899735, "quarter": 2 }, { "change_in_working_capital": -55035, "financing_cash_flow": -124038, "investing_cash_flow": -293546, "net_cash_flow": 2496510, "operating_cash_flow": 2982854, "quarter": 3 }, { "change_in_working_capital": -70748, "financing_cash_flow": 146232, "investing_cash_flow": -407361, "net_cash_flow": 3218154, "operating_cash_flow": 3369203, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7839402375660383, "current_ratio": 1.147236177560703, "debt_to_equity_ratio": 1.0074916883802842, "profit_margin": 0.19504334169788656, "quarter": 1, "return_on_assets": 0.15290232362631517, "return_on_equity": 0.2662412396293776 }, { "asset_turnover_ratio": 0.7915747335306784, "current_ratio": 1.3923100943387707, "debt_to_equity_ratio": 0.9697663439502441, "profit_margin": 0.20942736859754263, "quarter": 2, "return_on_assets": 0.16577741349163097, "return_on_equity": 0.28010730513718435 }, { "asset_turnover_ratio": 0.799283633069131, "current_ratio": 1.6207271471575322, "debt_to_equity_ratio": 0.9653714868092438, "profit_margin": 0.19900375805983075, "quarter": 3, "return_on_assets": 0.15906044673647188, "return_on_equity": 0.269712306700842 }, { "asset_turnover_ratio": 0.8070676052192621, "current_ratio": 1.1070106878439827, "debt_to_equity_ratio": 0.9165372098610715, "profit_margin": 0.2241372679639417, "quarter": 4, "return_on_assets": 0.18089392809604649, "return_on_equity": 0.2935826292146102 } ], "income_statement": [ { "depreciation": 402558, "expenses": 7920635, "income_tax": 762583, "marketing_expense": 1164852, "net_income": 2866552, "net_profit": 2103969, "operational_expense": 4435989, "product_revenue": 2566865, "quarter": 1, "rd_expense": 960198, "revenue": 10787187, "salaries_expense": 2938099, "service_revenue": 8220322 }, { "depreciation": 561460, "expenses": 8141314, "income_tax": 685499, "marketing_expense": 1324111, "net_income": 3023774, "net_profit": 2338275, "operational_expense": 5581782, "product_revenue": 3007219, "quarter": 2, "rd_expense": 888788, "revenue": 11165088, "salaries_expense": 3195461, "service_revenue": 8157869 }, { "depreciation": 683121, "expenses": 8368142, "income_tax": 888354, "marketing_expense": 991941, "net_income": 3188087, "net_profit": 2299733, "operational_expense": 4304301, "product_revenue": 2993620, "quarter": 3, "rd_expense": 1626983, "revenue": 11556229, "salaries_expense": 2806684, "service_revenue": 8562609 }, { "depreciation": 688281, "expenses": 8601289, "income_tax": 678861, "marketing_expense": 1657897, "net_income": 3359783, "net_profit": 2680922, "operational_expense": 5591573, "product_revenue": 2833368, "quarter": 4, "rd_expense": 1414588, "revenue": 11961072, "salaries_expense": 3284444, "service_revenue": 9127704 } ], "market_conditions": { "gdp_growth": [ 0.011395266065745743, 0.007008009256440932, 0.011420927270681372, -0.0020102934637119957 ], "inflation_rate": [ 0.0386992563339219, 0.03307207091475597, 0.03523121701472229, 0.03143693654373093 ], "interest_rate": [ 0.04406150662595168, 0.036922317563078726, 0.03717835812214852, 0.04187395577580971 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 167424, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 21167296, "net_revenue": 18673925, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 72945 }, { "average_project_size": 57069, "billable_hours_per_employee": 130, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 24057858, "net_revenue": 19543025, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 76340 }, { "average_project_size": 104623, "billable_hours_per_employee": 130, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 23477571, "net_revenue": 20452574, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 79893 }, { "average_project_size": 84895, "billable_hours_per_employee": 140, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 24231640, "net_revenue": 21404454, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 83611 } ], "balance_sheet": [ { "assets": 23359283, "current_assets": 9872051, "current_liabilities": 4606897, "equity": 17692872, "fixed_assets": 13487232, "liabilities": 10951249, "long_term_liabilities": 6344352, "quarter": 1 }, { "assets": 23994950, "current_assets": 10413582, "current_liabilities": 6052223, "equity": 18361498, "fixed_assets": 13581368, "liabilities": 11228370, "long_term_liabilities": 5176147, "quarter": 2 }, { "assets": 24647915, "current_assets": 8390607, "current_liabilities": 5323621, "equity": 19497855, "fixed_assets": 16257308, "liabilities": 11512504, "long_term_liabilities": 6188883, "quarter": 3 }, { "assets": 25318649, "current_assets": 9464428, "current_liabilities": 6705255, "equity": 19988487, "fixed_assets": 15854221, "liabilities": 11803828, "long_term_liabilities": 5098573, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96752, "financing_cash_flow": 105613, "investing_cash_flow": -257780, "net_cash_flow": 6037621, "operating_cash_flow": 6397684, "quarter": 1 }, { "change_in_working_capital": 92380, "financing_cash_flow": 51710, "investing_cash_flow": -267125, "net_cash_flow": 6104590, "operating_cash_flow": 6450900, "quarter": 2 }, { "change_in_working_capital": 98075, "financing_cash_flow": 198354, "investing_cash_flow": -101518, "net_cash_flow": 6920908, "operating_cash_flow": 7047536, "quarter": 3 }, { "change_in_working_capital": -90777, "financing_cash_flow": -58610, "investing_cash_flow": -268161, "net_cash_flow": 7493247, "operating_cash_flow": 7643658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.799422011369099, "current_ratio": 2.1428851133420173, "debt_to_equity_ratio": 0.6189638968732719, "profit_margin": 0.2830062774697874, "quarter": 1, "return_on_assets": 0.22624144756497877, "return_on_equity": 0.29869870759252654 }, { "asset_turnover_ratio": 0.8144640851512506, "current_ratio": 1.72062100157248, "debt_to_equity_ratio": 0.6115170995307682, "profit_margin": 0.28628720476998826, "quarter": 2, "return_on_assets": 0.23317064632349724, "return_on_equity": 0.3047092345079906 }, { "asset_turnover_ratio": 0.8297892134081118, "current_ratio": 1.5761090055058389, "debt_to_equity_ratio": 0.5904497699875192, "profit_margin": 0.3110828006293975, "quarter": 3, "return_on_assets": 0.25813315243906026, "return_on_equity": 0.32631507414533545 }, { "asset_turnover_ratio": 0.8454026911151539, "current_ratio": 1.4114941191647448, "debt_to_equity_ratio": 0.5905313393655057, "profit_margin": 0.3024448089168731, "quarter": 4, "return_on_assets": 0.255687655372133, "return_on_equity": 0.3238697356133058 } ], "income_statement": [ { "depreciation": 1112846, "expenses": 11433496, "income_tax": 1955591, "marketing_expense": 1263762, "net_income": 7240429, "net_profit": 5284838, "operational_expense": 6597411, "product_revenue": 3902098, "quarter": 1, "rd_expense": 2064131, "revenue": 18673925, "salaries_expense": 3516989, "service_revenue": 14771827 }, { "depreciation": 855982, "expenses": 11935263, "income_tax": 2012844, "marketing_expense": 1584035, "net_income": 7607762, "net_profit": 5594918, "operational_expense": 6030159, "product_revenue": 5472166, "quarter": 2, "rd_expense": 1499096, "revenue": 19543025, "salaries_expense": 4954924, "service_revenue": 14070859 }, { "depreciation": 685092, "expenses": 12459050, "income_tax": 1631080, "marketing_expense": 1681703, "net_income": 7993524, "net_profit": 6362444, "operational_expense": 7388931, "product_revenue": 5004895, "quarter": 3, "rd_expense": 2394901, "revenue": 20452574, "salaries_expense": 5450573, "service_revenue": 15447679 }, { "depreciation": 1169992, "expenses": 13005825, "income_tax": 1924963, "marketing_expense": 2362645, "net_income": 8398629, "net_profit": 6473666, "operational_expense": 7300454, "product_revenue": 8123467, "quarter": 4, "rd_expense": 1366160, "revenue": 21404454, "salaries_expense": 5489424, "service_revenue": 13280987 } ], "market_conditions": { "gdp_growth": [ -0.016140912057059052, -0.02397868441570425, -0.01930935134952032, -0.019530302238628935 ], "inflation_rate": [ 0.030979431277096674, 0.025531421177929024, 0.03462072915667806, 0.035121105912185334 ], "interest_rate": [ 0.05822410578812572, 0.05762042771335662, 0.05353789190022822, 0.054662018970110596 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 193268, "billable_hours_per_employee": 143, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 8527956, "net_revenue": 7281231, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 28442 }, { "average_project_size": 90799, "billable_hours_per_employee": 90, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 8723690, "net_revenue": 7477134, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 29208 }, { "average_project_size": 143135, "billable_hours_per_employee": 97, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 9979418, "net_revenue": 7678308, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 29993 }, { "average_project_size": 147604, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 9207352, "net_revenue": 7884895, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 30800 } ], "balance_sheet": [ { "assets": 10501894, "current_assets": 3290491, "current_liabilities": 3161968, "equity": 6910303, "fixed_assets": 7211403, "liabilities": 5754631, "long_term_liabilities": 2592663, "quarter": 1 }, { "assets": 10737116, "current_assets": 4124796, "current_liabilities": 3082614, "equity": 7073922, "fixed_assets": 6612320, "liabilities": 5822076, "long_term_liabilities": 2739462, "quarter": 2 }, { "assets": 10977605, "current_assets": 3366681, "current_liabilities": 3072694, "equity": 7295543, "fixed_assets": 7610924, "liabilities": 5890312, "long_term_liabilities": 2817618, "quarter": 3 }, { "assets": 11223482, "current_assets": 4943675, "current_liabilities": 2570108, "equity": 7702879, "fixed_assets": 6279807, "liabilities": 5959347, "long_term_liabilities": 3389239, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63700, "financing_cash_flow": 105554, "investing_cash_flow": -223979, "net_cash_flow": 2418206, "operating_cash_flow": 2596722, "quarter": 1 }, { "change_in_working_capital": -53113, "financing_cash_flow": 169750, "investing_cash_flow": -238241, "net_cash_flow": 2301365, "operating_cash_flow": 2416793, "quarter": 2 }, { "change_in_working_capital": 63934, "financing_cash_flow": -177656, "investing_cash_flow": -122440, "net_cash_flow": 2239194, "operating_cash_flow": 2576148, "quarter": 3 }, { "change_in_working_capital": 31931, "financing_cash_flow": 118091, "investing_cash_flow": -274620, "net_cash_flow": 2208339, "operating_cash_flow": 2753565, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6933255087129998, "current_ratio": 1.0406465214069212, "debt_to_equity_ratio": 0.8327610236483118, "profit_margin": 0.2970706464332748, "quarter": 1, "return_on_assets": 0.20596665706204995, "return_on_equity": 0.31301666511584225 }, { "asset_turnover_ratio": 0.6963819707265899, "current_ratio": 1.3380838470207428, "debt_to_equity_ratio": 0.823033672127004, "profit_margin": 0.28873121706793003, "quarter": 2, "return_on_assets": 0.20106721395205193, "return_on_equity": 0.305188833012295 }, { "asset_turnover_ratio": 0.6994520207276541, "current_ratio": 1.0956772786356208, "debt_to_equity_ratio": 0.8073850020485109, "profit_margin": 0.2875959130579289, "quarter": 3, "return_on_assets": 0.20115954254138313, "return_on_equity": 0.30268480358487365 }, { "asset_turnover_ratio": 0.7025355411092564, "current_ratio": 1.9235281163281854, "debt_to_equity_ratio": 0.7736519033987163, "profit_margin": 0.3092931484820026, "quarter": 4, "return_on_assets": 0.2172894294301893, "return_on_equity": 0.3166016238863417 } ], "income_statement": [ { "depreciation": 433682, "expenses": 4383646, "income_tax": 734545, "marketing_expense": 756160, "net_income": 2897585, "net_profit": 2163040, "operational_expense": 2835433, "product_revenue": 1665115, "quarter": 1, "rd_expense": 616795, "revenue": 7281231, "salaries_expense": 1572442, "service_revenue": 5616116 }, { "depreciation": 257911, "expenses": 4513664, "income_tax": 804588, "marketing_expense": 677479, "net_income": 2963470, "net_profit": 2158882, "operational_expense": 2502800, "product_revenue": 2936598, "quarter": 2, "rd_expense": 572956, "revenue": 7477134, "salaries_expense": 2119492, "service_revenue": 4540536 }, { "depreciation": 367898, "expenses": 4647538, "income_tax": 822520, "marketing_expense": 766605, "net_income": 3030770, "net_profit": 2208250, "operational_expense": 2475000, "product_revenue": 3005798, "quarter": 3, "rd_expense": 684098, "revenue": 7678308, "salaries_expense": 2083135, "service_revenue": 4672510 }, { "depreciation": 314821, "expenses": 4785384, "income_tax": 660767, "marketing_expense": 521602, "net_income": 3099511, "net_profit": 2438744, "operational_expense": 3175361, "product_revenue": 2872595, "quarter": 4, "rd_expense": 509439, "revenue": 7884895, "salaries_expense": 2275735, "service_revenue": 5012300 } ], "market_conditions": { "gdp_growth": [ 0.005563738131994117, -0.006724521216779923, 0.00892570507625366, 0.001676776744540323 ], "inflation_rate": [ 0.03576279454932309, 0.038086658675314675, 0.0379739614845058, 0.033370046458172556 ], "interest_rate": [ 0.05156801417905409, 0.05934868128683897, 0.057374874068882704, 0.04965900118800867 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2008, "industry": "Advertising", "location": "Englishtown", "name": "Love-Fox", "num_employees": 923, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.love-fox.com" }

[ { "advertising_kpis": [ { "average_project_size": 53955, "billable_hours_per_employee": 110, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 9250963, "net_revenue": 8031552, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 8702 }, { "average_project_size": 113744, "billable_hours_per_employee": 87, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 9941729, "net_revenue": 8263128, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 8952 }, { "average_project_size": 113622, "billable_hours_per_employee": 152, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 10361984, "net_revenue": 8501381, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9211 }, { "average_project_size": 197659, "billable_hours_per_employee": 147, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 11173515, "net_revenue": 8746504, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9476 } ], "balance_sheet": [ { "assets": 11294811, "current_assets": 4541816, "current_liabilities": 2740516, "equity": 6932196, "fixed_assets": 6752995, "liabilities": 6274865, "long_term_liabilities": 3534349, "quarter": 1 }, { "assets": 11502796, "current_assets": 4891075, "current_liabilities": 2693522, "equity": 7334117, "fixed_assets": 6611721, "liabilities": 6343117, "long_term_liabilities": 3649595, "quarter": 2 }, { "assets": 11714610, "current_assets": 4172064, "current_liabilities": 2968537, "equity": 7454993, "fixed_assets": 7542546, "liabilities": 6412113, "long_term_liabilities": 3443576, "quarter": 3 }, { "assets": 11930325, "current_assets": 4539575, "current_liabilities": 3451648, "equity": 7654008, "fixed_assets": 7390750, "liabilities": 6481858, "long_term_liabilities": 3030210, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81471, "financing_cash_flow": -155981, "investing_cash_flow": -256606, "net_cash_flow": 1778826, "operating_cash_flow": 2180084, "quarter": 1 }, { "change_in_working_capital": -85082, "financing_cash_flow": -11521, "investing_cash_flow": -466221, "net_cash_flow": 2208604, "operating_cash_flow": 2449927, "quarter": 2 }, { "change_in_working_capital": -87323, "financing_cash_flow": -197920, "investing_cash_flow": -229597, "net_cash_flow": 2324225, "operating_cash_flow": 2480388, "quarter": 3 }, { "change_in_working_capital": 17109, "financing_cash_flow": 132603, "investing_cash_flow": -238371, "net_cash_flow": 2382380, "operating_cash_flow": 2636211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7110833461489529, "current_ratio": 1.657284978449314, "debt_to_equity_ratio": 0.905177089626433, "profit_margin": 0.23809221430677407, "quarter": 1, "return_on_assets": 0.1693034084412745, "return_on_equity": 0.2758505385594983 }, { "asset_turnover_ratio": 0.7183582148201185, "current_ratio": 1.8158659925554719, "debt_to_equity_ratio": 0.8648780759837892, "profit_margin": 0.263149499802012, "quarter": 2, "return_on_assets": 0.18903560490858048, "return_on_equity": 0.29648258951963813 }, { "asset_turnover_ratio": 0.7257075566322737, "current_ratio": 1.4054276567885122, "debt_to_equity_ratio": 0.8601098619408496, "profit_margin": 0.25319368700214706, "quarter": 3, "return_on_assets": 0.18374457194904484, "return_on_equity": 0.2887321289235282 }, { "asset_turnover_ratio": 0.7331320814814349, "current_ratio": 1.3151905988096122, "debt_to_equity_ratio": 0.8468580121682653, "profit_margin": 0.2521625783284384, "quarter": 4, "return_on_assets": 0.18486847592165342, "return_on_equity": 0.2881550424300576 } ], "income_statement": [ { "depreciation": 267834, "expenses": 5310922, "income_tax": 808380, "marketing_expense": 819362, "net_income": 2720630, "net_profit": 1912250, "operational_expense": 2919398, "product_revenue": 2473172, "quarter": 1, "rd_expense": 733733, "revenue": 8031552, "salaries_expense": 2104872, "service_revenue": 5558380 }, { "depreciation": 275489, "expenses": 5451188, "income_tax": 637502, "marketing_expense": 844570, "net_income": 2811940, "net_profit": 2174438, "operational_expense": 3335067, "product_revenue": 2906907, "quarter": 2, "rd_expense": 796502, "revenue": 8263128, "salaries_expense": 1726686, "service_revenue": 5356221 }, { "depreciation": 327892, "expenses": 5595158, "income_tax": 753727, "marketing_expense": 632525, "net_income": 2906223, "net_profit": 2152496, "operational_expense": 3496826, "product_revenue": 2516066, "quarter": 3, "rd_expense": 903322, "revenue": 8501381, "salaries_expense": 2356791, "service_revenue": 5985315 }, { "depreciation": 430670, "expenses": 5742932, "income_tax": 798031, "marketing_expense": 1082408, "net_income": 3003572, "net_profit": 2205541, "operational_expense": 3870924, "product_revenue": 2338200, "quarter": 4, "rd_expense": 851390, "revenue": 8746504, "salaries_expense": 2742041, "service_revenue": 6408304 } ], "market_conditions": { "gdp_growth": [ 0.02950421832386032, 0.01864242889873919, 0.026872924954668066, 0.023568074815639377 ], "inflation_rate": [ 0.018843038178526204, 0.021943154992012565, 0.02058181685080645, 0.01683835422089338 ], "interest_rate": [ 0.020889797727976462, 0.023343220627371507, 0.020815455348441203, 0.025764896218480302 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 139397, "billable_hours_per_employee": 91, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 9261966, "net_revenue": 8319939, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9014 }, { "average_project_size": 152785, "billable_hours_per_employee": 150, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 10518533, "net_revenue": 8644860, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 9366 }, { "average_project_size": 134312, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 10783826, "net_revenue": 8982472, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 9732 }, { "average_project_size": 186252, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 11340990, "net_revenue": 9333268, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 10112 } ], "balance_sheet": [ { "assets": 9287329, "current_assets": 2821935, "current_liabilities": 2422763, "equity": 6571093, "fixed_assets": 6465394, "liabilities": 4175030, "long_term_liabilities": 1752267, "quarter": 1 }, { "assets": 9614773, "current_assets": 3790758, "current_liabilities": 2281680, "equity": 6961194, "fixed_assets": 5824015, "liabilities": 4236283, "long_term_liabilities": 1954603, "quarter": 2 }, { "assets": 9953761, "current_assets": 3984989, "current_liabilities": 2360444, "equity": 7295745, "fixed_assets": 5968772, "liabilities": 4298435, "long_term_liabilities": 1937991, "quarter": 3 }, { "assets": 10304701, "current_assets": 3960476, "current_liabilities": 2132978, "equity": 7672968, "fixed_assets": 6344225, "liabilities": 4361498, "long_term_liabilities": 2228520, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34428, "financing_cash_flow": 9674, "investing_cash_flow": -429493, "net_cash_flow": 1692777, "operating_cash_flow": 1973422, "quarter": 1 }, { "change_in_working_capital": 72663, "financing_cash_flow": -22725, "investing_cash_flow": -467502, "net_cash_flow": 1721466, "operating_cash_flow": 1963288, "quarter": 2 }, { "change_in_working_capital": 84197, "financing_cash_flow": 4118, "investing_cash_flow": -256969, "net_cash_flow": 2153732, "operating_cash_flow": 2144655, "quarter": 3 }, { "change_in_working_capital": 81094, "financing_cash_flow": -11144, "investing_cash_flow": -225172, "net_cash_flow": 1834850, "operating_cash_flow": 2176736, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.895837651492695, "current_ratio": 1.1647589962369411, "debt_to_equity_ratio": 0.6353630971285903, "profit_margin": 0.17533710283212414, "quarter": 1, "return_on_assets": 0.15707357842066325, "return_on_equity": 0.2220017278708428 }, { "asset_turnover_ratio": 0.8991226313923376, "current_ratio": 1.6613889765435994, "debt_to_equity_ratio": 0.6085569515804329, "profit_margin": 0.18308035063610054, "quarter": 2, "return_on_assets": 0.16461168662016254, "return_on_equity": 0.2273609958291638 }, { "asset_turnover_ratio": 0.9024198993727095, "current_ratio": 1.6882370435392664, "debt_to_equity_ratio": 0.5891701258747393, "profit_margin": 0.18262444903808217, "quarter": 3, "return_on_assets": 0.16480393692394263, "return_on_equity": 0.22484598899769662 }, { "asset_turnover_ratio": 0.9057291424564381, "current_ratio": 1.85678239531772, "debt_to_equity_ratio": 0.5684238485029521, "profit_margin": 0.1853332616185456, "quarter": 4, "return_on_assets": 0.16786173611442, "return_on_equity": 0.22543623275895325 } ], "income_statement": [ { "depreciation": 514628, "expenses": 6246659, "income_tax": 614486, "marketing_expense": 906620, "net_income": 2073280, "net_profit": 1458794, "operational_expense": 3521928, "product_revenue": 2087299, "quarter": 1, "rd_expense": 1205216, "revenue": 8319939, "salaries_expense": 3111387, "service_revenue": 6232640 }, { "depreciation": 380584, "expenses": 6506149, "income_tax": 556007, "marketing_expense": 942614, "net_income": 2138711, "net_profit": 1582704, "operational_expense": 3862771, "product_revenue": 2823139, "quarter": 2, "rd_expense": 689716, "revenue": 8644860, "salaries_expense": 2295941, "service_revenue": 5821721 }, { "depreciation": 504236, "expenses": 6776419, "income_tax": 565634, "marketing_expense": 1131836, "net_income": 2206053, "net_profit": 1640419, "operational_expense": 3572259, "product_revenue": 2580828, "quarter": 3, "rd_expense": 863734, "revenue": 8982472, "salaries_expense": 2591856, "service_revenue": 6401644 }, { "depreciation": 446971, "expenses": 7057916, "income_tax": 545587, "marketing_expense": 1162613, "net_income": 2275352, "net_profit": 1729765, "operational_expense": 4670928, "product_revenue": 2092092, "quarter": 4, "rd_expense": 1356552, "revenue": 9333268, "salaries_expense": 2301504, "service_revenue": 7241176 } ], "market_conditions": { "gdp_growth": [ 0.02183212552119556, 0.02025785517928521, 0.01588468841228244, 0.027714508245704074 ], "inflation_rate": [ 0.008002621050558292, 0.009403856536484926, 0.015086474518024789, 0.006274959487125991 ], "interest_rate": [ 0.030341104496651568, 0.03075637642759651, 0.038372533098787937, 0.038977821353978176 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 168839, "billable_hours_per_employee": 117, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 7639067, "net_revenue": 6291848, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6817 }, { "average_project_size": 95383, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 7510229, "net_revenue": 6581638, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7131 }, { "average_project_size": 68636, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 8484760, "net_revenue": 6884776, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7459 }, { "average_project_size": 108218, "billable_hours_per_employee": 81, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 8144741, "net_revenue": 7201875, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7803 } ], "balance_sheet": [ { "assets": 9000628, "current_assets": 3036958, "current_liabilities": 2398274, "equity": 4959568, "fixed_assets": 5963670, "liabilities": 5361461, "long_term_liabilities": 2963187, "quarter": 1 }, { "assets": 9161579, "current_assets": 3307689, "current_liabilities": 3228392, "equity": 5070580, "fixed_assets": 5853890, "liabilities": 5502102, "long_term_liabilities": 2273710, "quarter": 2 }, { "assets": 9325409, "current_assets": 4010832, "current_liabilities": 2436153, "equity": 5105448, "fixed_assets": 5314577, "liabilities": 5646433, "long_term_liabilities": 3210280, "quarter": 3 }, { "assets": 9492167, "current_assets": 3657567, "current_liabilities": 2774322, "equity": 5342884, "fixed_assets": 5834600, "liabilities": 5794550, "long_term_liabilities": 3020228, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89267, "financing_cash_flow": -6473, "investing_cash_flow": -183189, "net_cash_flow": 1531680, "operating_cash_flow": 1751560, "quarter": 1 }, { "change_in_working_capital": 68987, "financing_cash_flow": -46493, "investing_cash_flow": -174638, "net_cash_flow": 1439669, "operating_cash_flow": 1685273, "quarter": 2 }, { "change_in_working_capital": -66218, "financing_cash_flow": -169694, "investing_cash_flow": -328961, "net_cash_flow": 1191483, "operating_cash_flow": 1803070, "quarter": 3 }, { "change_in_working_capital": -40081, "financing_cash_flow": -169862, "investing_cash_flow": -250781, "net_cash_flow": 1756680, "operating_cash_flow": 1942404, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6990454443845474, "current_ratio": 1.2663098545036973, "debt_to_equity_ratio": 1.0810338723050072, "profit_margin": 0.2098590112157827, "quarter": 1, "return_on_assets": 0.14670098575343854, "return_on_equity": 0.26623306707358385 }, { "asset_turnover_ratio": 0.718395595344427, "current_ratio": 1.024562382758971, "debt_to_equity_ratio": 1.085103084854198, "profit_margin": 0.21439997155723242, "quarter": 2, "return_on_assets": 0.15402399520868618, "return_on_equity": 0.2782922269247305 }, { "asset_turnover_ratio": 0.7382813987032633, "current_ratio": 1.646379353020931, "debt_to_equity_ratio": 1.1059622975300112, "profit_margin": 0.20719221656594203, "quarter": 3, "return_on_assets": 0.1529661594467331, "return_on_equity": 0.2794019251591633 }, { "asset_turnover_ratio": 0.7587176879631384, "current_ratio": 1.318364270621795, "debt_to_equity_ratio": 1.084535992172018, "profit_margin": 0.22844981341664497, "quarter": 4, "return_on_assets": 0.17332891425108723, "return_on_equity": 0.3079361258825758 } ], "income_statement": [ { "depreciation": 431159, "expenses": 4533009, "income_tax": 438438, "marketing_expense": 747059, "net_income": 1758839, "net_profit": 1320401, "operational_expense": 2389980, "product_revenue": 2327944, "quarter": 1, "rd_expense": 617691, "revenue": 6291848, "salaries_expense": 2145183, "service_revenue": 3963904 }, { "depreciation": 274170, "expenses": 4726036, "income_tax": 444499, "marketing_expense": 499013, "net_income": 1855602, "net_profit": 1411103, "operational_expense": 2799421, "product_revenue": 2164781, "quarter": 2, "rd_expense": 837832, "revenue": 6581638, "salaries_expense": 1917028, "service_revenue": 4416857 }, { "depreciation": 376598, "expenses": 4927282, "income_tax": 531022, "marketing_expense": 898331, "net_income": 1957494, "net_profit": 1426472, "operational_expense": 3304730, "product_revenue": 1626205, "quarter": 3, "rd_expense": 761897, "revenue": 6884776, "salaries_expense": 1508308, "service_revenue": 5258571 }, { "depreciation": 297137, "expenses": 5137099, "income_tax": 419509, "marketing_expense": 768422, "net_income": 2064776, "net_profit": 1645267, "operational_expense": 2963437, "product_revenue": 1898010, "quarter": 4, "rd_expense": 578111, "revenue": 7201875, "salaries_expense": 2519673, "service_revenue": 5303865 } ], "market_conditions": { "gdp_growth": [ 0.016643529827403435, 0.021340577173323747, 0.021545939706405788, 0.012173306526081114 ], "inflation_rate": [ 0.016958654783044338, 0.015544855417798839, 0.02193060806300075, 0.01994794552581782 ], "interest_rate": [ 0.021014478545163515, 0.028316227135353624, 0.023599465038109814, 0.026742172110429757 ], "year": 2010 }, "random_event": { "description": "Love-Fox Industry Recognition in 2010", "impact": 0.09, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 60305, "billable_hours_per_employee": 88, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 8448338, "net_revenue": 6862032, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 7434 }, { "average_project_size": 198956, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 8945267, "net_revenue": 7014883, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7600 }, { "average_project_size": 194819, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 8625713, "net_revenue": 7171139, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 7769 }, { "average_project_size": 121201, "billable_hours_per_employee": 87, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 9409421, "net_revenue": 7330876, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 7942 } ], "balance_sheet": [ { "assets": 9712217, "current_assets": 4609284, "current_liabilities": 2389847, "equity": 6651078, "fixed_assets": 5102933, "liabilities": 4496951, "long_term_liabilities": 2107104, "quarter": 1 }, { "assets": 9997299, "current_assets": 4343562, "current_liabilities": 2599084, "equity": 6881172, "fixed_assets": 5653737, "liabilities": 4532299, "long_term_liabilities": 1933215, "quarter": 2 }, { "assets": 10290749, "current_assets": 3630332, "current_liabilities": 2490147, "equity": 7135678, "fixed_assets": 6660417, "liabilities": 4567925, "long_term_liabilities": 2077778, "quarter": 3 }, { "assets": 10592813, "current_assets": 4126627, "current_liabilities": 2761277, "equity": 7584079, "fixed_assets": 6466186, "liabilities": 4603831, "long_term_liabilities": 1842554, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52166, "financing_cash_flow": -174652, "investing_cash_flow": -381861, "net_cash_flow": 1683154, "operating_cash_flow": 1930240, "quarter": 1 }, { "change_in_working_capital": 59199, "financing_cash_flow": -172613, "investing_cash_flow": -259923, "net_cash_flow": 1732336, "operating_cash_flow": 1777144, "quarter": 2 }, { "change_in_working_capital": 23274, "financing_cash_flow": -17634, "investing_cash_flow": -261377, "net_cash_flow": 1558023, "operating_cash_flow": 1722714, "quarter": 3 }, { "change_in_working_capital": 66960, "financing_cash_flow": 10762, "investing_cash_flow": -199461, "net_cash_flow": 1341175, "operating_cash_flow": 1920016, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7065361080791337, "current_ratio": 1.9286941800039918, "debt_to_equity_ratio": 0.6761236298837572, "profit_margin": 0.20924006183591098, "quarter": 1, "return_on_assets": 0.14783565894378184, "return_on_equity": 0.2158765842168743 }, { "asset_turnover_ratio": 0.7016778231800409, "current_ratio": 1.671189542161777, "debt_to_equity_ratio": 0.6586521889003791, "profit_margin": 0.20188105774536796, "quarter": 2, "return_on_assets": 0.14165546114005392, "return_on_equity": 0.20580389503415988 }, { "asset_turnover_ratio": 0.6968529695943415, "current_ratio": 1.4578785911032561, "debt_to_equity_ratio": 0.6401529048816385, "profit_margin": 0.19701946929211664, "quarter": 3, "return_on_assets": 0.13729360224411266, "return_on_equity": 0.19799856439710425 }, { "asset_turnover_ratio": 0.6920613060949911, "current_ratio": 1.4944632501556345, "debt_to_equity_ratio": 0.6070389034713378, "profit_margin": 0.21758613840965255, "quarter": 4, "return_on_assets": 0.15058294713594964, "return_on_equity": 0.21032178066710538 } ], "income_statement": [ { "depreciation": 494428, "expenses": 5016127, "income_tax": 410093, "marketing_expense": 978760, "net_income": 1845905, "net_profit": 1435812, "operational_expense": 2683925, "product_revenue": 1846855, "quarter": 1, "rd_expense": 566682, "revenue": 6862032, "salaries_expense": 2421672, "service_revenue": 5015177 }, { "depreciation": 360972, "expenses": 5101400, "income_tax": 497311, "marketing_expense": 738562, "net_income": 1913483, "net_profit": 1416172, "operational_expense": 3267071, "product_revenue": 2491942, "quarter": 2, "rd_expense": 960070, "revenue": 7014883, "salaries_expense": 2533043, "service_revenue": 4522941 }, { "depreciation": 309860, "expenses": 5188124, "income_tax": 570161, "marketing_expense": 628597, "net_income": 1983015, "net_profit": 1412854, "operational_expense": 2748878, "product_revenue": 1715664, "quarter": 3, "rd_expense": 1011275, "revenue": 7171139, "salaries_expense": 2071273, "service_revenue": 5455475 }, { "depreciation": 324919, "expenses": 5276322, "income_tax": 459457, "marketing_expense": 612845, "net_income": 2054554, "net_profit": 1595097, "operational_expense": 3592115, "product_revenue": 1797971, "quarter": 4, "rd_expense": 814023, "revenue": 7330876, "salaries_expense": 2286612, "service_revenue": 5532905 } ], "market_conditions": { "gdp_growth": [ 0.015754645387622546, 0.007329593322007135, 0.019781362787089758, 0.010764400752114696 ], "inflation_rate": [ 0.014823223050175801, 0.016235779357733515, 0.014952689414154847, 0.018538601362588978 ], "interest_rate": [ 0.024053469950549643, 0.02737723142111975, 0.025874864298283458, 0.03148022179369006 ], "year": 2011 }, "random_event": { "description": "Love-Fox Data Privacy Regulation Impact in 2011", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 181456, "billable_hours_per_employee": 116, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 17232680, "net_revenue": 13769400, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 14918 }, { "average_project_size": 165229, "billable_hours_per_employee": 130, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 18135799, "net_revenue": 14369358, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 15568 }, { "average_project_size": 188941, "billable_hours_per_employee": 146, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 17606461, "net_revenue": 14995458, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 16246 }, { "average_project_size": 112683, "billable_hours_per_employee": 93, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 17874328, "net_revenue": 15648838, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 16954 } ], "balance_sheet": [ { "assets": 19015504, "current_assets": 7053922, "current_liabilities": 3899679, "equity": 13090234, "fixed_assets": 11961582, "liabilities": 9620370, "long_term_liabilities": 5720691, "quarter": 1 }, { "assets": 19550552, "current_assets": 7805103, "current_liabilities": 5039604, "equity": 13889496, "fixed_assets": 11745449, "liabilities": 9733537, "long_term_liabilities": 4693933, "quarter": 2 }, { "assets": 20100656, "current_assets": 9359351, "current_liabilities": 5648844, "equity": 14559668, "fixed_assets": 10741305, "liabilities": 9848036, "long_term_liabilities": 4199192, "quarter": 3 }, { "assets": 20666238, "current_assets": 9476616, "current_liabilities": 5400700, "equity": 14843451, "fixed_assets": 11189622, "liabilities": 9963881, "long_term_liabilities": 4563181, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67088, "financing_cash_flow": 189656, "investing_cash_flow": -234895, "net_cash_flow": 3839027, "operating_cash_flow": 4150750, "quarter": 1 }, { "change_in_working_capital": 76324, "financing_cash_flow": -178766, "investing_cash_flow": -491787, "net_cash_flow": 4525563, "operating_cash_flow": 4979059, "quarter": 2 }, { "change_in_working_capital": -28076, "financing_cash_flow": 31498, "investing_cash_flow": -416359, "net_cash_flow": 4875718, "operating_cash_flow": 5076039, "quarter": 3 }, { "change_in_working_capital": 83179, "financing_cash_flow": 168154, "investing_cash_flow": -101277, "net_cash_flow": 4974736, "operating_cash_flow": 5040475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7241143858190664, "current_ratio": 1.808846830726324, "debt_to_equity_ratio": 0.7349272747912681, "profit_margin": 0.26835591964791494, "quarter": 1, "return_on_assets": 0.19432038193676066, "return_on_equity": 0.2822791403117775 }, { "asset_turnover_ratio": 0.7349847717854718, "current_ratio": 1.5487532353732556, "debt_to_equity_ratio": 0.7007840313284226, "profit_margin": 0.2834142624882754, "quarter": 2, "return_on_assets": 0.2083051670356929, "return_on_equity": 0.29320581538739776 }, { "asset_turnover_ratio": 0.7460183389039642, "current_ratio": 1.6568612976389505, "debt_to_equity_ratio": 0.6763915221143779, "profit_margin": 0.2872235046105294, "quarter": 3, "return_on_assets": 0.21427400180372222, "return_on_equity": 0.2958204816208721 }, { "asset_turnover_ratio": 0.7572175448671403, "current_ratio": 1.7547014275927195, "debt_to_equity_ratio": 0.6712644519121598, "profit_margin": 0.26462629365835344, "quarter": 4, "return_on_assets": 0.20037967239126928, "return_on_equity": 0.27898458384104885 } ], "income_statement": [ { "depreciation": 455650, "expenses": 8654154, "income_tax": 1420146, "marketing_expense": 1547327, "net_income": 5115246, "net_profit": 3695100, "operational_expense": 5498149, "product_revenue": 3943865, "quarter": 1, "rd_expense": 1265194, "revenue": 13769400, "salaries_expense": 4046095, "service_revenue": 9825535 }, { "depreciation": 906578, "expenses": 9066122, "income_tax": 1230755, "marketing_expense": 1225181, "net_income": 5303236, "net_profit": 4072481, "operational_expense": 6149984, "product_revenue": 4769643, "quarter": 2, "rd_expense": 1703271, "revenue": 14369358, "salaries_expense": 3098678, "service_revenue": 9599715 }, { "depreciation": 768991, "expenses": 9497701, "income_tax": 1190709, "marketing_expense": 1760284, "net_income": 5497757, "net_profit": 4307048, "operational_expense": 6004962, "product_revenue": 5102630, "quarter": 3, "rd_expense": 1233336, "revenue": 14995458, "salaries_expense": 3060667, "service_revenue": 9892828 }, { "depreciation": 899381, "expenses": 9949826, "income_tax": 1557918, "marketing_expense": 1461177, "net_income": 5699012, "net_profit": 4141094, "operational_expense": 6070801, "product_revenue": 4933191, "quarter": 4, "rd_expense": 1655265, "revenue": 15648838, "salaries_expense": 4261895, "service_revenue": 10715647 } ], "market_conditions": { "gdp_growth": [ 0.015407638493853681, 0.01793860956121064, 0.017757389406381822, 0.016604276837959713 ], "inflation_rate": [ 0.01324728914838981, 0.01598302163910613, 0.014520551341429792, 0.016238515479866742 ], "interest_rate": [ 0.03200837227893564, 0.03186763208438595, 0.041455767475576395, 0.041027733747559955 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 126737, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 20430638, "net_revenue": 16254213, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 17610 }, { "average_project_size": 185903, "billable_hours_per_employee": 99, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 20453810, "net_revenue": 17074607, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 18499 }, { "average_project_size": 97799, "billable_hours_per_employee": 144, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 22868236, "net_revenue": 17936410, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 19433 }, { "average_project_size": 198045, "billable_hours_per_employee": 90, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 22792778, "net_revenue": 18841710, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 20414 } ], "balance_sheet": [ { "assets": 23981874, "current_assets": 10446412, "current_liabilities": 7214517, "equity": 12430736, "fixed_assets": 13535462, "liabilities": 14261273, "long_term_liabilities": 7046756, "quarter": 1 }, { "assets": 24690804, "current_assets": 10823230, "current_liabilities": 6749143, "equity": 13001065, "fixed_assets": 13867574, "liabilities": 14613074, "long_term_liabilities": 7863931, "quarter": 2 }, { "assets": 25420691, "current_assets": 9403915, "current_liabilities": 7645207, "equity": 13533448, "fixed_assets": 16016776, "liabilities": 14973553, "long_term_liabilities": 7328346, "quarter": 3 }, { "assets": 26172153, "current_assets": 10520427, "current_liabilities": 8468245, "equity": 14047554, "fixed_assets": 15651726, "liabilities": 15342924, "long_term_liabilities": 6874679, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75286, "financing_cash_flow": -91247, "investing_cash_flow": -417058, "net_cash_flow": 3206077, "operating_cash_flow": 3533383, "quarter": 1 }, { "change_in_working_capital": 55731, "financing_cash_flow": -18583, "investing_cash_flow": -101740, "net_cash_flow": 3618865, "operating_cash_flow": 3978749, "quarter": 2 }, { "change_in_working_capital": 22395, "financing_cash_flow": 181960, "investing_cash_flow": -303252, "net_cash_flow": 3663232, "operating_cash_flow": 3943319, "quarter": 3 }, { "change_in_working_capital": -89714, "financing_cash_flow": 39329, "investing_cash_flow": -167395, "net_cash_flow": 3553076, "operating_cash_flow": 4015809, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6777707613675228, "current_ratio": 1.4479710838577273, "debt_to_equity_ratio": 1.1472589394545907, "profit_margin": 0.16673431066764044, "quarter": 1, "return_on_assets": 0.11300764068729574, "return_on_equity": 0.21801886871380746 }, { "asset_turnover_ratio": 0.6915371002094545, "current_ratio": 1.6036450850130157, "debt_to_equity_ratio": 1.1239905346215868, "profit_margin": 0.1712095042656033, "quarter": 2, "return_on_assets": 0.11839772410813354, "return_on_equity": 0.22485350238615068 }, { "asset_turnover_ratio": 0.7055831015765858, "current_ratio": 1.2300405992931258, "debt_to_equity_ratio": 1.1064107978986581, "profit_margin": 0.17206955014966763, "quarter": 3, "return_on_assets": 0.12140936688149036, "return_on_equity": 0.22805053080338433 }, { "asset_turnover_ratio": 0.719914406736045, "current_ratio": 1.2423385246884096, "debt_to_equity_ratio": 1.0922132066550518, "profit_margin": 0.17080854126297454, "quarter": 4, "return_on_assets": 0.12296752964878357, "return_on_equity": 0.2291021625544205 } ], "income_statement": [ { "depreciation": 823248, "expenses": 12718630, "income_tax": 825448, "marketing_expense": 1303382, "net_income": 3535583, "net_profit": 2710135, "operational_expense": 6772252, "product_revenue": 5689867, "quarter": 1, "rd_expense": 1766795, "revenue": 16254213, "salaries_expense": 5635074, "service_revenue": 10564346 }, { "depreciation": 1055414, "expenses": 13240631, "income_tax": 910641, "marketing_expense": 2603987, "net_income": 3833976, "net_profit": 2923335, "operational_expense": 7231109, "product_revenue": 5161137, "quarter": 2, "rd_expense": 2124924, "revenue": 17074607, "salaries_expense": 6612913, "service_revenue": 11913470 }, { "depreciation": 857009, "expenses": 13784057, "income_tax": 1066043, "marketing_expense": 1875702, "net_income": 4152353, "net_profit": 3086310, "operational_expense": 8818218, "product_revenue": 5747673, "quarter": 3, "rd_expense": 2709448, "revenue": 17936410, "salaries_expense": 4200065, "service_revenue": 12188737 }, { "depreciation": 797484, "expenses": 14349786, "income_tax": 1273599, "marketing_expense": 2854842, "net_income": 4491924, "net_profit": 3218325, "operational_expense": 9234625, "product_revenue": 3996712, "quarter": 4, "rd_expense": 2673376, "revenue": 18841710, "salaries_expense": 4310564, "service_revenue": 14844998 } ], "market_conditions": { "gdp_growth": [ 0.01637470222699504, 0.028638730334397785, 0.03249490484381426, 0.01968622658682701 ], "inflation_rate": [ 0.01993853185518115, 0.012536571978979063, 0.015416846119380129, 0.01981616257740564 ], "interest_rate": [ 0.02271469110234626, 0.022410399881470342, 0.020584208157216607, 0.024539753847271677 ], "year": 2013 }, "random_event": { "description": "Love-Fox New Ad Campaign Launch in 2013", "impact": -0.03, "type": "New Ad Campaign Launch" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 55505, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 11028664, "net_revenue": 9923207, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 10751 }, { "average_project_size": 112904, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 12683087, "net_revenue": 10263627, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11120 }, { "average_project_size": 99088, "billable_hours_per_employee": 93, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 12641246, "net_revenue": 10615725, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 11501 }, { "average_project_size": 146392, "billable_hours_per_employee": 81, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 12503064, "net_revenue": 10979902, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11896 } ], "balance_sheet": [ { "assets": 14737177, "current_assets": 5663759, "current_liabilities": 3946727, "equity": 9988966, "fixed_assets": 9073418, "liabilities": 7113070, "long_term_liabilities": 3166343, "quarter": 1 }, { "assets": 15231780, "current_assets": 6590734, "current_liabilities": 3135886, "equity": 10754295, "fixed_assets": 8641046, "liabilities": 7202544, "long_term_liabilities": 4066658, "quarter": 2 }, { "assets": 15742983, "current_assets": 5108678, "current_liabilities": 3984708, "equity": 11306420, "fixed_assets": 10634305, "liabilities": 7293144, "long_term_liabilities": 3308436, "quarter": 3 }, { "assets": 16271342, "current_assets": 8129355, "current_liabilities": 4389329, "equity": 11527997, "fixed_assets": 8141987, "liabilities": 7384884, "long_term_liabilities": 2995555, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73920, "financing_cash_flow": -175045, "investing_cash_flow": -445287, "net_cash_flow": 2600408, "operating_cash_flow": 2941445, "quarter": 1 }, { "change_in_working_capital": -45067, "financing_cash_flow": -139491, "investing_cash_flow": -220932, "net_cash_flow": 3047773, "operating_cash_flow": 3096239, "quarter": 2 }, { "change_in_working_capital": -85782, "financing_cash_flow": 141315, "investing_cash_flow": -463218, "net_cash_flow": 3147412, "operating_cash_flow": 3274816, "quarter": 3 }, { "change_in_working_capital": 65064, "financing_cash_flow": -72255, "investing_cash_flow": -152347, "net_cash_flow": 2967072, "operating_cash_flow": 3305069, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6733451732309383, "current_ratio": 1.4350521330712764, "debt_to_equity_ratio": 0.7120927231106803, "profit_margin": 0.23831600005925505, "quarter": 1, "return_on_assets": 0.16046892834360338, "return_on_equity": 0.2367471267796887 }, { "asset_turnover_ratio": 0.6738297822053627, "current_ratio": 2.101713518922563, "debt_to_equity_ratio": 0.6697365099246394, "profit_margin": 0.26550643354439907, "quarter": 2, "return_on_assets": 0.17890614228934504, "return_on_equity": 0.25339262127364 }, { "asset_turnover_ratio": 0.674314708972245, "current_ratio": 1.2820708568858747, "debt_to_equity_ratio": 0.6450444968433863, "profit_margin": 0.26908958172899167, "quarter": 3, "return_on_assets": 0.18145106299104813, "return_on_equity": 0.25265123708477133 }, { "asset_turnover_ratio": 0.6748000257139208, "current_ratio": 1.8520723782610053, "debt_to_equity_ratio": 0.6406042610871603, "profit_margin": 0.24057946965282567, "quarter": 4, "return_on_assets": 0.1623430323079682, "return_on_equity": 0.2291411942595058 } ], "income_statement": [ { "depreciation": 576586, "expenses": 6582915, "income_tax": 975433, "marketing_expense": 1037968, "net_income": 3340292, "net_profit": 2364859, "operational_expense": 4045812, "product_revenue": 3962365, "quarter": 1, "rd_expense": 1143591, "revenue": 9923207, "salaries_expense": 2081101, "service_revenue": 5960842 }, { "depreciation": 371180, "expenses": 6802461, "income_tax": 736107, "marketing_expense": 1203844, "net_income": 3461166, "net_profit": 2725059, "operational_expense": 3881649, "product_revenue": 2958376, "quarter": 2, "rd_expense": 1138052, "revenue": 10263627, "salaries_expense": 2480170, "service_revenue": 7305251 }, { "depreciation": 418235, "expenses": 7029330, "income_tax": 729814, "marketing_expense": 1066783, "net_income": 3586395, "net_profit": 2856581, "operational_expense": 4799292, "product_revenue": 3543688, "quarter": 3, "rd_expense": 769549, "revenue": 10615725, "salaries_expense": 2310210, "service_revenue": 7072037 }, { "depreciation": 663530, "expenses": 7263765, "income_tax": 1074598, "marketing_expense": 1264415, "net_income": 3716137, "net_profit": 2641539, "operational_expense": 4110464, "product_revenue": 3899327, "quarter": 4, "rd_expense": 1231102, "revenue": 10979902, "salaries_expense": 2756531, "service_revenue": 7080575 } ], "market_conditions": { "gdp_growth": [ 0.01354072629673491, 0.02547840220318806, 0.01620594868627051, 0.021180536270702897 ], "inflation_rate": [ 0.016588399296522168, 0.018825956180856515, 0.016556872004987188, 0.019983118601361833 ], "interest_rate": [ 0.030851653459917167, 0.02543631211958353, 0.028837066284840757, 0.031156077084897517 ], "year": 2014 }, "random_event": { "description": "Love-Fox New Ad Campaign Launch in 2014", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 127359, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 16892555, "net_revenue": 13359728, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 14474 }, { "average_project_size": 94524, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 17675405, "net_revenue": 13668566, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 14809 }, { "average_project_size": 126158, "billable_hours_per_employee": 90, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 16195306, "net_revenue": 13984545, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 15151 }, { "average_project_size": 181095, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 18482669, "net_revenue": 14307828, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 15501 } ], "balance_sheet": [ { "assets": 19880355, "current_assets": 6977052, "current_liabilities": 3850205, "equity": 13570786, "fixed_assets": 12903303, "liabilities": 8902623, "long_term_liabilities": 5052418, "quarter": 1 }, { "assets": 20242609, "current_assets": 7474813, "current_liabilities": 4975591, "equity": 13722638, "fixed_assets": 12767796, "liabilities": 9148342, "long_term_liabilities": 4172751, "quarter": 2 }, { "assets": 20611464, "current_assets": 7662881, "current_liabilities": 5379021, "equity": 13718361, "fixed_assets": 12948583, "liabilities": 9400844, "long_term_liabilities": 4021823, "quarter": 3 }, { "assets": 20987040, "current_assets": 7879348, "current_liabilities": 4449132, "equity": 14104535, "fixed_assets": 13107692, "liabilities": 9660314, "long_term_liabilities": 5211182, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62017, "financing_cash_flow": 34957, "investing_cash_flow": -314534, "net_cash_flow": 2783966, "operating_cash_flow": 3182557, "quarter": 1 }, { "change_in_working_capital": -71450, "financing_cash_flow": 168841, "investing_cash_flow": -301213, "net_cash_flow": 2991800, "operating_cash_flow": 3224501, "quarter": 2 }, { "change_in_working_capital": 3417, "financing_cash_flow": 178911, "investing_cash_flow": -155619, "net_cash_flow": 2932431, "operating_cash_flow": 3458830, "quarter": 3 }, { "change_in_working_capital": 2886, "financing_cash_flow": 177447, "investing_cash_flow": -188782, "net_cash_flow": 3296507, "operating_cash_flow": 3427795, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6720065109501314, "current_ratio": 1.8121248089387447, "debt_to_equity_ratio": 0.6560138078958728, "profit_margin": 0.19409481989453678, "quarter": 1, "return_on_assets": 0.13043298271082182, "return_on_equity": 0.19107618379657595 }, { "asset_turnover_ratio": 0.6752373668828954, "current_ratio": 1.5022965111079267, "debt_to_equity_ratio": 0.6666605939761728, "profit_margin": 0.19229310521674328, "quarter": 2, "return_on_assets": 0.12984349003628928, "return_on_equity": 0.1915354030325656 }, { "asset_turnover_ratio": 0.6784838282229734, "current_ratio": 1.4245865558063446, "debt_to_equity_ratio": 0.685274574710492, "profit_margin": 0.17932231617117325, "quarter": 3, "return_on_assets": 0.12166729156162803, "return_on_equity": 0.18280179388776838 }, { "asset_turnover_ratio": 0.6817458774558013, "current_ratio": 1.7709854416546869, "debt_to_equity_ratio": 0.6849083645791939, "profit_margin": 0.19414609960365753, "quarter": 4, "return_on_assets": 0.1323583030289169, "return_on_equity": 0.1969443870358009 } ], "income_statement": [ { "depreciation": 589503, "expenses": 10037768, "income_tax": 728906, "marketing_expense": 1334327, "net_income": 3321960, "net_profit": 2593054, "operational_expense": 5164492, "product_revenue": 3997759, "quarter": 1, "rd_expense": 1922552, "revenue": 13359728, "salaries_expense": 4892761, "service_revenue": 9361969 }, { "depreciation": 596130, "expenses": 10280377, "income_tax": 759818, "marketing_expense": 1363076, "net_income": 3388189, "net_profit": 2628371, "operational_expense": 6626242, "product_revenue": 3152243, "quarter": 2, "rd_expense": 2038716, "revenue": 13668566, "salaries_expense": 3343517, "service_revenue": 10516323 }, { "depreciation": 951089, "expenses": 10528850, "income_tax": 947954, "marketing_expense": 1996599, "net_income": 3455695, "net_profit": 2507741, "operational_expense": 6568017, "product_revenue": 5348952, "quarter": 3, "rd_expense": 1744794, "revenue": 13984545, "salaries_expense": 5117199, "service_revenue": 8635593 }, { "depreciation": 649986, "expenses": 10783329, "income_tax": 746690, "marketing_expense": 1383713, "net_income": 3524499, "net_profit": 2777809, "operational_expense": 5672903, "product_revenue": 3637767, "quarter": 4, "rd_expense": 1122534, "revenue": 14307828, "salaries_expense": 4670178, "service_revenue": 10670061 } ], "market_conditions": { "gdp_growth": [ 0.015914994001837317, 0.006251081570479834, 0.011997754632729625, 0.01878026426873088 ], "inflation_rate": [ 0.0183156899848208, 0.008922888284625648, 0.01476999269640252, 0.015933687984573685 ], "interest_rate": [ 0.03299723042579852, 0.03901243806108464, 0.040049959440701666, 0.03686822449147783 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 125325, "billable_hours_per_employee": 149, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 16721282, "net_revenue": 15016011, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 16269 }, { "average_project_size": 81777, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 20181308, "net_revenue": 15790491, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 17108 }, { "average_project_size": 64721, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 21451494, "net_revenue": 16604917, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 17990 }, { "average_project_size": 157590, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 20797099, "net_revenue": 17461349, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 18918 } ], "balance_sheet": [ { "assets": 15524608, "current_assets": 6206177, "current_liabilities": 4649433, "equity": 10230335, "fixed_assets": 9318431, "liabilities": 8752382, "long_term_liabilities": 4102949, "quarter": 1 }, { "assets": 15999005, "current_assets": 7192423, "current_liabilities": 4164998, "equity": 10874992, "fixed_assets": 8806582, "liabilities": 9001400, "long_term_liabilities": 4836402, "quarter": 2 }, { "assets": 16487899, "current_assets": 5595101, "current_liabilities": 5223915, "equity": 11193824, "fixed_assets": 10892798, "liabilities": 9257503, "long_term_liabilities": 4033588, "quarter": 3 }, { "assets": 16991732, "current_assets": 7957429, "current_liabilities": 5482785, "equity": 11862522, "fixed_assets": 9034303, "liabilities": 9520893, "long_term_liabilities": 4038108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70178, "financing_cash_flow": 155736, "investing_cash_flow": -428478, "net_cash_flow": 3851247, "operating_cash_flow": 4164480, "quarter": 1 }, { "change_in_working_capital": -66680, "financing_cash_flow": -181078, "investing_cash_flow": -210026, "net_cash_flow": 4471150, "operating_cash_flow": 4876473, "quarter": 2 }, { "change_in_working_capital": -57082, "financing_cash_flow": -17682, "investing_cash_flow": -298090, "net_cash_flow": 4465618, "operating_cash_flow": 4718427, "quarter": 3 }, { "change_in_working_capital": 32674, "financing_cash_flow": -130041, "investing_cash_flow": -103899, "net_cash_flow": 4934806, "operating_cash_flow": 5281272, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9672393016300315, "current_ratio": 1.3348244828993128, "debt_to_equity_ratio": 0.8555322968407193, "profit_margin": 0.23029478334825407, "quarter": 1, "return_on_assets": 0.22275016541480466, "return_on_equity": 0.33802500113632644 }, { "asset_turnover_ratio": 0.9869670645143245, "current_ratio": 1.7268730981383424, "debt_to_equity_ratio": 0.8277155514229344, "profit_margin": 0.24555202241652904, "quarter": 2, "return_on_assets": 0.24235175874999726, "return_on_equity": 0.356541595616806 }, { "asset_turnover_ratio": 1.0070972050471683, "current_ratio": 1.0710551377654498, "debt_to_equity_ratio": 0.8270188096578971, "profit_margin": 0.23869002175680853, "quarter": 3, "return_on_assets": 0.24038405378392966, "return_on_equity": 0.35407274582841397 }, { "asset_turnover_ratio": 1.0276379712203558, "current_ratio": 1.4513479919420513, "debt_to_equity_ratio": 0.8026027686186799, "profit_margin": 0.25150880381578766, "quarter": 4, "return_on_assets": 0.2584599968973145, "return_on_equity": 0.3702149509185315 } ], "income_statement": [ { "depreciation": 706371, "expenses": 10202438, "income_tax": 1355464, "marketing_expense": 1785795, "net_income": 4813573, "net_profit": 3458109, "operational_expense": 6109144, "product_revenue": 5789237, "quarter": 1, "rd_expense": 2011235, "revenue": 15016011, "salaries_expense": 4779974, "service_revenue": 9226774 }, { "depreciation": 999086, "expenses": 10640539, "income_tax": 1272565, "marketing_expense": 1148880, "net_income": 5149952, "net_profit": 3877387, "operational_expense": 6718212, "product_revenue": 3228818, "quarter": 2, "rd_expense": 2042148, "revenue": 15790491, "salaries_expense": 5251157, "service_revenue": 12561673 }, { "depreciation": 754999, "expenses": 11097452, "income_tax": 1544037, "marketing_expense": 1703911, "net_income": 5507465, "net_profit": 3963428, "operational_expense": 6068078, "product_revenue": 5098225, "quarter": 3, "rd_expense": 1812144, "revenue": 16604917, "salaries_expense": 4508480, "service_revenue": 11506692 }, { "depreciation": 889589, "expenses": 11573986, "income_tax": 1495680, "marketing_expense": 2174654, "net_income": 5887363, "net_profit": 4391683, "operational_expense": 7512666, "product_revenue": 5215540, "quarter": 4, "rd_expense": 2224618, "revenue": 17461349, "salaries_expense": 3495121, "service_revenue": 12245809 } ], "market_conditions": { "gdp_growth": [ 0.021008213587280493, 0.018385817176437617, 0.014944616209614023, 0.012078742861965436 ], "inflation_rate": [ 0.01498687794058155, 0.008132303780069145, 0.013164866083711839, 0.014746041396020218 ], "interest_rate": [ 0.03163351474618472, 0.03363937855853547, 0.036623356166275746, 0.038542235311951396 ], "year": 2016 }, "random_event": { "description": "Love-Fox Award Nomination in 2016", "impact": -0.08, "type": "Award Nomination" }, "year": 2016 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1996, "industry": "Advertising", "location": "South Walter", "name": "Mills PLC", "num_employees": 495, "region": "Latin America", "revenue_size": "Large", "website": "www.millsplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 168065, "billable_hours_per_employee": 125, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 48260519, "net_revenue": 37986375, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 76740 }, { "average_project_size": 196931, "billable_hours_per_employee": 122, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 46039789, "net_revenue": 37495849, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 75749 }, { "average_project_size": 179446, "billable_hours_per_employee": 154, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 42787348, "net_revenue": 37011658, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 74771 }, { "average_project_size": 70027, "billable_hours_per_employee": 150, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 40747146, "net_revenue": 36533719, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 73805 } ], "balance_sheet": [ { "assets": 46606819, "current_assets": 14781148, "current_liabilities": 10504473, "equity": 35896318, "fixed_assets": 31825671, "liabilities": 20103954, "long_term_liabilities": 9599481, "quarter": 1 }, { "assets": 47892450, "current_assets": 18597453, "current_liabilities": 11845291, "equity": 36880132, "fixed_assets": 29294997, "liabilities": 20428111, "long_term_liabilities": 8582820, "quarter": 2 }, { "assets": 49213544, "current_assets": 18056297, "current_liabilities": 8605708, "equity": 38156402, "fixed_assets": 31157247, "liabilities": 20757494, "long_term_liabilities": 12151786, "quarter": 3 }, { "assets": 50571080, "current_assets": 16453217, "current_liabilities": 11105643, "equity": 38819810, "fixed_assets": 34117863, "liabilities": 21092189, "long_term_liabilities": 9986546, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39917, "financing_cash_flow": 29811, "investing_cash_flow": -273377, "net_cash_flow": 10143630, "operating_cash_flow": 10644293, "quarter": 1 }, { "change_in_working_capital": 54613, "financing_cash_flow": 153299, "investing_cash_flow": -274689, "net_cash_flow": 10763589, "operating_cash_flow": 10930537, "quarter": 2 }, { "change_in_working_capital": 33584, "financing_cash_flow": -51283, "investing_cash_flow": -205290, "net_cash_flow": 11037302, "operating_cash_flow": 11206699, "quarter": 3 }, { "change_in_working_capital": -46392, "financing_cash_flow": 147827, "investing_cash_flow": -249003, "net_cash_flow": 10468435, "operating_cash_flow": 10940607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8150389967613967, "current_ratio": 1.4071289440222274, "debt_to_equity_ratio": 0.5600561595203163, "profit_margin": 0.24728479619337196, "quarter": 1, "return_on_assets": 0.2015467522037923, "return_on_equity": 0.26168291132254845 }, { "asset_turnover_ratio": 0.7829177459077579, "current_ratio": 1.5700292208946154, "debt_to_equity_ratio": 0.553905582550518, "profit_margin": 0.2511156101572737, "quarter": 2, "return_on_assets": 0.19660286746658398, "return_on_equity": 0.25530800703207895 }, { "asset_turnover_ratio": 0.7520624403721057, "current_ratio": 2.098176814737381, "debt_to_equity_ratio": 0.5440107796327337, "profit_margin": 0.26208909635985506, "quarter": 3, "return_on_assets": 0.19710736540331256, "return_on_equity": 0.25422606670303977 }, { "asset_turnover_ratio": 0.7224231517301983, "current_ratio": 1.4815186297632654, "debt_to_equity_ratio": 0.5433357092680258, "profit_margin": 0.2556793903188449, "quarter": 4, "return_on_assets": 0.1847087109865955, "return_on_equity": 0.24062248115073206 } ], "income_statement": [ { "depreciation": 1250840, "expenses": 24963095, "income_tax": 3629827, "marketing_expense": 2810737, "net_income": 13023280, "net_profit": 9393453, "operational_expense": 12714435, "product_revenue": 14867753, "quarter": 1, "rd_expense": 4791565, "revenue": 37986375, "salaries_expense": 9393154, "service_revenue": 23118622 }, { "depreciation": 1514744, "expenses": 24543929, "income_tax": 3536127, "marketing_expense": 4725005, "net_income": 12951920, "net_profit": 9415793, "operational_expense": 16789054, "product_revenue": 11952672, "quarter": 2, "rd_expense": 2641621, "revenue": 37495849, "salaries_expense": 11356108, "service_revenue": 25543177 }, { "depreciation": 1506347, "expenses": 24131802, "income_tax": 3179504, "marketing_expense": 4646401, "net_income": 12879856, "net_profit": 9700352, "operational_expense": 16082172, "product_revenue": 13071630, "quarter": 3, "rd_expense": 2850296, "revenue": 37011658, "salaries_expense": 10076661, "service_revenue": 23940028 }, { "depreciation": 1599688, "expenses": 23726595, "income_tax": 3466205, "marketing_expense": 2456552, "net_income": 12807124, "net_profit": 9340919, "operational_expense": 14615918, "product_revenue": 8904140, "quarter": 4, "rd_expense": 4302995, "revenue": 36533719, "salaries_expense": 10243118, "service_revenue": 27629579 } ], "market_conditions": { "gdp_growth": [ -0.013011272377111006, -0.008268224679754436, -0.011506560613939636, -0.015379532319306922 ], "inflation_rate": [ 0.03542910998447709, 0.04470882528435838, 0.03807642578263942, 0.04421800607044886 ], "interest_rate": [ 0.05012955321671247, 0.0564329749184008, 0.04969236418967164, 0.046613131352194935 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 69515, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 34764993, "net_revenue": 29584783, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 59767 }, { "average_project_size": 194851, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 36407614, "net_revenue": 28862434, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 58308 }, { "average_project_size": 139143, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 33095787, "net_revenue": 28157722, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 56884 }, { "average_project_size": 179135, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 35580589, "net_revenue": 27470217, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 55495 } ], "balance_sheet": [ { "assets": 43456992, "current_assets": 21395534, "current_liabilities": 10958366, "equity": 26541587, "fixed_assets": 22061458, "liabilities": 21963159, "long_term_liabilities": 11004793, "quarter": 1 }, { "assets": 44817070, "current_assets": 20518837, "current_liabilities": 13111582, "equity": 27061473, "fixed_assets": 24298233, "liabilities": 22133711, "long_term_liabilities": 9022129, "quarter": 2 }, { "assets": 46219715, "current_assets": 17696845, "current_liabilities": 11737970, "equity": 28475642, "fixed_assets": 28522870, "liabilities": 22305586, "long_term_liabilities": 10567616, "quarter": 3 }, { "assets": 47666258, "current_assets": 17203694, "current_liabilities": 13371068, "equity": 29325676, "fixed_assets": 30462564, "liabilities": 22478796, "long_term_liabilities": 9107728, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48939, "financing_cash_flow": 7465, "investing_cash_flow": -354157, "net_cash_flow": 6707776, "operating_cash_flow": 7106213, "quarter": 1 }, { "change_in_working_capital": 15915, "financing_cash_flow": 69470, "investing_cash_flow": -231089, "net_cash_flow": 6354432, "operating_cash_flow": 6387871, "quarter": 2 }, { "change_in_working_capital": 61381, "financing_cash_flow": -103322, "investing_cash_flow": -270161, "net_cash_flow": 5560818, "operating_cash_flow": 5723434, "quarter": 3 }, { "change_in_working_capital": -25489, "financing_cash_flow": -127024, "investing_cash_flow": -298326, "net_cash_flow": 5772158, "operating_cash_flow": 5913460, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6807830371692546, "current_ratio": 1.9524383471039386, "debt_to_equity_ratio": 0.8274998401565061, "profit_margin": 0.17061994336750755, "quarter": 1, "return_on_assets": 0.116155163247378, "return_on_equity": 0.1901828251641471 }, { "asset_turnover_ratio": 0.6440053756303122, "current_ratio": 1.5649398371607637, "debt_to_equity_ratio": 0.8179048864043728, "profit_margin": 0.1516890086262302, "quarter": 2, "return_on_assets": 0.09768853697932507, "return_on_equity": 0.16178402409950116 }, { "asset_turnover_ratio": 0.6092145310718597, "current_ratio": 1.5076580533090476, "debt_to_equity_ratio": 0.7833216192281108, "profit_margin": 0.16199865173752337, "quarter": 3, "return_on_assets": 0.0986919326525488, "return_on_equity": 0.1601899967698709 }, { "asset_turnover_ratio": 0.5763031996344249, "current_ratio": 1.2866357421860393, "debt_to_equity_ratio": 0.7665226881726444, "profit_margin": 0.15064365891248693, "quarter": 4, "return_on_assets": 0.08681642263590315, "return_on_equity": 0.1411123140008776 } ], "income_statement": [ { "depreciation": 2058459, "expenses": 23167024, "income_tax": 1370005, "marketing_expense": 3351057, "net_income": 6417759, "net_profit": 5047754, "operational_expense": 11603105, "product_revenue": 6862181, "quarter": 1, "rd_expense": 2637215, "revenue": 29584783, "salaries_expense": 11211157, "service_revenue": 22722602 }, { "depreciation": 2009757, "expenses": 22724614, "income_tax": 1759706, "marketing_expense": 2800663, "net_income": 6137820, "net_profit": 4378114, "operational_expense": 13327555, "product_revenue": 7449083, "quarter": 2, "rd_expense": 3104712, "revenue": 28862434, "salaries_expense": 10145250, "service_revenue": 21413351 }, { "depreciation": 1161921, "expenses": 22290653, "income_tax": 1305556, "marketing_expense": 2934442, "net_income": 5867069, "net_profit": 4561513, "operational_expense": 13452824, "product_revenue": 6306279, "quarter": 3, "rd_expense": 2231538, "revenue": 28157722, "salaries_expense": 10861046, "service_revenue": 21851443 }, { "depreciation": 1775246, "expenses": 21864979, "income_tax": 1467024, "marketing_expense": 3343455, "net_income": 5605238, "net_profit": 4138214, "operational_expense": 13424132, "product_revenue": 10857029, "quarter": 4, "rd_expense": 3945829, "revenue": 27470217, "salaries_expense": 8368979, "service_revenue": 16613188 } ], "market_conditions": { "gdp_growth": [ 0.004834159085046965, -0.001025015664183719, 0.0012052893316177966, 0.016570735167630135 ], "inflation_rate": [ 0.027172561894706286, 0.028486650377953893, 0.03379768478468896, 0.036510786016957064 ], "interest_rate": [ 0.05665744957286967, 0.052281790905000236, 0.055519132350973666, 0.050648889593622196 ], "year": 1997 }, "random_event": { "description": "Mills PLC New Ad Campaign Launch in 1997", "impact": 0.03, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 69092, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 66107087, "net_revenue": 58082454, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 117338 }, { "average_project_size": 142204, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 75353847, "net_revenue": 58496838, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 118175 }, { "average_project_size": 166122, "billable_hours_per_employee": 132, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 75273839, "net_revenue": 58914179, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 119019 }, { "average_project_size": 144738, "billable_hours_per_employee": 92, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 71629546, "net_revenue": 59334498, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 119868 } ], "balance_sheet": [ { "assets": 86761837, "current_assets": 30306914, "current_liabilities": 21284380, "equity": 65261827, "fixed_assets": 56454923, "liabilities": 37104792, "long_term_liabilities": 15820412, "quarter": 1 }, { "assets": 89257376, "current_assets": 36168679, "current_liabilities": 19772771, "equity": 66075590, "fixed_assets": 53088697, "liabilities": 38170966, "long_term_liabilities": 18398195, "quarter": 2 }, { "assets": 91824695, "current_assets": 28400977, "current_liabilities": 22278710, "equity": 68972685, "fixed_assets": 63423718, "liabilities": 39267775, "long_term_liabilities": 16989065, "quarter": 3 }, { "assets": 94465858, "current_assets": 41887474, "current_liabilities": 23622976, "equity": 70275454, "fixed_assets": 52578384, "liabilities": 40396100, "long_term_liabilities": 16773124, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36368, "financing_cash_flow": -5528, "investing_cash_flow": -233633, "net_cash_flow": 18869868, "operating_cash_flow": 19066215, "quarter": 1 }, { "change_in_working_capital": -16545, "financing_cash_flow": 9995, "investing_cash_flow": -286985, "net_cash_flow": 17117082, "operating_cash_flow": 17536723, "quarter": 2 }, { "change_in_working_capital": -92328, "financing_cash_flow": -196716, "investing_cash_flow": -303077, "net_cash_flow": 18899977, "operating_cash_flow": 19434743, "quarter": 3 }, { "change_in_working_capital": 84311, "financing_cash_flow": -70144, "investing_cash_flow": -328898, "net_cash_flow": 19129811, "operating_cash_flow": 19552796, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6694470288820649, "current_ratio": 1.4239040084794576, "debt_to_equity_ratio": 0.5685527620916895, "profit_margin": 0.26866602433843445, "quarter": 1, "return_on_assets": 0.17985767175492146, "return_on_equity": 0.23911040676198048 }, { "asset_turnover_ratio": 0.6553725935210105, "current_ratio": 1.8292165018246558, "debt_to_equity_ratio": 0.5776863437768773, "profit_margin": 0.2562391491998251, "quarter": 2, "return_on_assets": 0.16793211577270656, "return_on_equity": 0.22684897705794227 }, { "asset_turnover_ratio": 0.6415940613796757, "current_ratio": 1.2748034782983395, "debt_to_equity_ratio": 0.5693235662784477, "profit_margin": 0.27863861091911335, "quarter": 3, "return_on_assets": 0.1787728780367852, "return_on_equity": 0.2380038561642192 }, { "asset_turnover_ratio": 0.6281052144786532, "current_ratio": 1.7731666831477964, "debt_to_equity_ratio": 0.5748251729544145, "profit_margin": 0.2731243466490607, "quarter": 4, "return_on_assets": 0.17155082633135033, "return_on_equity": 0.23060250880769834 } ], "income_statement": [ { "depreciation": 3461433, "expenses": 36831691, "income_tax": 5645981, "marketing_expense": 4907870, "net_income": 21250763, "net_profit": 15604782, "operational_expense": 18462975, "product_revenue": 11982292, "quarter": 1, "rd_expense": 4006340, "revenue": 58082454, "salaries_expense": 16957037, "service_revenue": 46100162 }, { "depreciation": 2547543, "expenses": 37090977, "income_tax": 6416681, "marketing_expense": 6937672, "net_income": 21405861, "net_profit": 14989180, "operational_expense": 23544641, "product_revenue": 14885648, "quarter": 2, "rd_expense": 7362971, "revenue": 58496838, "salaries_expense": 11760304, "service_revenue": 43611190 }, { "depreciation": 3018978, "expenses": 37352088, "income_tax": 5146326, "marketing_expense": 5510969, "net_income": 21562091, "net_profit": 16415765, "operational_expense": 23810524, "product_revenue": 12714190, "quarter": 3, "rd_expense": 3920253, "revenue": 58914179, "salaries_expense": 14968300, "service_revenue": 46199989 }, { "depreciation": 3347100, "expenses": 37615038, "income_tax": 5513764, "marketing_expense": 6853566, "net_income": 21719460, "net_profit": 16205696, "operational_expense": 21496523, "product_revenue": 18037588, "quarter": 4, "rd_expense": 6354334, "revenue": 59334498, "salaries_expense": 14639051, "service_revenue": 41296910 } ], "market_conditions": { "gdp_growth": [ -0.0022204473599376807, -0.011989827211636996, -0.01357740367831432, -0.004565364282462918 ], "inflation_rate": [ 0.023315183384602024, 0.02096566573418451, 0.02147899950756875, 0.025883527308869614 ], "interest_rate": [ 0.05707886272602067, 0.05349226260920166, 0.0619504893501133, 0.057684159043624304 ], "year": 1998 }, "random_event": { "description": "Mills PLC Partnership with Major Brand in 1998", "impact": -0.07, "type": "Partnership with Major Brand" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 90300, "billable_hours_per_employee": 80, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 64416249, "net_revenue": 57272618, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 115702 }, { "average_project_size": 190774, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 70509218, "net_revenue": 57435401, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 116031 }, { "average_project_size": 124578, "billable_hours_per_employee": 135, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 72197754, "net_revenue": 57598648, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 116361 }, { "average_project_size": 192924, "billable_hours_per_employee": 126, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 68230008, "net_revenue": 57762358, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 116692 } ], "balance_sheet": [ { "assets": 79254778, "current_assets": 29704335, "current_liabilities": 23900855, "equity": 42515078, "fixed_assets": 49550443, "liabilities": 46985012, "long_term_liabilities": 23084157, "quarter": 1 }, { "assets": 81221127, "current_assets": 34266764, "current_liabilities": 24696331, "equity": 43128715, "fixed_assets": 46954363, "liabilities": 48292271, "long_term_liabilities": 23595940, "quarter": 2 }, { "assets": 83236263, "current_assets": 34876458, "current_liabilities": 23623270, "equity": 43700954, "fixed_assets": 48359805, "liabilities": 49635901, "long_term_liabilities": 26012631, "quarter": 3 }, { "assets": 85301395, "current_assets": 34366889, "current_liabilities": 27941448, "equity": 45390275, "fixed_assets": 50934506, "liabilities": 51016914, "long_term_liabilities": 23075466, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42440, "financing_cash_flow": 88871, "investing_cash_flow": -378429, "net_cash_flow": 13069070, "operating_cash_flow": 13302223, "quarter": 1 }, { "change_in_working_capital": -77751, "financing_cash_flow": 4373, "investing_cash_flow": -101194, "net_cash_flow": 12360384, "operating_cash_flow": 12617939, "quarter": 2 }, { "change_in_working_capital": 29972, "financing_cash_flow": -128501, "investing_cash_flow": -127850, "net_cash_flow": 12498676, "operating_cash_flow": 13021242, "quarter": 3 }, { "change_in_working_capital": -98503, "financing_cash_flow": -18966, "investing_cash_flow": -408058, "net_cash_flow": 14543692, "operating_cash_flow": 14777136, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7226393088881026, "current_ratio": 1.24281474449345, "debt_to_equity_ratio": 1.105137617294269, "profit_margin": 0.17888674130454452, "quarter": 1, "return_on_assets": 0.12927059110556086, "return_on_equity": 0.24098067043414573 }, { "asset_turnover_ratio": 0.7071485353804559, "current_ratio": 1.3875244869369463, "debt_to_equity_ratio": 1.1197243182413388, "profit_margin": 0.17758836575372738, "quarter": 2, "return_on_assets": 0.12558135274335702, "return_on_equity": 0.23649809645383593 }, { "asset_turnover_ratio": 0.6919898362087687, "current_ratio": 1.4763603006696364, "debt_to_equity_ratio": 1.1358081793820793, "profit_margin": 0.17536161612682297, "quarter": 3, "return_on_assets": 0.12134845602090522, "return_on_equity": 0.23112978265874928 }, { "asset_turnover_ratio": 0.6771560769903001, "current_ratio": 1.229960916842964, "debt_to_equity_ratio": 1.1239613331269749, "profit_margin": 0.19226697774353324, "quarter": 4, "return_on_assets": 0.13019475238359232, "return_on_equity": 0.2446734239878476 } ], "income_statement": [ { "depreciation": 3056911, "expenses": 43509686, "income_tax": 3517620, "marketing_expense": 5627637, "net_income": 13762932, "net_profit": 10245312, "operational_expense": 22283875, "product_revenue": 20352953, "quarter": 1, "rd_expense": 4783254, "revenue": 57272618, "salaries_expense": 13147672, "service_revenue": 36919665 }, { "depreciation": 2418080, "expenses": 43499677, "income_tax": 3735865, "marketing_expense": 5093534, "net_income": 13935724, "net_profit": 10199859, "operational_expense": 21863127, "product_revenue": 19323537, "quarter": 2, "rd_expense": 6316721, "revenue": 57435401, "salaries_expense": 17363283, "service_revenue": 38111864 }, { "depreciation": 2920650, "expenses": 43489670, "income_tax": 4008386, "marketing_expense": 5402178, "net_income": 14108978, "net_profit": 10100592, "operational_expense": 24623178, "product_revenue": 20607631, "quarter": 3, "rd_expense": 4482373, "revenue": 57598648, "salaries_expense": 16471324, "service_revenue": 36991017 }, { "depreciation": 3671342, "expenses": 43479666, "income_tax": 3176898, "marketing_expense": 6520353, "net_income": 14282692, "net_profit": 11105794, "operational_expense": 23522515, "product_revenue": 22701971, "quarter": 4, "rd_expense": 6478545, "revenue": 57762358, "salaries_expense": 17464946, "service_revenue": 35060387 } ], "market_conditions": { "gdp_growth": [ -0.010199198677069692, -0.0048313878647561655, -0.011456133941397459, -0.0060988560917503085 ], "inflation_rate": [ 0.029541824492413098, 0.030436635332871997, 0.02637457192860452, 0.02442936194600092 ], "interest_rate": [ 0.04653941840569057, 0.040768967950825095, 0.0429672854292726, 0.042904972539988075 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 140287, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 96985357, "net_revenue": 80316217, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 162255 }, { "average_project_size": 191486, "billable_hours_per_employee": 156, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 99278076, "net_revenue": 78045938, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 157669 }, { "average_project_size": 91000, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 90411674, "net_revenue": 75839832, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 153212 }, { "average_project_size": 120919, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 89718972, "net_revenue": 73696086, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 148881 } ], "balance_sheet": [ { "assets": 108931661, "current_assets": 35431113, "current_liabilities": 22763714, "equity": 82490740, "fixed_assets": 73500548, "liabilities": 50857453, "long_term_liabilities": 28093739, "quarter": 1 }, { "assets": 111100330, "current_assets": 41628740, "current_liabilities": 28499782, "equity": 82527183, "fixed_assets": 69471590, "liabilities": 51703378, "long_term_liabilities": 23203596, "quarter": 2 }, { "assets": 113312175, "current_assets": 52526904, "current_liabilities": 21542338, "equity": 83680760, "fixed_assets": 60785271, "liabilities": 52563374, "long_term_liabilities": 31021036, "quarter": 3 }, { "assets": 115568053, "current_assets": 49665813, "current_liabilities": 29605440, "equity": 82669895, "fixed_assets": 65902240, "liabilities": 53437674, "long_term_liabilities": 23832234, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1908, "financing_cash_flow": 137967, "investing_cash_flow": -344850, "net_cash_flow": 27175144, "operating_cash_flow": 27524906, "quarter": 1 }, { "change_in_working_capital": -92615, "financing_cash_flow": 10204, "investing_cash_flow": -454342, "net_cash_flow": 26537506, "operating_cash_flow": 26823268, "quarter": 2 }, { "change_in_working_capital": 94054, "financing_cash_flow": -192288, "investing_cash_flow": -453028, "net_cash_flow": 25831710, "operating_cash_flow": 26021422, "quarter": 3 }, { "change_in_working_capital": -29390, "financing_cash_flow": -143878, "investing_cash_flow": -440547, "net_cash_flow": 24861570, "operating_cash_flow": 24863818, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7373082927653146, "current_ratio": 1.5564732978107176, "debt_to_equity_ratio": 0.6165231758134307, "profit_margin": 0.304005005614246, "quarter": 1, "return_on_assets": 0.22414541168154958, "return_on_equity": 0.2959911864046801 }, { "asset_turnover_ratio": 0.7024816037900158, "current_ratio": 1.4606687166940435, "debt_to_equity_ratio": 0.6265011856759972, "profit_margin": 0.29636687818397417, "quarter": 2, "return_on_assets": 0.2081922798969184, "return_on_equity": 0.2802740885993891 }, { "asset_turnover_ratio": 0.6692999406286217, "current_ratio": 2.4383102706864963, "debt_to_equity_ratio": 0.6281416899177302, "profit_margin": 0.3023735469245238, "quarter": 3, "return_on_assets": 0.20237859700424954, "return_on_equity": 0.27404099819361105 }, { "asset_turnover_ratio": 0.6376856240712129, "current_ratio": 1.6775907738577776, "debt_to_equity_ratio": 0.64639823239161, "profit_margin": 0.2787056560914239, "quarter": 4, "return_on_assets": 0.17772659023683648, "return_on_equity": 0.2484521844378779 } ], "income_statement": [ { "depreciation": 3108374, "expenses": 48262055, "income_tax": 7637630, "marketing_expense": 6096213, "net_income": 32054162, "net_profit": 24416532, "operational_expense": 29239001, "product_revenue": 28280662, "quarter": 1, "rd_expense": 5702666, "revenue": 80316217, "salaries_expense": 22974125, "service_revenue": 52035555 }, { "depreciation": 3693037, "expenses": 47080957, "income_tax": 7834750, "marketing_expense": 7058006, "net_income": 30964981, "net_profit": 23130231, "operational_expense": 28320281, "product_revenue": 31009107, "quarter": 2, "rd_expense": 7143948, "revenue": 78045938, "salaries_expense": 17339706, "service_revenue": 47036831 }, { "depreciation": 3089463, "expenses": 45928763, "income_tax": 6979110, "marketing_expense": 7009640, "net_income": 29911069, "net_profit": 22931959, "operational_expense": 26546455, "product_revenue": 23173740, "quarter": 3, "rd_expense": 6265835, "revenue": 75839832, "salaries_expense": 22013701, "service_revenue": 52666092 }, { "depreciation": 4324302, "expenses": 44804767, "income_tax": 8351803, "marketing_expense": 5396853, "net_income": 28891319, "net_profit": 20539516, "operational_expense": 30962609, "product_revenue": 15700423, "quarter": 4, "rd_expense": 5603706, "revenue": 73696086, "salaries_expense": 16581756, "service_revenue": 57995663 } ], "market_conditions": { "gdp_growth": [ -0.012493695960804282, -0.011017870242459394, -0.016161921485010243, -0.012112976909808034 ], "inflation_rate": [ 0.027352584762717683, 0.022123794841258926, 0.02295459093463159, 0.028277073056245525 ], "interest_rate": [ 0.053043306383717966, 0.048823189582454476, 0.04747677830829187, 0.05044758535541617 ], "year": 2000 }, "random_event": { "description": "Mills PLC Partnership with Major Brand in 2000", "impact": -0.07, "type": "Partnership with Major Brand" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 116720, "billable_hours_per_employee": 93, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 87863386, "net_revenue": 71465923, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 144376 }, { "average_project_size": 193688, "billable_hours_per_employee": 96, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 84254096, "net_revenue": 70414866, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 142252 }, { "average_project_size": 94224, "billable_hours_per_employee": 143, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 84683717, "net_revenue": 69379268, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 140160 }, { "average_project_size": 55209, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 81982439, "net_revenue": 68358901, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 138099 } ], "balance_sheet": [ { "assets": 96892066, "current_assets": 30913853, "current_liabilities": 18884632, "equity": 69419090, "fixed_assets": 65978213, "liabilities": 43742908, "long_term_liabilities": 24858276, "quarter": 1 }, { "assets": 99451653, "current_assets": 38848782, "current_liabilities": 26498487, "equity": 71710805, "fixed_assets": 60602871, "liabilities": 44194568, "long_term_liabilities": 17696081, "quarter": 2 }, { "assets": 102078856, "current_assets": 50313249, "current_liabilities": 25857468, "equity": 73569264, "fixed_assets": 51765607, "liabilities": 44650891, "long_term_liabilities": 18793423, "quarter": 3 }, { "assets": 104775461, "current_assets": 36621518, "current_liabilities": 22512267, "equity": 76527187, "fixed_assets": 68153943, "liabilities": 45111927, "long_term_liabilities": 22599660, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74758, "financing_cash_flow": -66778, "investing_cash_flow": -145760, "net_cash_flow": 18857026, "operating_cash_flow": 19569172, "quarter": 1 }, { "change_in_working_capital": 17466, "financing_cash_flow": 142226, "investing_cash_flow": -175384, "net_cash_flow": 20319306, "operating_cash_flow": 20481049, "quarter": 2 }, { "change_in_working_capital": -90542, "financing_cash_flow": -123677, "investing_cash_flow": -266669, "net_cash_flow": 19526434, "operating_cash_flow": 19680226, "quarter": 3 }, { "change_in_working_capital": 66837, "financing_cash_flow": 87178, "investing_cash_flow": -150932, "net_cash_flow": 20392874, "operating_cash_flow": 20521323, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7375828171524385, "current_ratio": 1.6369846656265263, "debt_to_equity_ratio": 0.6301279374304676, "profit_margin": 0.22765999957770083, "quarter": 1, "return_on_assets": 0.16791810384144354, "return_on_equity": 0.23437259117052672 }, { "asset_turnover_ratio": 0.7080311274464186, "current_ratio": 1.4660754781961702, "debt_to_equity_ratio": 0.6162888284408465, "profit_margin": 0.2336682711289971, "quarter": 2, "return_on_assets": 0.16544440945591926, "return_on_equity": 0.22944547896234047 }, { "asset_turnover_ratio": 0.6796634554760292, "current_ratio": 1.9457917921429895, "debt_to_equity_ratio": 0.6069231710677437, "profit_margin": 0.23265305998904456, "quarter": 3, "return_on_assets": 0.15812578267922595, "return_on_equity": 0.21940275221456612 }, { "asset_turnover_ratio": 0.6524323572291416, "current_ratio": 1.6267361256864978, "debt_to_equity_ratio": 0.589488896279436, "profit_margin": 0.24669286301135823, "quarter": 4, "return_on_assets": 0.1609504061261062, "return_on_equity": 0.22036159515441225 } ], "income_statement": [ { "depreciation": 3299240, "expenses": 49259897, "income_tax": 5936094, "marketing_expense": 7662590, "net_income": 22206026, "net_profit": 16269932, "operational_expense": 34161647, "product_revenue": 17104995, "quarter": 1, "rd_expense": 8246923, "revenue": 71465923, "salaries_expense": 23363682, "service_revenue": 54360928 }, { "depreciation": 4027329, "expenses": 48070314, "income_tax": 5890832, "marketing_expense": 6106374, "net_income": 22344552, "net_profit": 16453720, "operational_expense": 25655321, "product_revenue": 25490524, "quarter": 2, "rd_expense": 5046619, "revenue": 70414866, "salaries_expense": 16842785, "service_revenue": 44924342 }, { "depreciation": 3538927, "expenses": 46909459, "income_tax": 6328510, "marketing_expense": 7903592, "net_income": 22469809, "net_profit": 16141299, "operational_expense": 24034563, "product_revenue": 24454164, "quarter": 3, "rd_expense": 7218467, "revenue": 69379268, "salaries_expense": 20525858, "service_revenue": 44925104 }, { "depreciation": 3657670, "expenses": 45776638, "income_tax": 5718610, "marketing_expense": 8433766, "net_income": 22582263, "net_profit": 16863653, "operational_expense": 25367891, "product_revenue": 24668356, "quarter": 4, "rd_expense": 8278128, "revenue": 68358901, "salaries_expense": 15251199, "service_revenue": 43690545 } ], "market_conditions": { "gdp_growth": [ -0.009429750083124603, -0.024297421653207463, -0.008534479943658533, -0.026526956494663773 ], "inflation_rate": [ 0.028586570568032318, 0.027393275513757025, 0.03391491726791676, 0.032362450060593975 ], "interest_rate": [ 0.053253685717341626, 0.05277313564514464, 0.045981625613287606, 0.053604753459058865 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 180084, "billable_hours_per_employee": 131, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 102426415, "net_revenue": 81956548, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 165569 }, { "average_project_size": 173427, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 101976666, "net_revenue": 82100558, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 165860 }, { "average_project_size": 126113, "billable_hours_per_employee": 128, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 102493546, "net_revenue": 82244822, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 166151 }, { "average_project_size": 141861, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 100134154, "net_revenue": 82389340, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 166443 } ], "balance_sheet": [ { "assets": 97226368, "current_assets": 32239996, "current_liabilities": 21730909, "equity": 77046529, "fixed_assets": 64986372, "liabilities": 39469260, "long_term_liabilities": 17738351, "quarter": 1 }, { "assets": 99346662, "current_assets": 40601993, "current_liabilities": 23086052, "equity": 80276453, "fixed_assets": 58744669, "liabilities": 39985587, "long_term_liabilities": 16899535, "quarter": 2 }, { "assets": 101513196, "current_assets": 40652598, "current_liabilities": 24300356, "equity": 80224894, "fixed_assets": 60860598, "liabilities": 40508668, "long_term_liabilities": 16208312, "quarter": 3 }, { "assets": 103726976, "current_assets": 45049307, "current_liabilities": 20220708, "equity": 82491736, "fixed_assets": 58677669, "liabilities": 41038591, "long_term_liabilities": 20817883, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63630, "financing_cash_flow": 110259, "investing_cash_flow": -264415, "net_cash_flow": 21889319, "operating_cash_flow": 22294179, "quarter": 1 }, { "change_in_working_capital": -98549, "financing_cash_flow": 135005, "investing_cash_flow": -198409, "net_cash_flow": 23428434, "operating_cash_flow": 23842594, "quarter": 2 }, { "change_in_working_capital": -63465, "financing_cash_flow": 43708, "investing_cash_flow": -352809, "net_cash_flow": 23303987, "operating_cash_flow": 23725037, "quarter": 3 }, { "change_in_working_capital": -162, "financing_cash_flow": 128853, "investing_cash_flow": -435336, "net_cash_flow": 24436561, "operating_cash_flow": 24513708, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8429456914404125, "current_ratio": 1.4836008930873532, "debt_to_equity_ratio": 0.5122782364407357, "profit_margin": 0.23536156012817913, "quarter": 1, "return_on_assets": 0.1983970130407422, "return_on_equity": 0.2503606749111307 }, { "asset_turnover_ratio": 0.8264047965698132, "current_ratio": 1.7587239689142171, "debt_to_equity_ratio": 0.498098576926412, "profit_margin": 0.2547531771952147, "quarter": 2, "return_on_assets": 0.210529247575525, "return_on_equity": 0.2605418801949309 }, { "asset_turnover_ratio": 0.8101884803232873, "current_ratio": 1.6729219111028661, "debt_to_equity_ratio": 0.5049388784483779, "profit_margin": 0.2336969736526392, "quarter": 3, "return_on_assets": 0.18933859593978303, "return_on_equity": 0.23958107068362097 }, { "asset_turnover_ratio": 0.7942903878736425, "current_ratio": 2.227879805197721, "debt_to_equity_ratio": 0.4974872998187358, "profit_margin": 0.24036302511951183, "quarter": 4, "return_on_assets": 0.19091804045265912, "return_on_equity": 0.2400646653866031 } ], "income_statement": [ { "depreciation": 3004758, "expenses": 55125865, "income_tax": 7541262, "marketing_expense": 6995211, "net_income": 26830683, "net_profit": 19289421, "operational_expense": 27769384, "product_revenue": 20064917, "quarter": 1, "rd_expense": 10646071, "revenue": 81956548, "salaries_expense": 23843049, "service_revenue": 61891631 }, { "depreciation": 2927216, "expenses": 55558983, "income_tax": 5626197, "marketing_expense": 7208973, "net_income": 26541575, "net_profit": 20915378, "operational_expense": 30960746, "product_revenue": 28827862, "quarter": 2, "rd_expense": 5745294, "revenue": 82100558, "salaries_expense": 22863965, "service_revenue": 53272696 }, { "depreciation": 4504671, "expenses": 55995505, "income_tax": 7028951, "marketing_expense": 10949057, "net_income": 26249317, "net_profit": 19220366, "operational_expense": 28455211, "product_revenue": 25023496, "quarter": 3, "rd_expense": 7683499, "revenue": 82244822, "salaries_expense": 25581865, "service_revenue": 57221326 }, { "depreciation": 4710357, "expenses": 56435457, "income_tax": 6150532, "marketing_expense": 10813055, "net_income": 25953883, "net_profit": 19803351, "operational_expense": 35159393, "product_revenue": 21583974, "quarter": 4, "rd_expense": 9983921, "revenue": 82389340, "salaries_expense": 21494574, "service_revenue": 60805366 } ], "market_conditions": { "gdp_growth": [ 0.00657321102460434, 0.007422599024131402, -0.009263923700704417, 0.004408376625273118 ], "inflation_rate": [ 0.025297302299196977, 0.026051694987637024, 0.024834098500712325, 0.024449852137608613 ], "interest_rate": [ 0.05067711040078643, 0.04972498711088057, 0.05143131514853082, 0.04787076494210099 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 194437, "billable_hours_per_employee": 101, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 49481794, "net_revenue": 44895944, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 90699 }, { "average_project_size": 111845, "billable_hours_per_employee": 143, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 56071753, "net_revenue": 44423493, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 89744 }, { "average_project_size": 167386, "billable_hours_per_employee": 118, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 55081486, "net_revenue": 43956014, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 88800 }, { "average_project_size": 72790, "billable_hours_per_employee": 119, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 54300706, "net_revenue": 43493454, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 87866 } ], "balance_sheet": [ { "assets": 64921625, "current_assets": 30293905, "current_liabilities": 14762931, "equity": 44642550, "fixed_assets": 34627720, "liabilities": 30754090, "long_term_liabilities": 15991159, "quarter": 1 }, { "assets": 65862285, "current_assets": 22088135, "current_liabilities": 17438424, "equity": 44931261, "fixed_assets": 43774150, "liabilities": 31581859, "long_term_liabilities": 14143435, "quarter": 2 }, { "assets": 66816574, "current_assets": 24946046, "current_liabilities": 15646766, "equity": 44256014, "fixed_assets": 41870528, "liabilities": 32431908, "long_term_liabilities": 16785142, "quarter": 3 }, { "assets": 67784691, "current_assets": 33496971, "current_liabilities": 13648682, "equity": 44724333, "fixed_assets": 34287720, "liabilities": 33304836, "long_term_liabilities": 19656154, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50367, "financing_cash_flow": -4597, "investing_cash_flow": -336755, "net_cash_flow": 13025277, "operating_cash_flow": 13515484, "quarter": 1 }, { "change_in_working_capital": 3510, "financing_cash_flow": 139197, "investing_cash_flow": -442815, "net_cash_flow": 13491192, "operating_cash_flow": 13575898, "quarter": 2 }, { "change_in_working_capital": -93866, "financing_cash_flow": -114676, "investing_cash_flow": -105529, "net_cash_flow": 12166291, "operating_cash_flow": 12377036, "quarter": 3 }, { "change_in_working_capital": -86756, "financing_cash_flow": -53601, "investing_cash_flow": -270142, "net_cash_flow": 12473850, "operating_cash_flow": 12464049, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6915406692300139, "current_ratio": 2.0520251026032703, "debt_to_equity_ratio": 0.6888963556069265, "profit_margin": 0.2333176244161388, "quarter": 1, "return_on_assets": 0.16134862613189366, "return_on_equity": 0.2346419503366183 }, { "asset_turnover_ratio": 0.6744906132546115, "current_ratio": 1.2666359643509069, "debt_to_equity_ratio": 0.7028927810416894, "profit_margin": 0.2397568106587206, "quarter": 2, "return_on_assets": 0.16171371825317024, "return_on_equity": 0.23704731990495437 }, { "asset_turnover_ratio": 0.657860937317738, "current_ratio": 1.5943260096047962, "debt_to_equity_ratio": 0.7328248766371052, "profit_margin": 0.22457332004671762, "quarter": 3, "return_on_assets": 0.14773801482249, "return_on_equity": 0.22305099596181435 }, { "asset_turnover_ratio": 0.6416412520048221, "current_ratio": 2.4542275217489866, "debt_to_equity_ratio": 0.744669260914411, "profit_margin": 0.23554068619153587, "quarter": 4, "return_on_assets": 0.151132620786012, "return_on_equity": 0.22905826231103324 } ], "income_statement": [ { "depreciation": 3040469, "expenses": 31244009, "income_tax": 3176920, "marketing_expense": 5465433, "net_income": 13651935, "net_profit": 10475015, "operational_expense": 18154904, "product_revenue": 15808344, "quarter": 1, "rd_expense": 4250539, "revenue": 44895944, "salaries_expense": 9611865, "service_revenue": 29087600 }, { "depreciation": 2925063, "expenses": 31054198, "income_tax": 2718460, "marketing_expense": 4814467, "net_income": 13369295, "net_profit": 10650835, "operational_expense": 20401080, "product_revenue": 13347259, "quarter": 2, "rd_expense": 5335436, "revenue": 44423493, "salaries_expense": 14067130, "service_revenue": 31076234 }, { "depreciation": 2505688, "expenses": 30865541, "income_tax": 3219125, "marketing_expense": 5947821, "net_income": 13090473, "net_profit": 9871348, "operational_expense": 16558017, "product_revenue": 17290818, "quarter": 3, "rd_expense": 5617772, "revenue": 43956014, "salaries_expense": 9577533, "service_revenue": 26665196 }, { "depreciation": 2219571, "expenses": 30678030, "income_tax": 2570946, "marketing_expense": 4631417, "net_income": 12815424, "net_profit": 10244478, "operational_expense": 21000561, "product_revenue": 15412260, "quarter": 4, "rd_expense": 3440377, "revenue": 43493454, "salaries_expense": 12530904, "service_revenue": 28081194 } ], "market_conditions": { "gdp_growth": [ -0.01171433754485779, -0.003050960063973405, -0.019825679887551167, -0.0028300434580632687 ], "inflation_rate": [ 0.03028894377777901, 0.02956742184281832, 0.0339498434289465, 0.03381551000523934 ], "interest_rate": [ 0.05305112336126088, 0.055014298284961134, 0.05190627210016861, 0.05916140874000886 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 170589, "billable_hours_per_employee": 158, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 63079049, "net_revenue": 52399913, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 105858 }, { "average_project_size": 95026, "billable_hours_per_employee": 160, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 57624440, "net_revenue": 52022665, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 105096 }, { "average_project_size": 57457, "billable_hours_per_employee": 116, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 62339051, "net_revenue": 51648134, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 104340 }, { "average_project_size": 137391, "billable_hours_per_employee": 118, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 62182960, "net_revenue": 51276298, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 103588 } ], "balance_sheet": [ { "assets": 70825069, "current_assets": 30172297, "current_liabilities": 12963761, "equity": 47667853, "fixed_assets": 40652772, "liabilities": 31687901, "long_term_liabilities": 18724140, "quarter": 1 }, { "assets": 71767132, "current_assets": 26460024, "current_liabilities": 15214213, "equity": 48765751, "fixed_assets": 45307108, "liabilities": 32226088, "long_term_liabilities": 17011875, "quarter": 2 }, { "assets": 72721725, "current_assets": 28553906, "current_liabilities": 19029354, "equity": 48057875, "fixed_assets": 44167819, "liabilities": 32773417, "long_term_liabilities": 13744063, "quarter": 3 }, { "assets": 73689015, "current_assets": 34691767, "current_liabilities": 14011219, "equity": 49294715, "fixed_assets": 38997248, "liabilities": 33330041, "long_term_liabilities": 19318822, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64136, "financing_cash_flow": 27843, "investing_cash_flow": -148916, "net_cash_flow": 11906761, "operating_cash_flow": 12365460, "quarter": 1 }, { "change_in_working_capital": -24394, "financing_cash_flow": 68415, "investing_cash_flow": -105570, "net_cash_flow": 12922985, "operating_cash_flow": 13036974, "quarter": 2 }, { "change_in_working_capital": -21127, "financing_cash_flow": 78775, "investing_cash_flow": -138810, "net_cash_flow": 11022662, "operating_cash_flow": 11330019, "quarter": 3 }, { "change_in_working_capital": -39832, "financing_cash_flow": 70955, "investing_cash_flow": -364422, "net_cash_flow": 10707946, "operating_cash_flow": 11160259, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7398497980990318, "current_ratio": 2.327433913661321, "debt_to_equity_ratio": 0.6647645951245171, "profit_margin": 0.1627996023581184, "quarter": 1, "return_on_assets": 0.12044725293525659, "return_on_equity": 0.1789609655798846 }, { "asset_turnover_ratio": 0.7248814819575067, "current_ratio": 1.7391648191069757, "debt_to_equity_ratio": 0.6608344450596075, "profit_margin": 0.17732092348594597, "quarter": 2, "return_on_assets": 0.12853665379856619, "return_on_equity": 0.18916364068708796 }, { "asset_turnover_ratio": 0.7102160186656739, "current_ratio": 1.5005189351146655, "debt_to_equity_ratio": 0.6819572650684201, "profit_margin": 0.15701568230906465, "quarter": 3, "return_on_assets": 0.11151505275761817, "return_on_equity": 0.16874585070604975 }, { "asset_turnover_ratio": 0.6958472439888089, "current_ratio": 2.4759991975002316, "debt_to_equity_ratio": 0.6761382229312006, "profit_margin": 0.1742665002844004, "quarter": 4, "return_on_assets": 0.12126286394247501, "return_on_equity": 0.18127178542365038 } ], "income_statement": [ { "depreciation": 3834775, "expenses": 40341290, "income_tax": 3527938, "marketing_expense": 7025086, "net_income": 12058623, "net_profit": 8530685, "operational_expense": 20246481, "product_revenue": 19502771, "quarter": 1, "rd_expense": 4096487, "revenue": 52399913, "salaries_expense": 19033922, "service_revenue": 32897142 }, { "depreciation": 3812267, "expenses": 40209051, "income_tax": 2588907, "marketing_expense": 7296887, "net_income": 11813614, "net_profit": 9224707, "operational_expense": 27451716, "product_revenue": 12908198, "quarter": 2, "rd_expense": 6943793, "revenue": 52022665, "salaries_expense": 19602246, "service_revenue": 39114467 }, { "depreciation": 3220452, "expenses": 40077247, "income_tax": 3461320, "marketing_expense": 7542560, "net_income": 11570887, "net_profit": 8109567, "operational_expense": 20058892, "product_revenue": 20077492, "quarter": 3, "rd_expense": 5767982, "revenue": 51648134, "salaries_expense": 14000801, "service_revenue": 31570642 }, { "depreciation": 2224518, "expenses": 39945874, "income_tax": 2394683, "marketing_expense": 5496131, "net_income": 11330424, "net_profit": 8935741, "operational_expense": 24937725, "product_revenue": 13370519, "quarter": 4, "rd_expense": 4793154, "revenue": 51276298, "salaries_expense": 19959801, "service_revenue": 37905779 } ], "market_conditions": { "gdp_growth": [ -0.0036657635445815455, 0.00198499678058533, -0.009908911555198633, 0.004701843229641596 ], "inflation_rate": [ 0.031710648587419024, 0.024861014948708383, 0.02849234597618676, 0.03140739440036657 ], "interest_rate": [ 0.04140069460046712, 0.04720663684973996, 0.041120547490911444, 0.043954382120820076 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1999, "industry": "Advertising", "location": "North William", "name": "Griffin Ltd", "num_employees": 253, "region": "Latin America", "revenue_size": "Small", "website": "www.griffinltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 78153, "billable_hours_per_employee": 98, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 2806359, "net_revenue": 2418602, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 9560 }, { "average_project_size": 121863, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 2641797, "net_revenue": 2382328, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 9416 }, { "average_project_size": 52796, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 2985017, "net_revenue": 2346598, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9275 }, { "average_project_size": 164719, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 2678252, "net_revenue": 2311405, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9136 } ], "balance_sheet": [ { "assets": 2560464, "current_assets": 1063715, "current_liabilities": 608263, "equity": 1595084, "fixed_assets": 1496749, "liabilities": 1479997, "long_term_liabilities": 871734, "quarter": 1 }, { "assets": 2615828, "current_assets": 997907, "current_liabilities": 761118, "equity": 1677250, "fixed_assets": 1617921, "liabilities": 1491719, "long_term_liabilities": 730601, "quarter": 2 }, { "assets": 2672389, "current_assets": 1313422, "current_liabilities": 724184, "equity": 1668454, "fixed_assets": 1358967, "liabilities": 1503534, "long_term_liabilities": 779350, "quarter": 3 }, { "assets": 2730174, "current_assets": 965382, "current_liabilities": 741840, "equity": 1742273, "fixed_assets": 1764792, "liabilities": 1515443, "long_term_liabilities": 773603, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99264, "financing_cash_flow": 198756, "investing_cash_flow": -136982, "net_cash_flow": 388861, "operating_cash_flow": 683028, "quarter": 1 }, { "change_in_working_capital": 31612, "financing_cash_flow": -37035, "investing_cash_flow": -120996, "net_cash_flow": 225841, "operating_cash_flow": 648821, "quarter": 2 }, { "change_in_working_capital": 72670, "financing_cash_flow": -45789, "investing_cash_flow": -130111, "net_cash_flow": 159126, "operating_cash_flow": 605706, "quarter": 3 }, { "change_in_working_capital": 56115, "financing_cash_flow": 130025, "investing_cash_flow": -393784, "net_cash_flow": 256959, "operating_cash_flow": 660823, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9445951983702954, "current_ratio": 1.7487747898524157, "debt_to_equity_ratio": 0.9278489408708256, "profit_margin": 0.21277456977212456, "quarter": 1, "return_on_assets": 0.20098583694205424, "return_on_equity": 0.3226268961383852 }, { "asset_turnover_ratio": 0.9107357211559781, "current_ratio": 1.3111068191791548, "debt_to_equity_ratio": 0.8893838127887912, "profit_margin": 0.2321850727523666, "quarter": 2, "return_on_assets": 0.21145923967477984, "return_on_equity": 0.3297904307646445 }, { "asset_turnover_ratio": 0.8780899786670279, "current_ratio": 1.813657854909802, "debt_to_equity_ratio": 0.901154002447775, "profit_margin": 0.21290353098400322, "quarter": 3, "return_on_assets": 0.1869484569798783, "return_on_equity": 0.2994382823859693 }, { "asset_turnover_ratio": 0.8466145381210135, "current_ratio": 1.3013345195729538, "debt_to_equity_ratio": 0.8698080036825457, "profit_margin": 0.22823434231560458, "quarter": 4, "return_on_assets": 0.19322651230287888, "return_on_equity": 0.3027895169126767 } ], "income_statement": [ { "depreciation": 168411, "expenses": 1695876, "income_tax": 208109, "marketing_expense": 300730, "net_income": 722726, "net_profit": 514617, "operational_expense": 985950, "product_revenue": 895284, "quarter": 1, "rd_expense": 171363, "revenue": 2418602, "salaries_expense": 678826, "service_revenue": 1523318 }, { "depreciation": 95680, "expenses": 1679997, "income_tax": 149190, "marketing_expense": 325539, "net_income": 702331, "net_profit": 553141, "operational_expense": 1013126, "product_revenue": 843536, "quarter": 2, "rd_expense": 234313, "revenue": 2382328, "salaries_expense": 566513, "service_revenue": 1538792 }, { "depreciation": 106107, "expenses": 1664268, "income_tax": 182731, "marketing_expense": 264421, "net_income": 682330, "net_profit": 499599, "operational_expense": 951181, "product_revenue": 697434, "quarter": 3, "rd_expense": 241268, "revenue": 2346598, "salaries_expense": 599866, "service_revenue": 1649164 }, { "depreciation": 133281, "expenses": 1648685, "income_tax": 135178, "marketing_expense": 198533, "net_income": 662720, "net_profit": 527542, "operational_expense": 973948, "product_revenue": 700892, "quarter": 4, "rd_expense": 209018, "revenue": 2311405, "salaries_expense": 735237, "service_revenue": 1610513 } ], "market_conditions": { "gdp_growth": [ 0.014321369990549084, 0.017162626324974038, 0.025113563215767187, 0.02099302100974711 ], "inflation_rate": [ 0.014427063164247862, 0.0207265499996969, 0.01893126989481422, 0.014778246933098257 ], "interest_rate": [ 0.026361810111243097, 0.027888433968714793, 0.028436757555161674, 0.02865933414482255 ], "year": 1999 }, "random_event": { "description": "Griffin Ltd Data Privacy Regulation Impact in 1999", "impact": -0.08, "type": "Data Privacy Regulation Impact" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 145190, "billable_hours_per_employee": 114, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 4568487, "net_revenue": 3672887, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 14517 }, { "average_project_size": 115463, "billable_hours_per_employee": 113, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 4469758, "net_revenue": 3614994, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 14289 }, { "average_project_size": 70837, "billable_hours_per_employee": 131, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 4077487, "net_revenue": 3558014, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 14063 }, { "average_project_size": 182816, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 4454060, "net_revenue": 3501932, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 13842 } ], "balance_sheet": [ { "assets": 4456189, "current_assets": 1801428, "current_liabilities": 917342, "equity": 3292923, "fixed_assets": 2654761, "liabilities": 2115467, "long_term_liabilities": 1198125, "quarter": 1 }, { "assets": 4517526, "current_assets": 1440595, "current_liabilities": 928661, "equity": 3330788, "fixed_assets": 3076931, "liabilities": 2140812, "long_term_liabilities": 1212151, "quarter": 2 }, { "assets": 4579708, "current_assets": 2097971, "current_liabilities": 1053516, "equity": 3315897, "fixed_assets": 2481737, "liabilities": 2166460, "long_term_liabilities": 1112944, "quarter": 3 }, { "assets": 4642745, "current_assets": 2145182, "current_liabilities": 888154, "equity": 3329521, "fixed_assets": 2497563, "liabilities": 2192416, "long_term_liabilities": 1304262, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65973, "financing_cash_flow": -93396, "investing_cash_flow": -296877, "net_cash_flow": 630723, "operating_cash_flow": 1188350, "quarter": 1 }, { "change_in_working_capital": -81378, "financing_cash_flow": -124327, "investing_cash_flow": -331448, "net_cash_flow": 648040, "operating_cash_flow": 1106672, "quarter": 2 }, { "change_in_working_capital": -89319, "financing_cash_flow": 109970, "investing_cash_flow": -114583, "net_cash_flow": 634029, "operating_cash_flow": 1039671, "quarter": 3 }, { "change_in_working_capital": 47375, "financing_cash_flow": 39857, "investing_cash_flow": -487600, "net_cash_flow": 882599, "operating_cash_flow": 1036004, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8242215489513574, "current_ratio": 1.9637474355256819, "debt_to_equity_ratio": 0.6424283228001384, "profit_margin": 0.2592513736469431, "quarter": 1, "return_on_assets": 0.21368056875505057, "return_on_equity": 0.2891658869642564 }, { "asset_turnover_ratio": 0.8002154276477877, "current_ratio": 1.5512603630388269, "debt_to_equity_ratio": 0.6427343919817172, "profit_margin": 0.2639213232442433, "quarter": 2, "return_on_assets": 0.21119391454526215, "return_on_equity": 0.28644092629131607 }, { "asset_turnover_ratio": 0.7769084841216951, "current_ratio": 1.9913992763280293, "debt_to_equity_ratio": 0.65335563800685, "profit_margin": 0.2536946172780658, "quarter": 3, "return_on_assets": 0.1970975005393357, "return_on_equity": 0.2722186485285882 }, { "asset_turnover_ratio": 0.7542804956981268, "current_ratio": 2.4153266212841467, "debt_to_equity_ratio": 0.6584779011755745, "profit_margin": 0.2510591296461496, "quarter": 4, "return_on_assets": 0.18936900475903803, "return_on_equity": 0.2640596049702044 } ], "income_statement": [ { "depreciation": 236149, "expenses": 2455318, "income_tax": 265368, "marketing_expense": 387786, "net_income": 1217569, "net_profit": 952201, "operational_expense": 1480153, "product_revenue": 1078726, "quarter": 1, "rd_expense": 355587, "revenue": 3672887, "salaries_expense": 767408, "service_revenue": 2594161 }, { "depreciation": 152598, "expenses": 2411654, "income_tax": 249266, "marketing_expense": 460114, "net_income": 1203340, "net_profit": 954074, "operational_expense": 1294889, "product_revenue": 1177608, "quarter": 2, "rd_expense": 444169, "revenue": 3614994, "salaries_expense": 1160222, "service_revenue": 2437386 }, { "depreciation": 137022, "expenses": 2368767, "income_tax": 286598, "marketing_expense": 271391, "net_income": 1189247, "net_profit": 902649, "operational_expense": 1622786, "product_revenue": 1340343, "quarter": 3, "rd_expense": 363246, "revenue": 3558014, "salaries_expense": 1127379, "service_revenue": 2217671 }, { "depreciation": 156812, "expenses": 2326642, "income_tax": 296098, "marketing_expense": 421855, "net_income": 1175290, "net_profit": 879192, "operational_expense": 1299287, "product_revenue": 836414, "quarter": 4, "rd_expense": 462757, "revenue": 3501932, "salaries_expense": 914674, "service_revenue": 2665518 } ], "market_conditions": { "gdp_growth": [ 0.006436353939039523, 0.013137265503219434, 0.020131707322616148, 0.004918226876776987 ], "inflation_rate": [ 0.02257683623535998, 0.019626041342140646, 0.014560595420673225, 0.014662547296150586 ], "interest_rate": [ 0.018012197268412397, 0.025120316711809604, 0.020400572807384224, 0.025127184207561486 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 125451, "billable_hours_per_employee": 124, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 2565760, "net_revenue": 2197840, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 8687 }, { "average_project_size": 57263, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 2765326, "net_revenue": 2207521, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 8725 }, { "average_project_size": 114040, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 2550667, "net_revenue": 2217245, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 8764 }, { "average_project_size": 128682, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 2776212, "net_revenue": 2227012, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 8802 } ], "balance_sheet": [ { "assets": 2795473, "current_assets": 988039, "current_liabilities": 702058, "equity": 1723748, "fixed_assets": 1807434, "liabilities": 1639584, "long_term_liabilities": 937526, "quarter": 1 }, { "assets": 2854798, "current_assets": 1057198, "current_liabilities": 740921, "equity": 1685154, "fixed_assets": 1797600, "liabilities": 1684890, "long_term_liabilities": 943969, "quarter": 2 }, { "assets": 2915381, "current_assets": 1456945, "current_liabilities": 742193, "equity": 1740356, "fixed_assets": 1458436, "liabilities": 1731448, "long_term_liabilities": 989255, "quarter": 3 }, { "assets": 2977251, "current_assets": 1410616, "current_liabilities": 982207, "equity": 1773409, "fixed_assets": 1566635, "liabilities": 1779293, "long_term_liabilities": 797086, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21905, "financing_cash_flow": 60639, "investing_cash_flow": -327117, "net_cash_flow": 137394, "operating_cash_flow": 657480, "quarter": 1 }, { "change_in_working_capital": 49927, "financing_cash_flow": -155338, "investing_cash_flow": -372936, "net_cash_flow": 221015, "operating_cash_flow": 654820, "quarter": 2 }, { "change_in_working_capital": 56292, "financing_cash_flow": 118459, "investing_cash_flow": -495250, "net_cash_flow": 359332, "operating_cash_flow": 659202, "quarter": 3 }, { "change_in_working_capital": -38011, "financing_cash_flow": 89182, "investing_cash_flow": -283046, "net_cash_flow": 327967, "operating_cash_flow": 702571, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7862139967010949, "current_ratio": 1.4073466864561048, "debt_to_equity_ratio": 0.9511738374750833, "profit_margin": 0.2583714010119026, "quarter": 1, "return_on_assets": 0.20313521182282926, "return_on_equity": 0.3294327245049741 }, { "asset_turnover_ratio": 0.7732669702024452, "current_ratio": 1.4268700711681812, "debt_to_equity_ratio": 0.9998433377602285, "profit_margin": 0.23340480113212966, "quarter": 2, "return_on_assets": 0.18048422340214615, "return_on_equity": 0.30575603179294 }, { "asset_turnover_ratio": 0.7605335288938221, "current_ratio": 1.963027137146268, "debt_to_equity_ratio": 0.9948815070020157, "profit_margin": 0.2509524206842275, "quarter": 3, "return_on_assets": 0.19085773008742254, "return_on_equity": 0.31971791978192965 }, { "asset_turnover_ratio": 0.7480094892906242, "current_ratio": 1.436169768694379, "debt_to_equity_ratio": 1.003317903540582, "profit_margin": 0.25839600325458506, "quarter": 4, "return_on_assets": 0.19328266242920064, "return_on_equity": 0.3244885979489221 } ], "income_statement": [ { "depreciation": 89621, "expenses": 1477088, "income_tax": 152893, "marketing_expense": 181236, "net_income": 720752, "net_profit": 567859, "operational_expense": 780240, "product_revenue": 867831, "quarter": 1, "rd_expense": 163227, "revenue": 2197840, "salaries_expense": 456170, "service_revenue": 1330009 }, { "depreciation": 139574, "expenses": 1477619, "income_tax": 214656, "marketing_expense": 280912, "net_income": 729902, "net_profit": 515246, "operational_expense": 967611, "product_revenue": 774031, "quarter": 2, "rd_expense": 177443, "revenue": 2207521, "salaries_expense": 466593, "service_revenue": 1433490 }, { "depreciation": 102779, "expenses": 1478151, "income_tax": 182671, "marketing_expense": 270991, "net_income": 739094, "net_profit": 556423, "operational_expense": 1009507, "product_revenue": 512215, "quarter": 3, "rd_expense": 173943, "revenue": 2217245, "salaries_expense": 458047, "service_revenue": 1705030 }, { "depreciation": 127120, "expenses": 1478683, "income_tax": 172878, "marketing_expense": 255573, "net_income": 748329, "net_profit": 575451, "operational_expense": 879392, "product_revenue": 862255, "quarter": 4, "rd_expense": 154113, "revenue": 2227012, "salaries_expense": 724482, "service_revenue": 1364757 } ], "market_conditions": { "gdp_growth": [ 0.02307026137822092, 0.02527040004002858, 0.025830664342584846, 0.0224505472036269 ], "inflation_rate": [ 0.02056799411011331, 0.020808405960582248, 0.016581302487725026, 0.016221323669938004 ], "interest_rate": [ 0.024883545957696387, 0.022090820634116187, 0.022604189638709714, 0.022748780885334614 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 105472, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 4816827, "net_revenue": 4187875, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 16553 }, { "average_project_size": 169978, "billable_hours_per_employee": 157, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 5211422, "net_revenue": 4098984, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 16202 }, { "average_project_size": 74735, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 4462736, "net_revenue": 4011981, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15858 }, { "average_project_size": 145818, "billable_hours_per_employee": 84, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 4659067, "net_revenue": 3926824, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 15521 } ], "balance_sheet": [ { "assets": 4367984, "current_assets": 1390667, "current_liabilities": 943611, "equity": 3284086, "fixed_assets": 2977317, "liabilities": 2197794, "long_term_liabilities": 1254183, "quarter": 1 }, { "assets": 4495195, "current_assets": 2081212, "current_liabilities": 1210733, "equity": 3403888, "fixed_assets": 2413983, "liabilities": 2255857, "long_term_liabilities": 1045124, "quarter": 2 }, { "assets": 4626111, "current_assets": 1445478, "current_liabilities": 1284360, "equity": 3373981, "fixed_assets": 3180633, "liabilities": 2315455, "long_term_liabilities": 1031095, "quarter": 3 }, { "assets": 4760840, "current_assets": 1439583, "current_liabilities": 1213071, "equity": 3446996, "fixed_assets": 3321257, "liabilities": 2376627, "long_term_liabilities": 1163556, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -508, "financing_cash_flow": 43041, "investing_cash_flow": -111203, "net_cash_flow": 1062331, "operating_cash_flow": 1358815, "quarter": 1 }, { "change_in_working_capital": -85995, "financing_cash_flow": -53785, "investing_cash_flow": -463691, "net_cash_flow": 1175304, "operating_cash_flow": 1297263, "quarter": 2 }, { "change_in_working_capital": 86490, "financing_cash_flow": 115348, "investing_cash_flow": -231419, "net_cash_flow": 1092928, "operating_cash_flow": 1248752, "quarter": 3 }, { "change_in_working_capital": -25346, "financing_cash_flow": 62811, "investing_cash_flow": -187258, "net_cash_flow": 908463, "operating_cash_flow": 1251285, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9587661035388408, "current_ratio": 1.4737715011800414, "debt_to_equity_ratio": 0.6692254709529531, "profit_margin": 0.2659811957138167, "quarter": 1, "return_on_assets": 0.25501375462913783, "return_on_equity": 0.33917991185370905 }, { "asset_turnover_ratio": 0.9118589961058419, "current_ratio": 1.718968591753921, "debt_to_equity_ratio": 0.6627295022632942, "profit_margin": 0.28410698846348265, "quarter": 2, "return_on_assets": 0.2590655132869653, "return_on_equity": 0.34212347762323553 }, { "asset_turnover_ratio": 0.8672470245525885, "current_ratio": 1.1254461365972157, "debt_to_equity_ratio": 0.6862679428248114, "profit_margin": 0.2650373967374222, "quarter": 3, "return_on_assets": 0.22985289371569337, "return_on_equity": 0.31515441254707716 }, { "asset_turnover_ratio": 0.82481746918611, "current_ratio": 1.1867260861070787, "debt_to_equity_ratio": 0.6894777365567004, "profit_margin": 0.27064696558847556, "quarter": 4, "return_on_assets": 0.22323434519958663, "return_on_equity": 0.30832150661039354 } ], "income_statement": [ { "depreciation": 244919, "expenses": 2661516, "income_tax": 412463, "marketing_expense": 481719, "net_income": 1526359, "net_profit": 1113896, "operational_expense": 1454902, "product_revenue": 1067970, "quarter": 1, "rd_expense": 492507, "revenue": 4187875, "salaries_expense": 1073247, "service_revenue": 3119905 }, { "depreciation": 132713, "expenses": 2585179, "income_tax": 349255, "marketing_expense": 464800, "net_income": 1513805, "net_profit": 1164550, "operational_expense": 1354644, "product_revenue": 1570518, "quarter": 2, "rd_expense": 489761, "revenue": 4098984, "salaries_expense": 1008298, "service_revenue": 2528466 }, { "depreciation": 185427, "expenses": 2511032, "income_tax": 437624, "marketing_expense": 353956, "net_income": 1500949, "net_profit": 1063325, "operational_expense": 1419832, "product_revenue": 1284251, "quarter": 3, "rd_expense": 313009, "revenue": 4011981, "salaries_expense": 1223903, "service_revenue": 2727730 }, { "depreciation": 188502, "expenses": 2439011, "income_tax": 425030, "marketing_expense": 336880, "net_income": 1487813, "net_profit": 1062783, "operational_expense": 1625715, "product_revenue": 1151987, "quarter": 4, "rd_expense": 266006, "revenue": 3926824, "salaries_expense": 962972, "service_revenue": 2774837 } ], "market_conditions": { "gdp_growth": [ 0.019201957868395493, 0.0025149673721183794, 0.014343352753768546, 0.0113773869674058 ], "inflation_rate": [ 0.017220840778122776, 0.013523038599016105, 0.013984853528262692, 0.012596312811152345 ], "interest_rate": [ 0.030204166223364283, 0.031538849601706276, 0.027967071189507073, 0.029857632600442347 ], "year": 2002 }, "random_event": { "description": "Griffin Ltd Economic Slowdown Impact in 2002", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 187061, "billable_hours_per_employee": 136, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 1533429, "net_revenue": 1211408, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4788 }, { "average_project_size": 136906, "billable_hours_per_employee": 101, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 1432043, "net_revenue": 1206086, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 4767 }, { "average_project_size": 77250, "billable_hours_per_employee": 122, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 1383528, "net_revenue": 1200788, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4746 }, { "average_project_size": 58852, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 1323167, "net_revenue": 1195514, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4725 } ], "balance_sheet": [ { "assets": 1712776, "current_assets": 787532, "current_liabilities": 458557, "equity": 1204943, "fixed_assets": 925244, "liabilities": 800190, "long_term_liabilities": 341633, "quarter": 1 }, { "assets": 1762960, "current_assets": 710742, "current_liabilities": 388645, "equity": 1259262, "fixed_assets": 1052218, "liabilities": 815639, "long_term_liabilities": 426994, "quarter": 2 }, { "assets": 1814614, "current_assets": 554495, "current_liabilities": 340073, "equity": 1262334, "fixed_assets": 1260119, "liabilities": 831387, "long_term_liabilities": 491314, "quarter": 3 }, { "assets": 1867782, "current_assets": 917706, "current_liabilities": 410647, "equity": 1295093, "fixed_assets": 950076, "liabilities": 847438, "long_term_liabilities": 436791, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87654, "financing_cash_flow": -183853, "investing_cash_flow": -436658, "net_cash_flow": 169276, "operating_cash_flow": 358077, "quarter": 1 }, { "change_in_working_capital": -50573, "financing_cash_flow": -160506, "investing_cash_flow": -360143, "net_cash_flow": 183066, "operating_cash_flow": 359532, "quarter": 2 }, { "change_in_working_capital": -21852, "financing_cash_flow": -71642, "investing_cash_flow": -204154, "net_cash_flow": -113266, "operating_cash_flow": 351953, "quarter": 3 }, { "change_in_working_capital": -80135, "financing_cash_flow": -138674, "investing_cash_flow": -106604, "net_cash_flow": -20548, "operating_cash_flow": 320237, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.70727754242236, "current_ratio": 1.7174135385568206, "debt_to_equity_ratio": 0.6640895046487676, "profit_margin": 0.24133652741272965, "quarter": 1, "return_on_assets": 0.17069190600522194, "return_on_equity": 0.24263139418213145 }, { "asset_turnover_ratio": 0.6841255615555656, "current_ratio": 1.8287691852461758, "debt_to_equity_ratio": 0.6477119138034817, "profit_margin": 0.2586391020209172, "quarter": 2, "return_on_assets": 0.17694162091028726, "return_on_equity": 0.24771731379172882 }, { "asset_turnover_ratio": 0.6617319165398261, "current_ratio": 1.6305175653462638, "debt_to_equity_ratio": 0.6586109539947431, "profit_margin": 0.23243653334310468, "quarter": 3, "return_on_assets": 0.15381067268300586, "return_on_equity": 0.2211039233673497 }, { "asset_turnover_ratio": 0.640071485858628, "current_ratio": 2.2347807240768836, "debt_to_equity_ratio": 0.6543452864002817, "profit_margin": 0.2298166311728679, "quarter": 4, "return_on_assets": 0.14709907258984187, "return_on_equity": 0.2121461547549095 } ], "income_statement": [ { "depreciation": 65720, "expenses": 800558, "income_tax": 118493, "marketing_expense": 99761, "net_income": 410850, "net_profit": 292357, "operational_expense": 424184, "product_revenue": 475406, "quarter": 1, "rd_expense": 101763, "revenue": 1211408, "salaries_expense": 263035, "service_revenue": 736002 }, { "depreciation": 47591, "expenses": 806359, "income_tax": 87786, "marketing_expense": 144225, "net_income": 399727, "net_profit": 311941, "operational_expense": 536519, "product_revenue": 401208, "quarter": 2, "rd_expense": 116891, "revenue": 1206086, "salaries_expense": 367280, "service_revenue": 804878 }, { "depreciation": 72846, "expenses": 812203, "income_tax": 109478, "marketing_expense": 108356, "net_income": 388585, "net_profit": 279107, "operational_expense": 528098, "product_revenue": 441190, "quarter": 3, "rd_expense": 138514, "revenue": 1200788, "salaries_expense": 351593, "service_revenue": 759598 }, { "depreciation": 45488, "expenses": 818090, "income_tax": 102675, "marketing_expense": 106916, "net_income": 377424, "net_profit": 274749, "operational_expense": 473489, "product_revenue": 346105, "quarter": 4, "rd_expense": 133122, "revenue": 1195514, "salaries_expense": 349065, "service_revenue": 849409 } ], "market_conditions": { "gdp_growth": [ 0.026507673800667698, 0.017775658385089176, 0.017321442204177598, 0.029708604640065993 ], "inflation_rate": [ 0.019966484655011642, 0.015481189093924885, 0.021618136770659446, 0.019692298075498754 ], "interest_rate": [ 0.0352274408088506, 0.03043041790431947, 0.03500997452448869, 0.03374497048975799 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 65861, "billable_hours_per_employee": 133, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 3259404, "net_revenue": 2553235, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 10092 }, { "average_project_size": 154688, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 3194331, "net_revenue": 2501209, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 9886 }, { "average_project_size": 156161, "billable_hours_per_employee": 126, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 2717418, "net_revenue": 2450244, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 9685 }, { "average_project_size": 176057, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 2841966, "net_revenue": 2400317, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 9487 } ], "balance_sheet": [ { "assets": 3299231, "current_assets": 1354217, "current_liabilities": 851402, "equity": 2341738, "fixed_assets": 1945014, "liabilities": 1524052, "long_term_liabilities": 672650, "quarter": 1 }, { "assets": 3407023, "current_assets": 1276846, "current_liabilities": 629079, "equity": 2370806, "fixed_assets": 2130177, "liabilities": 1548256, "long_term_liabilities": 919177, "quarter": 2 }, { "assets": 3518337, "current_assets": 1324522, "current_liabilities": 724506, "equity": 2434924, "fixed_assets": 2193815, "liabilities": 1572844, "long_term_liabilities": 848338, "quarter": 3 }, { "assets": 3633288, "current_assets": 1269373, "current_liabilities": 810913, "equity": 2571291, "fixed_assets": 2363915, "liabilities": 1597823, "long_term_liabilities": 786910, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70229, "financing_cash_flow": 132655, "investing_cash_flow": -109229, "net_cash_flow": 455994, "operating_cash_flow": 690118, "quarter": 1 }, { "change_in_working_capital": -40982, "financing_cash_flow": -44696, "investing_cash_flow": -289740, "net_cash_flow": 610778, "operating_cash_flow": 644388, "quarter": 2 }, { "change_in_working_capital": -11660, "financing_cash_flow": -14441, "investing_cash_flow": -122979, "net_cash_flow": 429497, "operating_cash_flow": 658838, "quarter": 3 }, { "change_in_working_capital": -77461, "financing_cash_flow": -99171, "investing_cash_flow": -264122, "net_cash_flow": 71687, "operating_cash_flow": 628923, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7738879150929413, "current_ratio": 1.5905729608340127, "debt_to_equity_ratio": 0.6508208860256783, "profit_margin": 0.22189849347984028, "quarter": 1, "return_on_assets": 0.17172456248137824, "return_on_equity": 0.2419395337992551 }, { "asset_turnover_ratio": 0.7341332887978743, "current_ratio": 2.0297069207524014, "debt_to_equity_ratio": 0.6530504815661846, "profit_margin": 0.20471659905269812, "quarter": 2, "return_on_assets": 0.15028927013407306, "return_on_equity": 0.21597676064595753 }, { "asset_turnover_ratio": 0.6964210648383029, "current_ratio": 1.8281725755204237, "debt_to_equity_ratio": 0.6459519886452308, "profit_margin": 0.1997478618455958, "quarter": 3, "return_on_assets": 0.13910861864568402, "return_on_equity": 0.2010046309453601 }, { "asset_turnover_ratio": 0.6606459493439552, "current_ratio": 1.5653627454486487, "debt_to_equity_ratio": 0.621408856484933, "profit_margin": 0.22323134819275953, "quarter": 4, "return_on_assets": 0.14747688595013664, "return_on_equity": 0.20838792653184723 } ], "income_statement": [ { "depreciation": 123559, "expenses": 1840164, "income_tax": 146512, "marketing_expense": 219980, "net_income": 713071, "net_profit": 566559, "operational_expense": 1094198, "product_revenue": 853677, "quarter": 1, "rd_expense": 349219, "revenue": 2553235, "salaries_expense": 606243, "service_revenue": 1699558 }, { "depreciation": 132349, "expenses": 1798693, "income_tax": 190477, "marketing_expense": 234440, "net_income": 702516, "net_profit": 512039, "operational_expense": 984841, "product_revenue": 997526, "quarter": 2, "rd_expense": 303921, "revenue": 2501209, "salaries_expense": 593449, "service_revenue": 1503683 }, { "depreciation": 169407, "expenses": 1758156, "income_tax": 202657, "marketing_expense": 308825, "net_income": 692088, "net_profit": 489431, "operational_expense": 933510, "product_revenue": 761462, "quarter": 3, "rd_expense": 270507, "revenue": 2450244, "salaries_expense": 708231, "service_revenue": 1688782 }, { "depreciation": 93097, "expenses": 1718534, "income_tax": 145957, "marketing_expense": 302476, "net_income": 681783, "net_profit": 535826, "operational_expense": 971512, "product_revenue": 839463, "quarter": 4, "rd_expense": 221776, "revenue": 2400317, "salaries_expense": 767762, "service_revenue": 1560854 } ], "market_conditions": { "gdp_growth": [ 0.0310536386144321, 0.024987781316853946, 0.020874573306651555, 0.03224163838394556 ], "inflation_rate": [ 0.00903319077540167, 0.01055674030422862, 0.010150375947243002, 0.014667272055398767 ], "interest_rate": [ 0.025293230378301338, 0.03028477764296566, 0.02649526194262856, 0.021726716941098824 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2001, "industry": "Advertising", "location": "West Jenniferport", "name": "Castillo, Mendoza and Holmes", "num_employees": 196, "region": "North America", "revenue_size": "Medium", "website": "www.castillo,mendozaandholmes.com" }

[ { "advertising_kpis": [ { "average_project_size": 74568, "billable_hours_per_employee": 155, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 20728264, "net_revenue": 17079911, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 87142 }, { "average_project_size": 82769, "billable_hours_per_employee": 101, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 19930234, "net_revenue": 16881829, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 86132 }, { "average_project_size": 141540, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 19031060, "net_revenue": 16686046, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 85133 }, { "average_project_size": 158220, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 19800249, "net_revenue": 16492532, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 84146 } ], "balance_sheet": [ { "assets": 22100486, "current_assets": 7045358, "current_liabilities": 5213440, "equity": 14425678, "fixed_assets": 15055128, "liabilities": 12226404, "long_term_liabilities": 7012964, "quarter": 1 }, { "assets": 22492765, "current_assets": 7871895, "current_liabilities": 5757936, "equity": 14635642, "fixed_assets": 14620870, "liabilities": 12345715, "long_term_liabilities": 6587779, "quarter": 2 }, { "assets": 22892006, "current_assets": 7512044, "current_liabilities": 6764819, "equity": 14922620, "fixed_assets": 15379962, "liabilities": 12466189, "long_term_liabilities": 5701370, "quarter": 3 }, { "assets": 23298333, "current_assets": 10756436, "current_liabilities": 6337872, "equity": 15103664, "fixed_assets": 12541897, "liabilities": 12587839, "long_term_liabilities": 6249967, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27535, "financing_cash_flow": 84839, "investing_cash_flow": -158777, "net_cash_flow": 5326438, "operating_cash_flow": 5540708, "quarter": 1 }, { "change_in_working_capital": -10190, "financing_cash_flow": -135936, "investing_cash_flow": -237327, "net_cash_flow": 5418540, "operating_cash_flow": 5545173, "quarter": 2 }, { "change_in_working_capital": 43360, "financing_cash_flow": -74046, "investing_cash_flow": -294502, "net_cash_flow": 4910675, "operating_cash_flow": 5189888, "quarter": 3 }, { "change_in_working_capital": 49940, "financing_cash_flow": 104409, "investing_cash_flow": -463267, "net_cash_flow": 4872965, "operating_cash_flow": 5006229, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7728296563252048, "current_ratio": 1.3513837312791555, "debt_to_equity_ratio": 0.8475444966954067, "profit_margin": 0.26648827385575957, "quarter": 1, "return_on_assets": 0.2059500410986437, "return_on_equity": 0.31552042129319674 }, { "asset_turnover_ratio": 0.7505448529782799, "current_ratio": 1.3671383287344632, "debt_to_equity_ratio": 0.8435376459741226, "profit_margin": 0.2658830390948753, "quarter": 2, "return_on_assets": 0.19955714648688144, "return_on_equity": 0.3066891086841288 }, { "asset_turnover_ratio": 0.7289027444777011, "current_ratio": 1.1104575007845738, "debt_to_equity_ratio": 0.8353887588104502, "profit_margin": 0.2694948222005381, "quarter": 3, "return_on_assets": 0.1964355155245023, "return_on_equity": 0.30134138643214126 }, { "asset_turnover_ratio": 0.70788463706824, "current_ratio": 1.6971683871179475, "debt_to_equity_ratio": 0.8334294910162197, "profit_margin": 0.26637328943791044, "quarter": 4, "return_on_assets": 0.1885615593184285, "return_on_equity": 0.2908678318055804 } ], "income_statement": [ { "depreciation": 989112, "expenses": 11210247, "income_tax": 1318068, "marketing_expense": 1483833, "net_income": 5869664, "net_profit": 4551596, "operational_expense": 6939515, "product_revenue": 3504369, "quarter": 1, "rd_expense": 1977802, "revenue": 17079911, "salaries_expense": 4036521, "service_revenue": 13575542 }, { "depreciation": 1056581, "expenses": 11121768, "income_tax": 1271469, "marketing_expense": 1346041, "net_income": 5760061, "net_profit": 4488592, "operational_expense": 5874033, "product_revenue": 6363075, "quarter": 2, "rd_expense": 1309868, "revenue": 16881829, "salaries_expense": 5250108, "service_revenue": 10518754 }, { "depreciation": 693085, "expenses": 11033988, "income_tax": 1155255, "marketing_expense": 1751958, "net_income": 5652058, "net_profit": 4496803, "operational_expense": 6326824, "product_revenue": 4551500, "quarter": 3, "rd_expense": 1216347, "revenue": 16686046, "salaries_expense": 4651674, "service_revenue": 12134546 }, { "depreciation": 613059, "expenses": 10946901, "income_tax": 1152461, "marketing_expense": 1129785, "net_income": 5545631, "net_profit": 4393170, "operational_expense": 7361598, "product_revenue": 4270374, "quarter": 4, "rd_expense": 1346083, "revenue": 16492532, "salaries_expense": 5070543, "service_revenue": 12222158 } ], "market_conditions": { "gdp_growth": [ -0.008131090422328811, -0.001153122457623482, -0.012178598752186891, -0.009212355816473287 ], "inflation_rate": [ 0.024240970487989403, 0.029768237428416888, 0.02299821136086204, 0.02339285447534615 ], "interest_rate": [ 0.04178039261256429, 0.04337665620333699, 0.04837638055394388, 0.041787552876877646 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 81933, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 13602201, "net_revenue": 11181544, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 57049 }, { "average_project_size": 142887, "billable_hours_per_employee": 83, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 14077238, "net_revenue": 11217365, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 57231 }, { "average_project_size": 166108, "billable_hours_per_employee": 99, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 14552659, "net_revenue": 11253301, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 57415 }, { "average_project_size": 124617, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 13334820, "net_revenue": 11289352, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 57599 } ], "balance_sheet": [ { "assets": 12883169, "current_assets": 4499240, "current_liabilities": 2935454, "equity": 10012218, "fixed_assets": 8383929, "liabilities": 6158437, "long_term_liabilities": 3222983, "quarter": 1 }, { "assets": 13107943, "current_assets": 5538954, "current_liabilities": 3602473, "equity": 10209653, "fixed_assets": 7568989, "liabilities": 6262629, "long_term_liabilities": 2660156, "quarter": 2 }, { "assets": 13336639, "current_assets": 5775630, "current_liabilities": 2613088, "equity": 10035889, "fixed_assets": 7561009, "liabilities": 6368583, "long_term_liabilities": 3755495, "quarter": 3 }, { "assets": 13569326, "current_assets": 6689427, "current_liabilities": 3428983, "equity": 10059691, "fixed_assets": 6879899, "liabilities": 6476330, "long_term_liabilities": 3047347, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91044, "financing_cash_flow": -7484, "investing_cash_flow": -396268, "net_cash_flow": 3347422, "operating_cash_flow": 3757098, "quarter": 1 }, { "change_in_working_capital": -28022, "financing_cash_flow": -107917, "investing_cash_flow": -496848, "net_cash_flow": 3534179, "operating_cash_flow": 3774612, "quarter": 2 }, { "change_in_working_capital": 97832, "financing_cash_flow": -4096, "investing_cash_flow": -342476, "net_cash_flow": 3213039, "operating_cash_flow": 3756363, "quarter": 3 }, { "change_in_working_capital": 35709, "financing_cash_flow": -155275, "investing_cash_flow": -420471, "net_cash_flow": 3508561, "operating_cash_flow": 3637478, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8679187550826974, "current_ratio": 1.5327237285953041, "debt_to_equity_ratio": 0.615092180374019, "profit_margin": 0.2940100222294882, "quarter": 1, "return_on_assets": 0.2551768124752536, "return_on_equity": 0.3283474251159933 }, { "asset_turnover_ratio": 0.8557685214224688, "current_ratio": 1.5375421273108778, "debt_to_equity_ratio": 0.6134027277910424, "profit_margin": 0.2999223971048459, "quarter": 2, "return_on_assets": 0.25666414631189655, "return_on_equity": 0.3295253031616256 }, { "asset_turnover_ratio": 0.8437883787661944, "current_ratio": 2.2102699947341997, "debt_to_equity_ratio": 0.6345808527774669, "profit_margin": 0.27261627499344415, "quarter": 3, "return_on_assets": 0.23003044470199727, "return_on_equity": 0.30568622271529705 }, { "asset_turnover_ratio": 0.831975884432285, "current_ratio": 1.9508486918716132, "debt_to_equity_ratio": 0.6437901522024881, "profit_margin": 0.26278700495830054, "quarter": 4, "return_on_assets": 0.21863245086749333, "return_on_equity": 0.2949091577464954 } ], "income_statement": [ { "depreciation": 469612, "expenses": 6971976, "income_tax": 922082, "marketing_expense": 720717, "net_income": 4209568, "net_profit": 3287486, "operational_expense": 3681335, "product_revenue": 3845628, "quarter": 1, "rd_expense": 1067005, "revenue": 11181544, "salaries_expense": 2525345, "service_revenue": 7335916 }, { "depreciation": 410273, "expenses": 7007695, "income_tax": 845331, "marketing_expense": 1071577, "net_income": 4209670, "net_profit": 3364339, "operational_expense": 4557960, "product_revenue": 2782557, "quarter": 2, "rd_expense": 1284009, "revenue": 11217365, "salaries_expense": 2763630, "service_revenue": 8434808 }, { "depreciation": 688530, "expenses": 7043597, "income_tax": 1141871, "marketing_expense": 1003000, "net_income": 4209704, "net_profit": 3067833, "operational_expense": 4773914, "product_revenue": 2903141, "quarter": 3, "rd_expense": 910408, "revenue": 11253301, "salaries_expense": 2313505, "service_revenue": 8350160 }, { "depreciation": 670783, "expenses": 7079683, "income_tax": 1242974, "marketing_expense": 908280, "net_income": 4209669, "net_profit": 2966695, "operational_expense": 4632759, "product_revenue": 3694462, "quarter": 4, "rd_expense": 905264, "revenue": 11289352, "salaries_expense": 2499034, "service_revenue": 7594890 } ], "market_conditions": { "gdp_growth": [ -0.021036726607762676, -0.020827957628946354, -0.018683882059819683, -0.023542539742587187 ], "inflation_rate": [ 0.030148947103776837, 0.03221745105267006, 0.03588379986619166, 0.03348463023731186 ], "interest_rate": [ 0.04291898467212838, 0.0415218880224047, 0.04060123211469531, 0.04078127286382144 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 90198, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 21055988, "net_revenue": 18526869, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 94525 }, { "average_project_size": 181674, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 23437142, "net_revenue": 18737438, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 95599 }, { "average_project_size": 75037, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 21425818, "net_revenue": 18950400, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 96686 }, { "average_project_size": 95996, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 24246408, "net_revenue": 19165783, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 97785 } ], "balance_sheet": [ { "assets": 22744303, "current_assets": 8416057, "current_liabilities": 6094535, "equity": 15223202, "fixed_assets": 14328246, "liabilities": 11358885, "long_term_liabilities": 5264350, "quarter": 1 }, { "assets": 23439097, "current_assets": 11463249, "current_liabilities": 6775507, "equity": 15854970, "fixed_assets": 11975848, "liabilities": 11578911, "long_term_liabilities": 4803404, "quarter": 2 }, { "assets": 24155116, "current_assets": 9541310, "current_liabilities": 6009326, "equity": 16309898, "fixed_assets": 14613806, "liabilities": 11803198, "long_term_liabilities": 5793872, "quarter": 3 }, { "assets": 24893008, "current_assets": 8575779, "current_liabilities": 6728302, "equity": 17024677, "fixed_assets": 16317229, "liabilities": 12031831, "long_term_liabilities": 5303529, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87197, "financing_cash_flow": -137412, "investing_cash_flow": -224783, "net_cash_flow": 4366082, "operating_cash_flow": 4776954, "quarter": 1 }, { "change_in_working_capital": -19279, "financing_cash_flow": 98471, "investing_cash_flow": -109606, "net_cash_flow": 4939235, "operating_cash_flow": 5312457, "quarter": 2 }, { "change_in_working_capital": -90423, "financing_cash_flow": 27320, "investing_cash_flow": -206568, "net_cash_flow": 4941832, "operating_cash_flow": 5317977, "quarter": 3 }, { "change_in_working_capital": -59772, "financing_cash_flow": -194143, "investing_cash_flow": -244251, "net_cash_flow": 4986977, "operating_cash_flow": 5329914, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8145718512455624, "current_ratio": 1.3809186426856193, "debt_to_equity_ratio": 0.7461560977775897, "profit_margin": 0.20714692806431567, "quarter": 1, "return_on_assets": 0.16873605667318098, "return_on_equity": 0.2521009706105194 }, { "asset_turnover_ratio": 0.7994095506324327, "current_ratio": 1.69186586332211, "debt_to_equity_ratio": 0.730301665660673, "profit_margin": 0.21319798363041947, "quarter": 2, "return_on_assets": 0.17043250428973436, "return_on_equity": 0.2519578403491145 }, { "asset_turnover_ratio": 0.7845294553750022, "current_ratio": 1.5877504398995828, "debt_to_equity_ratio": 0.7236831278773171, "profit_margin": 0.20885997129348194, "quarter": 3, "return_on_assets": 0.16385679952851395, "return_on_equity": 0.24267349801942353 }, { "asset_turnover_ratio": 0.7699263584376785, "current_ratio": 1.2745829482683744, "debt_to_equity_ratio": 0.7067288853703363, "profit_margin": 0.2172361024853511, "quarter": 4, "return_on_assets": 0.1672558013077407, "return_on_equity": 0.24455676897717354 } ], "income_statement": [ { "depreciation": 939170, "expenses": 13324819, "income_tax": 1364266, "marketing_expense": 2488567, "net_income": 5202050, "net_profit": 3837784, "operational_expense": 6708884, "product_revenue": 7019298, "quarter": 1, "rd_expense": 1793527, "revenue": 18526869, "salaries_expense": 6512132, "service_revenue": 11507571 }, { "depreciation": 1317673, "expenses": 13502354, "income_tax": 1240300, "marketing_expense": 2294945, "net_income": 5235084, "net_profit": 3994784, "operational_expense": 9349565, "product_revenue": 7258047, "quarter": 2, "rd_expense": 1881960, "revenue": 18737438, "salaries_expense": 5647217, "service_revenue": 11479391 }, { "depreciation": 1359997, "expenses": 13682255, "income_tax": 1310165, "marketing_expense": 2089817, "net_income": 5268145, "net_profit": 3957980, "operational_expense": 8077150, "product_revenue": 6735596, "quarter": 3, "rd_expense": 1434779, "revenue": 18950400, "salaries_expense": 6818974, "service_revenue": 12214804 }, { "depreciation": 1166414, "expenses": 13864553, "income_tax": 1137730, "marketing_expense": 2698454, "net_income": 5301230, "net_profit": 4163500, "operational_expense": 8551657, "product_revenue": 5658456, "quarter": 4, "rd_expense": 1745638, "revenue": 19165783, "salaries_expense": 6912163, "service_revenue": 13507327 } ], "market_conditions": { "gdp_growth": [ -0.012008322651542587, -0.006207431734066676, -0.0013531802368748971, -0.001655553521247445 ], "inflation_rate": [ 0.02704923443892731, 0.026087367940657132, 0.029657077712946858, 0.02387804776983231 ], "interest_rate": [ 0.03773894672910831, 0.037888827907109165, 0.03896763874903944, 0.03869289046186819 ], "year": 2003 }, "random_event": { "description": "Castillo, Mendoza and Holmes New Ad Campaign Launch in 2003", "impact": -0.06, "type": "New Ad Campaign Launch" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 67719, "billable_hours_per_employee": 155, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 18233444, "net_revenue": 15639428, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 79793 }, { "average_project_size": 135789, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 18301660, "net_revenue": 15280377, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 77961 }, { "average_project_size": 113510, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 18174616, "net_revenue": 14929570, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 76171 }, { "average_project_size": 146118, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 18415139, "net_revenue": 14586816, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 74423 } ], "balance_sheet": [ { "assets": 16938857, "current_assets": 8029539, "current_liabilities": 4746694, "equity": 10428809, "fixed_assets": 8909318, "liabilities": 9994868, "long_term_liabilities": 5248174, "quarter": 1 }, { "assets": 17538256, "current_assets": 5355334, "current_liabilities": 5776604, "equity": 11026036, "fixed_assets": 12182922, "liabilities": 10183171, "long_term_liabilities": 4406567, "quarter": 2 }, { "assets": 18158865, "current_assets": 7296697, "current_liabilities": 5328610, "equity": 11079915, "fixed_assets": 10862168, "liabilities": 10375022, "long_term_liabilities": 5046412, "quarter": 3 }, { "assets": 18801435, "current_assets": 8314509, "current_liabilities": 6289658, "equity": 11523647, "fixed_assets": 10486926, "liabilities": 10570488, "long_term_liabilities": 4280830, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82780, "financing_cash_flow": -67111, "investing_cash_flow": -258193, "net_cash_flow": 3581650, "operating_cash_flow": 4053457, "quarter": 1 }, { "change_in_working_capital": -96628, "financing_cash_flow": -93234, "investing_cash_flow": -449023, "net_cash_flow": 4036053, "operating_cash_flow": 4465586, "quarter": 2 }, { "change_in_working_capital": 76522, "financing_cash_flow": 161656, "investing_cash_flow": -387644, "net_cash_flow": 3844026, "operating_cash_flow": 3935922, "quarter": 3 }, { "change_in_working_capital": 94187, "financing_cash_flow": -183139, "investing_cash_flow": -201144, "net_cash_flow": 4053647, "operating_cash_flow": 4249065, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9232870907405382, "current_ratio": 1.6916066213663656, "debt_to_equity_ratio": 0.9583901670842758, "profit_margin": 0.22282272727621497, "quarter": 1, "return_on_assets": 0.20572934761772887, "return_on_equity": 0.3341532096330463 }, { "asset_turnover_ratio": 0.8712597763426421, "current_ratio": 0.9270730692289103, "debt_to_equity_ratio": 0.9235568430939278, "profit_margin": 0.24023955691669124, "quarter": 2, "return_on_assets": 0.20931106262789184, "return_on_equity": 0.33293479179643526 }, { "asset_turnover_ratio": 0.8221642707294756, "current_ratio": 1.3693434122594823, "debt_to_equity_ratio": 0.9363810101431284, "profit_margin": 0.22077474434963631, "quarter": 3, "return_on_assets": 0.18151310668370518, "return_on_equity": 0.2974817045076609 }, { "asset_turnover_ratio": 0.7758352487456409, "current_ratio": 1.3219334024202907, "debt_to_equity_ratio": 0.917286688840781, "profit_margin": 0.2257312356582821, "quarter": 4, "return_on_assets": 0.1751302493666042, "return_on_equity": 0.28573419508598275 } ], "income_statement": [ { "depreciation": 568637, "expenses": 10852994, "income_tax": 1301614, "marketing_expense": 1750439, "net_income": 4786434, "net_profit": 3484820, "operational_expense": 5997570, "product_revenue": 3468046, "quarter": 1, "rd_expense": 1499644, "revenue": 15639428, "salaries_expense": 3296101, "service_revenue": 12171382 }, { "depreciation": 794635, "expenses": 10539298, "income_tax": 1070128, "marketing_expense": 1695949, "net_income": 4741079, "net_profit": 3670951, "operational_expense": 7010702, "product_revenue": 4397038, "quarter": 2, "rd_expense": 1865004, "revenue": 15280377, "salaries_expense": 5201542, "service_revenue": 10883339 }, { "depreciation": 639850, "expenses": 10234669, "income_tax": 1398829, "marketing_expense": 1076610, "net_income": 4694901, "net_profit": 3296072, "operational_expense": 5730616, "product_revenue": 5492963, "quarter": 3, "rd_expense": 1985639, "revenue": 14929570, "salaries_expense": 4977938, "service_revenue": 9436607 }, { "depreciation": 956365, "expenses": 9938845, "income_tax": 1355271, "marketing_expense": 1281997, "net_income": 4647971, "net_profit": 3292700, "operational_expense": 5086024, "product_revenue": 3312267, "quarter": 4, "rd_expense": 1242171, "revenue": 14586816, "salaries_expense": 4279431, "service_revenue": 11274549 } ], "market_conditions": { "gdp_growth": [ -0.0063240560200693635, -0.0014825518244169413, -0.003099269780600322, -0.008984333970456103 ], "inflation_rate": [ 0.042413076182572826, 0.0402026567757527, 0.03444478690296648, 0.042600274047627076 ], "interest_rate": [ 0.04616568153179194, 0.04779565208015388, 0.04591303337206979, 0.04988802885305961 ], "year": 2004 }, "random_event": { "description": "Castillo, Mendoza and Holmes Industry Recognition in 2004", "impact": 0.08, "type": "Industry Recognition" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 62738, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 13172200, "net_revenue": 10841332, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 55313 }, { "average_project_size": 150314, "billable_hours_per_employee": 87, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 13769402, "net_revenue": 10636646, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 54269 }, { "average_project_size": 162933, "billable_hours_per_employee": 149, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 13520626, "net_revenue": 10435825, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 53244 }, { "average_project_size": 153615, "billable_hours_per_employee": 149, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 11547888, "net_revenue": 10238795, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 52239 } ], "balance_sheet": [ { "assets": 11477944, "current_assets": 3723690, "current_liabilities": 3279171, "equity": 7529441, "fixed_assets": 7754254, "liabilities": 6584175, "long_term_liabilities": 3305004, "quarter": 1 }, { "assets": 11849947, "current_assets": 4187213, "current_liabilities": 3230186, "equity": 7694468, "fixed_assets": 7662734, "liabilities": 6641665, "long_term_liabilities": 3411479, "quarter": 2 }, { "assets": 12234006, "current_assets": 4366927, "current_liabilities": 3306478, "equity": 8081629, "fixed_assets": 7867079, "liabilities": 6699657, "long_term_liabilities": 3393179, "quarter": 3 }, { "assets": 12630513, "current_assets": 4304312, "current_liabilities": 3954327, "equity": 8425938, "fixed_assets": 8326201, "liabilities": 6758156, "long_term_liabilities": 2803829, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11227, "financing_cash_flow": 102953, "investing_cash_flow": -123223, "net_cash_flow": 2718942, "operating_cash_flow": 3070782, "quarter": 1 }, { "change_in_working_capital": -17577, "financing_cash_flow": 144201, "investing_cash_flow": -459458, "net_cash_flow": 3250298, "operating_cash_flow": 3185159, "quarter": 2 }, { "change_in_working_capital": 38787, "financing_cash_flow": 85901, "investing_cash_flow": -251614, "net_cash_flow": 2811270, "operating_cash_flow": 3054081, "quarter": 3 }, { "change_in_working_capital": 73542, "financing_cash_flow": 140980, "investing_cash_flow": -250776, "net_cash_flow": 2471838, "operating_cash_flow": 3101131, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9445360597681954, "current_ratio": 1.1355583469114603, "debt_to_equity_ratio": 0.874457346833583, "profit_margin": 0.2431133001000246, "quarter": 1, "return_on_assets": 0.22962927855372006, "return_on_equity": 0.3500488283260338 }, { "asset_turnover_ratio": 0.8976112720166597, "current_ratio": 1.2962761277523958, "debt_to_equity_ratio": 0.8631740362036726, "profit_margin": 0.2337377778671961, "quarter": 2, "return_on_assets": 0.20980566410972135, "return_on_equity": 0.3231134368224028 }, { "asset_turnover_ratio": 0.8530178095384292, "current_ratio": 1.3207186014847219, "debt_to_equity_ratio": 0.8289983368452079, "profit_margin": 0.24408994976439333, "quarter": 3, "return_on_assets": 0.20821307427836802, "return_on_equity": 0.3151938798477386 }, { "asset_turnover_ratio": 0.8106396786892187, "current_ratio": 1.0885068432630887, "debt_to_equity_ratio": 0.8020657166003358, "profit_margin": 0.24940249316447882, "quarter": 4, "return_on_assets": 0.20217555692314318, "return_on_equity": 0.3030619261618113 } ], "income_statement": [ { "depreciation": 435110, "expenses": 7315028, "income_tax": 890632, "marketing_expense": 753646, "net_income": 3526304, "net_profit": 2635672, "operational_expense": 3707868, "product_revenue": 2346247, "quarter": 1, "rd_expense": 928407, "revenue": 10841332, "salaries_expense": 3545325, "service_revenue": 8495085 }, { "depreciation": 698973, "expenses": 7104027, "income_tax": 1046433, "marketing_expense": 795847, "net_income": 3532619, "net_profit": 2486186, "operational_expense": 4181342, "product_revenue": 2223900, "quarter": 2, "rd_expense": 1028914, "revenue": 10636646, "salaries_expense": 2145270, "service_revenue": 8412746 }, { "depreciation": 506801, "expenses": 6899113, "income_tax": 989432, "marketing_expense": 939409, "net_income": 3536712, "net_profit": 2547280, "operational_expense": 4088096, "product_revenue": 2317630, "quarter": 3, "rd_expense": 836569, "revenue": 10435825, "salaries_expense": 2812796, "service_revenue": 8118195 }, { "depreciation": 547550, "expenses": 6700110, "income_tax": 985104, "marketing_expense": 1040373, "net_income": 3538685, "net_profit": 2553581, "operational_expense": 4324985, "product_revenue": 2894451, "quarter": 4, "rd_expense": 1098104, "revenue": 10238795, "salaries_expense": 2545384, "service_revenue": 7344344 } ], "market_conditions": { "gdp_growth": [ -0.01474876748798768, -0.026306354771151397, -0.017390532406058607, -0.022965263907631112 ], "inflation_rate": [ 0.01846207845763092, 0.02715909898042994, 0.026273206027914924, 0.025451628988194898 ], "interest_rate": [ 0.04895709239407589, 0.052821313642910844, 0.04726434127149303, 0.05035154718111522 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 194905, "billable_hours_per_employee": 120, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 14484513, "net_revenue": 12676030, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 64674 }, { "average_project_size": 55186, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 16202815, "net_revenue": 12690998, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 64750 }, { "average_project_size": 50278, "billable_hours_per_employee": 87, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 15087637, "net_revenue": 12705983, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 64826 }, { "average_project_size": 170039, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 16291326, "net_revenue": 12720987, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 64903 } ], "balance_sheet": [ { "assets": 12831743, "current_assets": 4552916, "current_liabilities": 2687579, "equity": 10875772, "fixed_assets": 8278827, "liabilities": 5275423, "long_term_liabilities": 2587844, "quarter": 1 }, { "assets": 13113536, "current_assets": 5611757, "current_liabilities": 3131805, "equity": 10912789, "fixed_assets": 7501779, "liabilities": 5319984, "long_term_liabilities": 2188179, "quarter": 2 }, { "assets": 13401518, "current_assets": 5309674, "current_liabilities": 2248109, "equity": 11298371, "fixed_assets": 8091844, "liabilities": 5364920, "long_term_liabilities": 3116811, "quarter": 3 }, { "assets": 13695824, "current_assets": 6631201, "current_liabilities": 2700361, "equity": 11637631, "fixed_assets": 7064623, "liabilities": 5410237, "long_term_liabilities": 2709876, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94635, "financing_cash_flow": 164613, "investing_cash_flow": -444865, "net_cash_flow": 3415262, "operating_cash_flow": 3926386, "quarter": 1 }, { "change_in_working_capital": -22004, "financing_cash_flow": -431, "investing_cash_flow": -241852, "net_cash_flow": 3498668, "operating_cash_flow": 3767632, "quarter": 2 }, { "change_in_working_capital": 99248, "financing_cash_flow": -46721, "investing_cash_flow": -490884, "net_cash_flow": 3547353, "operating_cash_flow": 3914442, "quarter": 3 }, { "change_in_working_capital": -41734, "financing_cash_flow": -91375, "investing_cash_flow": -312182, "net_cash_flow": 3635186, "operating_cash_flow": 3810176, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.987865015688048, "current_ratio": 1.6940584816297493, "debt_to_equity_ratio": 0.4850619339942029, "profit_margin": 0.2618684241043923, "quarter": 1, "return_on_assets": 0.2586906548860899, "return_on_equity": 0.30521529873925274 }, { "asset_turnover_ratio": 0.9677784847656651, "current_ratio": 1.7918602850432896, "debt_to_equity_ratio": 0.4874999415823031, "profit_margin": 0.24578342853729865, "quarter": 2, "return_on_assets": 0.237863914050337, "return_on_equity": 0.28583316327292685 }, { "asset_turnover_ratio": 0.9481002823709971, "current_ratio": 2.3618401065072914, "debt_to_equity_ratio": 0.47484013403348146, "profit_margin": 0.256711582252235, "quarter": 3, "return_on_assets": 0.24338832362124949, "return_on_equity": 0.2886940958125733 }, { "asset_turnover_ratio": 0.9288223183942784, "current_ratio": 2.455672037923818, "debt_to_equity_ratio": 0.4648916089537467, "profit_margin": 0.2635050251996956, "quarter": 4, "return_on_assets": 0.24474934841452403, "return_on_equity": 0.28803491019778854 } ], "income_statement": [ { "depreciation": 606934, "expenses": 8250913, "income_tax": 1105665, "marketing_expense": 1547746, "net_income": 4425117, "net_profit": 3319452, "operational_expense": 4586591, "product_revenue": 4003116, "quarter": 1, "rd_expense": 1029785, "revenue": 12676030, "salaries_expense": 2498337, "service_revenue": 8672914 }, { "depreciation": 648395, "expenses": 8288646, "income_tax": 1283115, "marketing_expense": 1038751, "net_income": 4402352, "net_profit": 3119237, "operational_expense": 5198074, "product_revenue": 4795512, "quarter": 2, "rd_expense": 1166492, "revenue": 12690998, "salaries_expense": 3524691, "service_revenue": 7895486 }, { "depreciation": 652669, "expenses": 8326551, "income_tax": 1117659, "marketing_expense": 1102969, "net_income": 4379432, "net_profit": 3261773, "operational_expense": 5780545, "product_revenue": 4297201, "quarter": 3, "rd_expense": 1267833, "revenue": 12705983, "salaries_expense": 3378993, "service_revenue": 8408782 }, { "depreciation": 458132, "expenses": 8364630, "income_tax": 1004313, "marketing_expense": 1157622, "net_income": 4356357, "net_profit": 3352044, "operational_expense": 5555205, "product_revenue": 4198812, "quarter": 4, "rd_expense": 1233922, "revenue": 12720987, "salaries_expense": 3046433, "service_revenue": 8522175 } ], "market_conditions": { "gdp_growth": [ -0.0007297628075472106, 0.016219242417299926, 0.01251156553605407, 0.00994765526117799 ], "inflation_rate": [ 0.032484603363399714, 0.02911657981303291, 0.03368007244784146, 0.02805577898918423 ], "interest_rate": [ 0.051571463223680364, 0.04860479680982259, 0.05143524178267348, 0.0483903669674518 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1998, "industry": "Advertising", "location": "North Daniel", "name": "Mitchell and Sons", "num_employees": 552, "region": "Europe", "revenue_size": "Large", "website": "www.mitchellandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 167518, "billable_hours_per_employee": 115, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 48836907, "net_revenue": 40099266, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 72644 }, { "average_project_size": 139313, "billable_hours_per_employee": 91, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 51523324, "net_revenue": 40027420, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 72513 }, { "average_project_size": 144711, "billable_hours_per_employee": 122, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 44371072, "net_revenue": 39955704, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 72384 }, { "average_project_size": 54614, "billable_hours_per_employee": 136, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 44529303, "net_revenue": 39884116, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 72254 } ], "balance_sheet": [ { "assets": 60037728, "current_assets": 25031722, "current_liabilities": 12493611, "equity": 37275142, "fixed_assets": 35006006, "liabilities": 29304628, "long_term_liabilities": 16811017, "quarter": 1 }, { "assets": 62131126, "current_assets": 29247341, "current_liabilities": 15603940, "equity": 38988398, "fixed_assets": 32883785, "liabilities": 29715059, "long_term_liabilities": 14111119, "quarter": 2 }, { "assets": 64297517, "current_assets": 27283374, "current_liabilities": 13316398, "equity": 40997836, "fixed_assets": 37014143, "liabilities": 30131240, "long_term_liabilities": 16814842, "quarter": 3 }, { "assets": 66539446, "current_assets": 27722960, "current_liabilities": 16565655, "equity": 42541305, "fixed_assets": 38816486, "liabilities": 30553249, "long_term_liabilities": 13987594, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26207, "financing_cash_flow": -94978, "investing_cash_flow": -292172, "net_cash_flow": 8180806, "operating_cash_flow": 8407012, "quarter": 1 }, { "change_in_working_capital": -91659, "financing_cash_flow": -39824, "investing_cash_flow": -331869, "net_cash_flow": 8231867, "operating_cash_flow": 8576145, "quarter": 2 }, { "change_in_working_capital": -68459, "financing_cash_flow": 136579, "investing_cash_flow": -268143, "net_cash_flow": 8365873, "operating_cash_flow": 8946001, "quarter": 3 }, { "change_in_working_capital": -2530, "financing_cash_flow": -348, "investing_cash_flow": -281591, "net_cash_flow": 9046429, "operating_cash_flow": 9183397, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6679011237733713, "current_ratio": 2.003561820517703, "debt_to_equity_ratio": 0.7861707944667253, "profit_margin": 0.16314617828665492, "quarter": 1, "return_on_assets": 0.10896551581698762, "return_on_equity": 0.1755068297258264 }, { "asset_turnover_ratio": 0.6442410201933246, "current_ratio": 1.8743561562015747, "debt_to_equity_ratio": 0.762151319990116, "profit_margin": 0.1641957188347388, "quarter": 2, "return_on_assets": 0.1057816174134684, "return_on_equity": 0.1685714555391581 }, { "asset_turnover_ratio": 0.6214190821707781, "current_ratio": 2.048855403690998, "debt_to_equity_ratio": 0.7349470835485072, "profit_margin": 0.17097831638756758, "quarter": 3, "return_on_assets": 0.10624918844066715, "return_on_equity": 0.1666321851719198 }, { "asset_turnover_ratio": 0.5994055916846678, "current_ratio": 1.673520304509541, "debt_to_equity_ratio": 0.7182019686514083, "profit_margin": 0.16435384953749507, "quarter": 4, "return_on_assets": 0.0985146164276751, "return_on_equity": 0.15408807980855313 } ], "income_statement": [ { "depreciation": 1864970, "expenses": 31877787, "income_tax": 1679437, "marketing_expense": 4589200, "net_income": 8221479, "net_profit": 6542042, "operational_expense": 19579484, "product_revenue": 9108896, "quarter": 1, "rd_expense": 4576004, "revenue": 40099266, "salaries_expense": 11494372, "service_revenue": 30990370 }, { "depreciation": 2003814, "expenses": 31630888, "income_tax": 1824201, "marketing_expense": 5318569, "net_income": 8396532, "net_profit": 6572331, "operational_expense": 20236789, "product_revenue": 15870049, "quarter": 2, "rd_expense": 5419453, "revenue": 40027420, "salaries_expense": 14666290, "service_revenue": 24157371 }, { "depreciation": 2114442, "expenses": 31385902, "income_tax": 1738243, "marketing_expense": 3223260, "net_income": 8569802, "net_profit": 6831559, "operational_expense": 21351961, "product_revenue": 11614452, "quarter": 3, "rd_expense": 4495049, "revenue": 39955704, "salaries_expense": 12990160, "service_revenue": 28341252 }, { "depreciation": 2628289, "expenses": 31142813, "income_tax": 2186195, "marketing_expense": 3402653, "net_income": 8741303, "net_profit": 6555108, "operational_expense": 18003029, "product_revenue": 8883233, "quarter": 4, "rd_expense": 4616017, "revenue": 39884116, "salaries_expense": 10342051, "service_revenue": 31000883 } ], "market_conditions": { "gdp_growth": [ 0.04057274310275696, 0.04785550798355176, 0.046053085840655004, 0.05226989331496956 ], "inflation_rate": [ 0.009725651507872085, 0.001554282744023203, 0.008126597437038913, 0.0009670423339065261 ], "interest_rate": [ 0.0077448118301127016, 0.009203858198944235, 0.014988984885359016, 0.013588089347970657 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 70057, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 48403683, "net_revenue": 37486390, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 67910 }, { "average_project_size": 174236, "billable_hours_per_employee": 87, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 42881951, "net_revenue": 37346338, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 67656 }, { "average_project_size": 80032, "billable_hours_per_employee": 137, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 41941717, "net_revenue": 37206811, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 67404 }, { "average_project_size": 117400, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 42134625, "net_revenue": 37067804, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 67152 } ], "balance_sheet": [ { "assets": 40147335, "current_assets": 15728628, "current_liabilities": 11133320, "equity": 22120488, "fixed_assets": 24418707, "liabilities": 23888380, "long_term_liabilities": 12755060, "quarter": 1 }, { "assets": 41440696, "current_assets": 12652693, "current_liabilities": 13105092, "equity": 23304044, "fixed_assets": 28788003, "liabilities": 24312345, "long_term_liabilities": 11207253, "quarter": 2 }, { "assets": 42775724, "current_assets": 13992973, "current_liabilities": 12434241, "equity": 24195915, "fixed_assets": 28782751, "liabilities": 24743835, "long_term_liabilities": 12309594, "quarter": 3 }, { "assets": 44153760, "current_assets": 21161605, "current_liabilities": 13354731, "equity": 25356007, "fixed_assets": 22992155, "liabilities": 25182983, "long_term_liabilities": 11828252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86277, "financing_cash_flow": -66459, "investing_cash_flow": -291862, "net_cash_flow": 8304177, "operating_cash_flow": 8644115, "quarter": 1 }, { "change_in_working_capital": -27429, "financing_cash_flow": -160422, "investing_cash_flow": -413032, "net_cash_flow": 8671312, "operating_cash_flow": 8881587, "quarter": 2 }, { "change_in_working_capital": -65700, "financing_cash_flow": 196998, "investing_cash_flow": -359942, "net_cash_flow": 7828455, "operating_cash_flow": 8039971, "quarter": 3 }, { "change_in_working_capital": -9125, "financing_cash_flow": 102131, "investing_cash_flow": -146290, "net_cash_flow": 8576448, "operating_cash_flow": 9008413, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9337205072266939, "current_ratio": 1.412752709883485, "debt_to_equity_ratio": 1.0799210216338808, "profit_margin": 0.1563642964820032, "quarter": 1, "return_on_assets": 0.14600055022332117, "return_on_equity": 0.264982083577903 }, { "asset_turnover_ratio": 0.9011995840996493, "current_ratio": 0.9654791435268062, "debt_to_equity_ratio": 1.0432672114762571, "profit_margin": 0.16536274587350439, "quarter": 2, "return_on_assets": 0.14902483780677814, "return_on_equity": 0.2650052068216143 }, { "asset_turnover_ratio": 0.8698113677748622, "current_ratio": 1.125358033514068, "debt_to_equity_ratio": 1.0226451448519305, "profit_margin": 0.16566929103383787, "quarter": 3, "return_on_assets": 0.14410103263243423, "return_on_equity": 0.25475482121672194 }, { "asset_turnover_ratio": 0.8395163628193839, "current_ratio": 1.584577405565114, "debt_to_equity_ratio": 0.9931762126426295, "profit_margin": 0.1722581138067958, "quarter": 4, "return_on_assets": 0.1446135051692087, "return_on_equity": 0.25182316758312934 } ], "income_statement": [ { "depreciation": 2782582, "expenses": 29114298, "income_tax": 2510559, "marketing_expense": 5234908, "net_income": 8372092, "net_profit": 5861533, "operational_expense": 18664017, "product_revenue": 8741210, "quarter": 1, "rd_expense": 5500743, "revenue": 37486390, "salaries_expense": 10253878, "service_revenue": 28745180 }, { "depreciation": 2705894, "expenses": 28882398, "income_tax": 2288247, "marketing_expense": 5309698, "net_income": 8463940, "net_profit": 6175693, "operational_expense": 18937164, "product_revenue": 10953774, "quarter": 2, "rd_expense": 3237458, "revenue": 37346338, "salaries_expense": 10864722, "service_revenue": 26392564 }, { "depreciation": 1875945, "expenses": 28652347, "income_tax": 2390438, "marketing_expense": 4325464, "net_income": 8554464, "net_profit": 6164026, "operational_expense": 15697190, "product_revenue": 12391124, "quarter": 3, "rd_expense": 4407598, "revenue": 37206811, "salaries_expense": 10805762, "service_revenue": 24815687 }, { "depreciation": 2623183, "expenses": 28424127, "income_tax": 2258447, "marketing_expense": 3330595, "net_income": 8643677, "net_profit": 6385230, "operational_expense": 16249931, "product_revenue": 8568993, "quarter": 4, "rd_expense": 3372413, "revenue": 37067804, "salaries_expense": 10133276, "service_revenue": 28498811 } ], "market_conditions": { "gdp_growth": [ 0.06296506351536195, 0.0483082754079397, 0.058944265720534766, 0.05362734309142698 ], "inflation_rate": [ 0.0050010884081227985, 0.009118424151505565, 0.004969971039632785, 0.0054568264907607165 ], "interest_rate": [ 0.00669680466061564, 0.011940428779576373, 0.00999135926106533, 0.01115969295421564 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 127215, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 120128033, "net_revenue": 97784671, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 177146 }, { "average_project_size": 87866, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 124737239, "net_revenue": 96448466, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 174725 }, { "average_project_size": 181102, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 107101562, "net_revenue": 95130520, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 172338 }, { "average_project_size": 105907, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 120025100, "net_revenue": 93830584, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 169983 } ], "balance_sheet": [ { "assets": 109408794, "current_assets": 50059198, "current_liabilities": 29784286, "equity": 80696774, "fixed_assets": 59349596, "liabilities": 55102768, "long_term_liabilities": 25318482, "quarter": 1 }, { "assets": 112467097, "current_assets": 40103162, "current_liabilities": 28979877, "equity": 79393046, "fixed_assets": 72363935, "liabilities": 55985639, "long_term_liabilities": 27005762, "quarter": 2 }, { "assets": 115610889, "current_assets": 35621468, "current_liabilities": 28856213, "equity": 81899324, "fixed_assets": 79989421, "liabilities": 56882655, "long_term_liabilities": 28026442, "quarter": 3 }, { "assets": 118842559, "current_assets": 54806313, "current_liabilities": 29189484, "equity": 85224774, "fixed_assets": 64036246, "liabilities": 57794044, "long_term_liabilities": 28604560, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92686, "financing_cash_flow": -84716, "investing_cash_flow": -361326, "net_cash_flow": 30658114, "operating_cash_flow": 30874484, "quarter": 1 }, { "change_in_working_capital": -21050, "financing_cash_flow": -175008, "investing_cash_flow": -188560, "net_cash_flow": 27252201, "operating_cash_flow": 27523988, "quarter": 2 }, { "change_in_working_capital": -10813, "financing_cash_flow": 15284, "investing_cash_flow": -202990, "net_cash_flow": 28561048, "operating_cash_flow": 28842805, "quarter": 3 }, { "change_in_working_capital": -13074, "financing_cash_flow": -60855, "investing_cash_flow": -359128, "net_cash_flow": 29256689, "operating_cash_flow": 29527581, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8937551308718383, "current_ratio": 1.6807251313662512, "debt_to_equity_ratio": 0.6828373089610744, "profit_margin": 0.2698863505916996, "quarter": 1, "return_on_assets": 0.24121231059360732, "return_on_equity": 0.32703597296219056 }, { "asset_turnover_ratio": 0.8575705123783892, "current_ratio": 1.383827888572474, "debt_to_equity_ratio": 0.7051705636788391, "profit_margin": 0.23755264287977373, "quarter": 2, "return_on_assets": 0.20371814167124808, "return_on_equity": 0.28858431757360714 }, { "asset_turnover_ratio": 0.8228508648523584, "current_ratio": 1.2344470842379767, "debt_to_equity_ratio": 0.6945436448291075, "profit_margin": 0.2435715688298561, "quarter": 3, "return_on_assets": 0.2004230760650928, "return_on_equity": 0.2829216270454198 }, { "asset_turnover_ratio": 0.7895368863607186, "current_ratio": 1.8776047223034158, "debt_to_equity_ratio": 0.6781366648153271, "profit_margin": 0.25765862226755404, "quarter": 4, "return_on_assets": 0.20343098636911713, "return_on_equity": 0.2836764225388266 } ], "income_statement": [ { "depreciation": 4483736, "expenses": 64621239, "income_tax": 6772684, "marketing_expense": 7225040, "net_income": 33163432, "net_profit": 26390748, "operational_expense": 34795411, "product_revenue": 29235210, "quarter": 1, "rd_expense": 10564130, "revenue": 97784671, "salaries_expense": 21942540, "service_revenue": 68549461 }, { "depreciation": 4612400, "expenses": 63729107, "income_tax": 9807771, "marketing_expense": 8159881, "net_income": 32719359, "net_profit": 22911588, "operational_expense": 37576211, "product_revenue": 34019041, "quarter": 2, "rd_expense": 11202422, "revenue": 96448466, "salaries_expense": 29478406, "service_revenue": 62429425 }, { "depreciation": 5671715, "expenses": 62849291, "income_tax": 9110139, "marketing_expense": 9742771, "net_income": 32281229, "net_profit": 23171090, "operational_expense": 40781632, "product_revenue": 33154061, "quarter": 3, "rd_expense": 10806736, "revenue": 95130520, "salaries_expense": 20623714, "service_revenue": 61976459 }, { "depreciation": 5351322, "expenses": 61981622, "income_tax": 7672703, "marketing_expense": 6458879, "net_income": 31848962, "net_profit": 24176259, "operational_expense": 42537033, "product_revenue": 25699113, "quarter": 4, "rd_expense": 11838156, "revenue": 93830584, "salaries_expense": 21502409, "service_revenue": 68131471 } ], "market_conditions": { "gdp_growth": [ 0.05485243384643572, 0.0543284712337448, 0.06198967234546233, 0.043355413643839734 ], "inflation_rate": [ 0.007510165178974009, 0.005137316308289815, 0.0031681415877262606, 0.0005836144977325189 ], "interest_rate": [ 0.01696184257284047, 0.009897186461655121, 0.012742316568752157, 0.014095681134969758 ], "year": 2000 }, "random_event": { "description": "Mitchell and Sons Expansion to New Market in 2000", "impact": 0.07, "type": "Expansion to New Market" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 70708, "billable_hours_per_employee": 152, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 46290924, "net_revenue": 35636002, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 64558 }, { "average_project_size": 153544, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 46669906, "net_revenue": 35962926, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 65150 }, { "average_project_size": 187613, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 46101809, "net_revenue": 36292850, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 65748 }, { "average_project_size": 61095, "billable_hours_per_employee": 135, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 44659448, "net_revenue": 36625801, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 66351 } ], "balance_sheet": [ { "assets": 39152045, "current_assets": 15352493, "current_liabilities": 10313147, "equity": 25647892, "fixed_assets": 23799552, "liabilities": 20370404, "long_term_liabilities": 10057257, "quarter": 1 }, { "assets": 40181818, "current_assets": 16707534, "current_liabilities": 8580300, "equity": 25668410, "fixed_assets": 23474284, "liabilities": 20809368, "long_term_liabilities": 12229068, "quarter": 2 }, { "assets": 41238676, "current_assets": 12703732, "current_liabilities": 9014245, "equity": 26867942, "fixed_assets": 28534944, "liabilities": 21257791, "long_term_liabilities": 12243546, "quarter": 3 }, { "assets": 42323332, "current_assets": 15159859, "current_liabilities": 10353312, "equity": 27284647, "fixed_assets": 27163473, "liabilities": 21715878, "long_term_liabilities": 11362566, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69187, "financing_cash_flow": -178683, "investing_cash_flow": -266740, "net_cash_flow": 8585513, "operating_cash_flow": 9193381, "quarter": 1 }, { "change_in_working_capital": -430, "financing_cash_flow": -7135, "investing_cash_flow": -426930, "net_cash_flow": 8543747, "operating_cash_flow": 8907374, "quarter": 2 }, { "change_in_working_capital": -17620, "financing_cash_flow": -104220, "investing_cash_flow": -175922, "net_cash_flow": 8714524, "operating_cash_flow": 9232325, "quarter": 3 }, { "change_in_working_capital": -92932, "financing_cash_flow": -158401, "investing_cash_flow": -279486, "net_cash_flow": 9263774, "operating_cash_flow": 9307945, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9101951634965683, "current_ratio": 1.4886331979947536, "debt_to_equity_ratio": 0.7942330699146737, "profit_margin": 0.19267736599633145, "quarter": 1, "return_on_assets": 0.17537400664511904, "return_on_equity": 0.26771209891245645 }, { "asset_turnover_ratio": 0.8950049497511536, "current_ratio": 1.947196951155554, "debt_to_equity_ratio": 0.8106995330057452, "profit_margin": 0.17506806871053818, "quarter": 2, "return_on_assets": 0.15668678803930675, "return_on_equity": 0.24528048289707075 }, { "asset_turnover_ratio": 0.8800682640732694, "current_ratio": 1.4092951766897839, "debt_to_equity_ratio": 0.7911953583940295, "profit_margin": 0.18976346580662581, "quarter": 3, "return_on_assets": 0.16700480393696443, "return_on_equity": 0.25632990424052576 }, { "asset_turnover_ratio": 0.8653808495040041, "current_ratio": 1.464252115651494, "debt_to_equity_ratio": 0.7959010061592514, "profit_margin": 0.18230844971827373, "quarter": 4, "return_on_assets": 0.15776624108895773, "return_on_equity": 0.24472345198382078 } ], "income_statement": [ { "depreciation": 2327130, "expenses": 26856000, "income_tax": 1913751, "marketing_expense": 3620111, "net_income": 8780002, "net_profit": 6866251, "operational_expense": 17904495, "product_revenue": 11567631, "quarter": 1, "rd_expense": 4476299, "revenue": 35636002, "salaries_expense": 12466645, "service_revenue": 24068371 }, { "depreciation": 2611414, "expenses": 27196737, "income_tax": 2470229, "marketing_expense": 4900702, "net_income": 8766189, "net_profit": 6295960, "operational_expense": 14560440, "product_revenue": 10381740, "quarter": 2, "rd_expense": 3665156, "revenue": 35962926, "salaries_expense": 11934464, "service_revenue": 25581186 }, { "depreciation": 2345268, "expenses": 27541798, "income_tax": 1863995, "marketing_expense": 3186545, "net_income": 8751052, "net_profit": 6887057, "operational_expense": 15298919, "product_revenue": 12458014, "quarter": 3, "rd_expense": 5011237, "revenue": 36292850, "salaries_expense": 9995827, "service_revenue": 23834836 }, { "depreciation": 2630752, "expenses": 27891237, "income_tax": 2057371, "marketing_expense": 5483008, "net_income": 8734564, "net_profit": 6677193, "operational_expense": 19026510, "product_revenue": 9075342, "quarter": 4, "rd_expense": 4649174, "revenue": 36625801, "salaries_expense": 12681257, "service_revenue": 27550459 } ], "market_conditions": { "gdp_growth": [ 0.051048106246427936, 0.05112720415982733, 0.06014746805770597, 0.05064101121770351 ], "inflation_rate": [ 0.004466151146678722, 0.0003249293382835035, 0.005024537457695101, 0.00040428608266464966 ], "interest_rate": [ 0.01596782579774065, 0.0161924465593021, 0.01894971299515659, 0.017272636300583535 ], "year": 2001 }, "random_event": { "description": "Mitchell and Sons New Ad Campaign Launch in 2001", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 120894, "billable_hours_per_employee": 142, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 107709292, "net_revenue": 84141216, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 152430 }, { "average_project_size": 115846, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 99257867, "net_revenue": 84386135, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 152873 }, { "average_project_size": 107263, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 106808221, "net_revenue": 84631767, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 153318 }, { "average_project_size": 94986, "billable_hours_per_employee": 86, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 106761795, "net_revenue": 84878114, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 153765 } ], "balance_sheet": [ { "assets": 109504271, "current_assets": 34802038, "current_liabilities": 22361687, "equity": 78548764, "fixed_assets": 74702233, "liabilities": 49431278, "long_term_liabilities": 27069591, "quarter": 1 }, { "assets": 112621305, "current_assets": 46467785, "current_liabilities": 28796593, "equity": 81210998, "fixed_assets": 66153520, "liabilities": 49913788, "long_term_liabilities": 21117195, "quarter": 2 }, { "assets": 115827065, "current_assets": 54425053, "current_liabilities": 23689298, "equity": 82147179, "fixed_assets": 61402012, "liabilities": 50401008, "long_term_liabilities": 26711710, "quarter": 3 }, { "assets": 119124076, "current_assets": 54074665, "current_liabilities": 26527784, "equity": 84825887, "fixed_assets": 65049411, "liabilities": 50892984, "long_term_liabilities": 24365200, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32155, "financing_cash_flow": 122109, "investing_cash_flow": -316707, "net_cash_flow": 23178868, "operating_cash_flow": 23648981, "quarter": 1 }, { "change_in_working_capital": 6320, "financing_cash_flow": -138945, "investing_cash_flow": -120211, "net_cash_flow": 22287734, "operating_cash_flow": 22564605, "quarter": 2 }, { "change_in_working_capital": 23522, "financing_cash_flow": 137566, "investing_cash_flow": -101617, "net_cash_flow": 20563937, "operating_cash_flow": 20715640, "quarter": 3 }, { "change_in_working_capital": 35441, "financing_cash_flow": -146628, "investing_cash_flow": -201038, "net_cash_flow": 20727201, "operating_cash_flow": 21180239, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7683829610627698, "current_ratio": 1.55632435066281, "debt_to_equity_ratio": 0.6293068850835132, "profit_margin": 0.21958050855837405, "quarter": 1, "return_on_assets": 0.16872192135775232, "return_on_equity": 0.23521402577384923 }, { "asset_turnover_ratio": 0.7492910422233164, "current_ratio": 1.6136556501666708, "debt_to_equity_ratio": 0.6146185766612546, "profit_margin": 0.21927157820416826, "quarter": 2, "return_on_assets": 0.16429822936255267, "return_on_equity": 0.22784452174815042 }, { "asset_turnover_ratio": 0.7306735001875425, "current_ratio": 2.297453179068455, "debt_to_equity_ratio": 0.6135452076814469, "profit_margin": 0.19757500750279738, "quarter": 3, "return_on_assets": 0.14436282228164893, "return_on_equity": 0.20355077561458318 }, { "asset_turnover_ratio": 0.7125185508259472, "current_ratio": 2.038416212978815, "debt_to_equity_ratio": 0.599969959642155, "profit_margin": 0.19551323913724097, "quarter": 4, "return_on_assets": 0.1393068098173538, "return_on_equity": 0.19563361595028178 } ], "income_statement": [ { "depreciation": 5173210, "expenses": 60138826, "income_tax": 5526619, "marketing_expense": 9750048, "net_income": 24002390, "net_profit": 18475771, "operational_expense": 35159845, "product_revenue": 21846622, "quarter": 1, "rd_expense": 9873220, "revenue": 84141216, "salaries_expense": 19286656, "service_revenue": 62294594 }, { "depreciation": 4061124, "expenses": 60758576, "income_tax": 5124078, "marketing_expense": 11886164, "net_income": 23627559, "net_profit": 18503481, "operational_expense": 41094198, "product_revenue": 31749509, "quarter": 2, "rd_expense": 6259727, "revenue": 84386135, "salaries_expense": 20933344, "service_revenue": 52636626 }, { "depreciation": 3994518, "expenses": 61384713, "income_tax": 6525932, "marketing_expense": 10570259, "net_income": 23247054, "net_profit": 16721122, "operational_expense": 35220822, "product_revenue": 23633130, "quarter": 3, "rd_expense": 9380602, "revenue": 84631767, "salaries_expense": 24693631, "service_revenue": 60998637 }, { "depreciation": 4585444, "expenses": 62017302, "income_tax": 6266017, "marketing_expense": 9784708, "net_income": 22860812, "net_profit": 16594795, "operational_expense": 31196282, "product_revenue": 27573534, "quarter": 4, "rd_expense": 6617899, "revenue": 84878114, "salaries_expense": 29623234, "service_revenue": 57304580 } ], "market_conditions": { "gdp_growth": [ 0.02442231975510954, 0.024906770862150488, 0.027828923261721022, 0.029916788791843292 ], "inflation_rate": [ 0.0033580394605015468, 0.008684627690425729, 0.00578681756489508, 0.012825966029472276 ], "interest_rate": [ 0.007079255387085232, 0.00925917478860568, 0.005792539223039158, 0.013072766523385312 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 74668, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 79134289, "net_revenue": 65157237, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 118038 }, { "average_project_size": 74050, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 76739995, "net_revenue": 64380115, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 116631 }, { "average_project_size": 198252, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 81831725, "net_revenue": 63612262, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 115240 }, { "average_project_size": 118415, "billable_hours_per_employee": 104, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 74134399, "net_revenue": 62853567, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 113865 } ], "balance_sheet": [ { "assets": 94255874, "current_assets": 35049088, "current_liabilities": 20518197, "equity": 56250623, "fixed_assets": 59206786, "liabilities": 49501601, "long_term_liabilities": 28983404, "quarter": 1 }, { "assets": 95472731, "current_assets": 34289499, "current_liabilities": 25072950, "equity": 56662271, "fixed_assets": 61183232, "liabilities": 50091110, "long_term_liabilities": 25018160, "quarter": 2 }, { "assets": 96705299, "current_assets": 47759649, "current_liabilities": 21032694, "equity": 58082502, "fixed_assets": 48945650, "liabilities": 50687640, "long_term_liabilities": 29654946, "quarter": 3 }, { "assets": 97953779, "current_assets": 36743205, "current_liabilities": 22160678, "equity": 58172665, "fixed_assets": 61210574, "liabilities": 51291274, "long_term_liabilities": 29130596, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13079, "financing_cash_flow": 24083, "investing_cash_flow": -303873, "net_cash_flow": 13606075, "operating_cash_flow": 13988887, "quarter": 1 }, { "change_in_working_capital": 79651, "financing_cash_flow": -113592, "investing_cash_flow": -315694, "net_cash_flow": 14121312, "operating_cash_flow": 14344903, "quarter": 2 }, { "change_in_working_capital": -75875, "financing_cash_flow": 80050, "investing_cash_flow": -314088, "net_cash_flow": 15004793, "operating_cash_flow": 15372489, "quarter": 3 }, { "change_in_working_capital": 28109, "financing_cash_flow": 86662, "investing_cash_flow": -287019, "net_cash_flow": 16138935, "operating_cash_flow": 16087147, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6912803864085967, "current_ratio": 1.7081953156020482, "debt_to_equity_ratio": 0.8800187155260485, "profit_margin": 0.17644010902426693, "quarter": 1, "return_on_assets": 0.12196958674427018, "return_on_equity": 0.20437729196350413 }, { "asset_turnover_ratio": 0.6743298775018807, "current_ratio": 1.367589334322447, "debt_to_equity_ratio": 0.8840293393817554, "profit_margin": 0.1752194757651489, "quarter": 2, "return_on_assets": 0.1181557276286566, "return_on_equity": 0.19908573731539989 }, { "asset_turnover_ratio": 0.6577949983899021, "current_ratio": 2.27073379187659, "debt_to_equity_ratio": 0.8726834804740333, "profit_margin": 0.18966222267021413, "quarter": 3, "return_on_assets": 0.12475886145597874, "return_on_equity": 0.20771906485708896 }, { "asset_turnover_ratio": 0.6416655655520958, "current_ratio": 1.658036139508006, "debt_to_equity_ratio": 0.8817074823716603, "profit_margin": 0.18312659964071729, "quarter": 4, "return_on_assets": 0.11750603312609308, "return_on_equity": 0.19786200271209856 } ], "income_statement": [ { "depreciation": 2492537, "expenses": 49090828, "income_tax": 4570059, "marketing_expense": 5719563, "net_income": 16066409, "net_profit": 11496350, "operational_expense": 27607250, "product_revenue": 16946537, "quarter": 1, "rd_expense": 5279986, "revenue": 65157237, "salaries_expense": 22663197, "service_revenue": 48210700 }, { "depreciation": 3064253, "expenses": 48587549, "income_tax": 4511916, "marketing_expense": 7788781, "net_income": 15792566, "net_profit": 11280650, "operational_expense": 28850230, "product_revenue": 14080846, "quarter": 2, "rd_expense": 8239975, "revenue": 64380115, "salaries_expense": 19574670, "service_revenue": 50299269 }, { "depreciation": 3307646, "expenses": 48089430, "income_tax": 3457989, "marketing_expense": 9162559, "net_income": 15522832, "net_profit": 12064843, "operational_expense": 25431177, "product_revenue": 20838884, "quarter": 3, "rd_expense": 6413709, "revenue": 63612262, "salaries_expense": 18706205, "service_revenue": 42773378 }, { "depreciation": 4576987, "expenses": 47596417, "income_tax": 3746990, "marketing_expense": 9255994, "net_income": 15257150, "net_profit": 11510160, "operational_expense": 23928923, "product_revenue": 16145335, "quarter": 4, "rd_expense": 7219657, "revenue": 62853567, "salaries_expense": 20188436, "service_revenue": 46708232 } ], "market_conditions": { "gdp_growth": [ 0.030955935668515892, 0.028500213066249582, 0.025742419220948685, 0.03259435299769084 ], "inflation_rate": [ 0.009620125189312032, 0.012004910565362722, 0.006321340801857521, 0.012268686418176283 ], "interest_rate": [ 0.013010095484110036, 0.015704631720724282, 0.012423755848875753, 0.01610453726911437 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2007, "industry": "Advertising", "location": "Munozfurt", "name": "Mcguire, Edwards and Lee", "num_employees": 561, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.mcguire,edwardsandlee.com" }

[ { "advertising_kpis": [ { "average_project_size": 151421, "billable_hours_per_employee": 148, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 4413795, "net_revenue": 3523545, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6281 }, { "average_project_size": 139334, "billable_hours_per_employee": 143, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 4328020, "net_revenue": 3462947, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 6173 }, { "average_project_size": 67940, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 4117443, "net_revenue": 3403392, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 6067 }, { "average_project_size": 96035, "billable_hours_per_employee": 126, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 4066767, "net_revenue": 3344861, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5962 } ], "balance_sheet": [ { "assets": 3795009, "current_assets": 1255667, "current_liabilities": 1310456, "equity": 2395118, "fixed_assets": 2539342, "liabilities": 2225955, "long_term_liabilities": 915499, "quarter": 1 }, { "assets": 3856723, "current_assets": 1829986, "current_liabilities": 1104468, "equity": 2381926, "fixed_assets": 2026737, "liabilities": 2246762, "long_term_liabilities": 1142294, "quarter": 2 }, { "assets": 3919440, "current_assets": 1719181, "current_liabilities": 1175965, "equity": 2388463, "fixed_assets": 2200259, "liabilities": 2267763, "long_term_liabilities": 1091798, "quarter": 3 }, { "assets": 3983177, "current_assets": 1826827, "current_liabilities": 992375, "equity": 2394068, "fixed_assets": 2156350, "liabilities": 2288960, "long_term_liabilities": 1296585, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28811, "financing_cash_flow": -61615, "investing_cash_flow": -316551, "net_cash_flow": 725229, "operating_cash_flow": 1006935, "quarter": 1 }, { "change_in_working_capital": -53219, "financing_cash_flow": 94216, "investing_cash_flow": -298771, "net_cash_flow": 317918, "operating_cash_flow": 921163, "quarter": 2 }, { "change_in_working_capital": 77787, "financing_cash_flow": 111292, "investing_cash_flow": -186057, "net_cash_flow": 640602, "operating_cash_flow": 876605, "quarter": 3 }, { "change_in_working_capital": 97038, "financing_cash_flow": 31474, "investing_cash_flow": -344638, "net_cash_flow": 688161, "operating_cash_flow": 903944, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9284681538304652, "current_ratio": 0.9581908892782359, "debt_to_equity_ratio": 0.9293717470287477, "profit_margin": 0.2344411664956741, "quarter": 1, "return_on_assets": 0.21767115703809925, "return_on_equity": 0.34489490705677134 }, { "asset_turnover_ratio": 0.8978988120225383, "current_ratio": 1.6568936356689374, "debt_to_equity_ratio": 0.9432543244416494, "profit_margin": 0.22292140191576712, "quarter": 2, "return_on_assets": 0.2001608619545661, "return_on_equity": 0.3240927719836804 }, { "asset_turnover_ratio": 0.8683362929398077, "current_ratio": 1.4619321153265616, "debt_to_equity_ratio": 0.949465409344838, "profit_margin": 0.21648578829591184, "quarter": 3, "return_on_assets": 0.1879824668830241, "return_on_equity": 0.3084770415116332 }, { "asset_turnover_ratio": 0.8397470160125949, "current_ratio": 1.840863584834362, "debt_to_equity_ratio": 0.9560964851457854, "profit_margin": 0.20923171396359969, "quarter": 4, "return_on_assets": 0.17570170745613364, "return_on_equity": 0.2923271185279616 } ], "income_statement": [ { "depreciation": 180871, "expenses": 2482474, "income_tax": 215007, "marketing_expense": 367646, "net_income": 1041071, "net_profit": 826064, "operational_expense": 1413588, "product_revenue": 1187875, "quarter": 1, "rd_expense": 297188, "revenue": 3523545, "salaries_expense": 1201309, "service_revenue": 2335670 }, { "depreciation": 149198, "expenses": 2449684, "income_tax": 241298, "marketing_expense": 303637, "net_income": 1013263, "net_profit": 771965, "operational_expense": 1245844, "product_revenue": 1031027, "quarter": 2, "rd_expense": 365044, "revenue": 3462947, "salaries_expense": 1089147, "service_revenue": 2431920 }, { "depreciation": 139819, "expenses": 2417328, "income_tax": 249278, "marketing_expense": 437858, "net_income": 986064, "net_profit": 736786, "operational_expense": 1281701, "product_revenue": 913726, "quarter": 3, "rd_expense": 444047, "revenue": 3403392, "salaries_expense": 904230, "service_revenue": 2489666 }, { "depreciation": 204093, "expenses": 2385399, "income_tax": 259611, "marketing_expense": 452268, "net_income": 959462, "net_profit": 699851, "operational_expense": 1468246, "product_revenue": 1158333, "quarter": 4, "rd_expense": 421067, "revenue": 3344861, "salaries_expense": 784620, "service_revenue": 2186528 } ], "market_conditions": { "gdp_growth": [ 0.02215120634780708, 0.0251403749671279, 0.041410692636792035, 0.030448775533190107 ], "inflation_rate": [ 0.004842974510958812, 0.006635806084739026, 0.014136049668709544, 0.009434639216394588 ], "interest_rate": [ 0.016426990735843163, 0.007034925690480513, 0.012519124361059524, 0.00784031541377049 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 177899, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 5456262, "net_revenue": 4921669, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 8773 }, { "average_project_size": 76521, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 5625262, "net_revenue": 4843971, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 8635 }, { "average_project_size": 116949, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 6056937, "net_revenue": 4767501, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 8498 }, { "average_project_size": 164869, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 5891603, "net_revenue": 4692238, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 8364 } ], "balance_sheet": [ { "assets": 6766889, "current_assets": 3030876, "current_liabilities": 1485556, "equity": 5109196, "fixed_assets": 3736013, "liabilities": 2801070, "long_term_liabilities": 1315514, "quarter": 1 }, { "assets": 6878828, "current_assets": 3418200, "current_liabilities": 1690838, "equity": 5184051, "fixed_assets": 3460628, "liabilities": 2841306, "long_term_liabilities": 1150468, "quarter": 2 }, { "assets": 6992618, "current_assets": 2556106, "current_liabilities": 1273973, "equity": 5178923, "fixed_assets": 4436512, "liabilities": 2882119, "long_term_liabilities": 1608146, "quarter": 3 }, { "assets": 7108290, "current_assets": 2679389, "current_liabilities": 1220378, "equity": 5218429, "fixed_assets": 4428901, "liabilities": 2923519, "long_term_liabilities": 1703141, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49675, "financing_cash_flow": -119489, "investing_cash_flow": -169429, "net_cash_flow": 1161933, "operating_cash_flow": 1408691, "quarter": 1 }, { "change_in_working_capital": 980, "financing_cash_flow": -36976, "investing_cash_flow": -109405, "net_cash_flow": 795636, "operating_cash_flow": 1320741, "quarter": 2 }, { "change_in_working_capital": -26500, "financing_cash_flow": 145593, "investing_cash_flow": -440690, "net_cash_flow": 957681, "operating_cash_flow": 1348562, "quarter": 3 }, { "change_in_working_capital": -27262, "financing_cash_flow": 7166, "investing_cash_flow": -453647, "net_cash_flow": 1122377, "operating_cash_flow": 1239822, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7273163487682449, "current_ratio": 2.040230055278966, "debt_to_equity_ratio": 0.5482408582485385, "profit_margin": 0.2323148915540643, "quarter": 1, "return_on_assets": 0.1689664186895928, "return_on_equity": 0.22378804806079078 }, { "asset_turnover_ratio": 0.7041855095083058, "current_ratio": 2.0216011232300195, "debt_to_equity_ratio": 0.5480860431349923, "profit_margin": 0.2366919620286744, "quarter": 2, "return_on_assets": 0.16667504987768264, "return_on_equity": 0.22116468375793372 }, { "asset_turnover_ratio": 0.6817905682821512, "current_ratio": 2.0064051592930148, "debt_to_equity_ratio": 0.5565093360144571, "profit_margin": 0.22410566877699659, "quarter": 3, "return_on_assets": 0.15279313127072006, "return_on_equity": 0.2063023528250951 }, { "asset_turnover_ratio": 0.6601078459094945, "current_ratio": 2.1955402342552883, "debt_to_equity_ratio": 0.5602297166446071, "profit_margin": 0.22029104235548155, "quarter": 4, "return_on_assets": 0.1454158454424341, "return_on_equity": 0.19807838719277393 } ], "income_statement": [ { "depreciation": 265314, "expenses": 3405059, "income_tax": 373233, "marketing_expense": 489659, "net_income": 1516610, "net_profit": 1143377, "operational_expense": 2112546, "product_revenue": 1301095, "quarter": 1, "rd_expense": 379204, "revenue": 4921669, "salaries_expense": 1131354, "service_revenue": 3620574 }, { "depreciation": 174212, "expenses": 3365712, "income_tax": 331730, "marketing_expense": 629078, "net_income": 1478259, "net_profit": 1146529, "operational_expense": 1692906, "product_revenue": 1441220, "quarter": 2, "rd_expense": 380306, "revenue": 4843971, "salaries_expense": 1551265, "service_revenue": 3402751 }, { "depreciation": 280138, "expenses": 3326820, "income_tax": 372257, "marketing_expense": 640384, "net_income": 1440681, "net_profit": 1068424, "operational_expense": 1668027, "product_revenue": 972207, "quarter": 3, "rd_expense": 585158, "revenue": 4767501, "salaries_expense": 1028854, "service_revenue": 3795294 }, { "depreciation": 206164, "expenses": 3288378, "income_tax": 370202, "marketing_expense": 454881, "net_income": 1403860, "net_profit": 1033658, "operational_expense": 1777599, "product_revenue": 1279906, "quarter": 4, "rd_expense": 339738, "revenue": 4692238, "salaries_expense": 1447250, "service_revenue": 3412332 } ], "market_conditions": { "gdp_growth": [ 0.03305307149557643, 0.031561160517659025, 0.03517262292506591, 0.033730820836278826 ], "inflation_rate": [ 0.008602093402893599, 0.00945488966941362, 0.008346771860276048, 0.006865752063580416 ], "interest_rate": [ 0.01643424467722994, 0.023456016239821076, 0.019968955699646306, 0.021729015353392563 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 135704, "billable_hours_per_employee": 89, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 2693878, "net_revenue": 2238349, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 3990 }, { "average_project_size": 118161, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 2475299, "net_revenue": 2182188, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 3890 }, { "average_project_size": 198719, "billable_hours_per_employee": 142, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 2666070, "net_revenue": 2127436, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 3792 }, { "average_project_size": 102324, "billable_hours_per_employee": 87, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 2432917, "net_revenue": 2074058, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3697 } ], "balance_sheet": [ { "assets": 2934062, "current_assets": 1451195, "current_liabilities": 743236, "equity": 1918293, "fixed_assets": 1482867, "liabilities": 1543560, "long_term_liabilities": 800324, "quarter": 1 }, { "assets": 2992748, "current_assets": 1479346, "current_liabilities": 865796, "equity": 1971622, "fixed_assets": 1513402, "liabilities": 1556483, "long_term_liabilities": 690687, "quarter": 2 }, { "assets": 3052608, "current_assets": 1508345, "current_liabilities": 832577, "equity": 1997243, "fixed_assets": 1544263, "liabilities": 1569514, "long_term_liabilities": 736937, "quarter": 3 }, { "assets": 3113665, "current_assets": 1296136, "current_liabilities": 828976, "equity": 2031080, "fixed_assets": 1817529, "liabilities": 1582654, "long_term_liabilities": 753678, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53560, "financing_cash_flow": -135770, "investing_cash_flow": -110172, "net_cash_flow": 602308, "operating_cash_flow": 604031, "quarter": 1 }, { "change_in_working_capital": -4096, "financing_cash_flow": -114403, "investing_cash_flow": -397333, "net_cash_flow": 275360, "operating_cash_flow": 620732, "quarter": 2 }, { "change_in_working_capital": -42503, "financing_cash_flow": 153828, "investing_cash_flow": -326236, "net_cash_flow": 196557, "operating_cash_flow": 650944, "quarter": 3 }, { "change_in_working_capital": 99323, "financing_cash_flow": 65848, "investing_cash_flow": -498695, "net_cash_flow": -135500, "operating_cash_flow": 606769, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7628840154025375, "current_ratio": 1.9525359374411357, "debt_to_equity_ratio": 0.804652886707088, "profit_margin": 0.23579477552428152, "quarter": 1, "return_on_assets": 0.17988406516290384, "return_on_equity": 0.2751357587188193 }, { "asset_turnover_ratio": 0.7291586194360501, "current_ratio": 1.7086542326367875, "debt_to_equity_ratio": 0.7894429053845007, "profit_margin": 0.24533037483479883, "quarter": 2, "return_on_assets": 0.1788847574202706, "return_on_equity": 0.2715312570056532 }, { "asset_turnover_ratio": 0.6969240727928381, "current_ratio": 1.8116582610377179, "debt_to_equity_ratio": 0.7858402808271202, "profit_margin": 0.24167542525368566, "quarter": 3, "return_on_assets": 0.16842942166173974, "return_on_equity": 0.257429366381557 }, { "asset_turnover_ratio": 0.6661146912079495, "current_ratio": 1.5635386307926888, "debt_to_equity_ratio": 0.7792179530102211, "profit_margin": 0.2411065650044502, "quarter": 4, "return_on_assets": 0.16060462509614876, "return_on_equity": 0.2462084211355535 } ], "income_statement": [ { "depreciation": 76240, "expenses": 1509989, "income_tax": 200569, "marketing_expense": 202695, "net_income": 728360, "net_profit": 527791, "operational_expense": 831706, "product_revenue": 520795, "quarter": 1, "rd_expense": 183752, "revenue": 2238349, "salaries_expense": 626402, "service_revenue": 1717554 }, { "depreciation": 85375, "expenses": 1479165, "income_tax": 167666, "marketing_expense": 178337, "net_income": 703023, "net_profit": 535357, "operational_expense": 749951, "product_revenue": 488511, "quarter": 2, "rd_expense": 277887, "revenue": 2182188, "salaries_expense": 723925, "service_revenue": 1693677 }, { "depreciation": 136795, "expenses": 1448970, "income_tax": 164317, "marketing_expense": 188017, "net_income": 678466, "net_profit": 514149, "operational_expense": 792224, "product_revenue": 783813, "quarter": 3, "rd_expense": 222536, "revenue": 2127436, "salaries_expense": 688435, "service_revenue": 1343623 }, { "depreciation": 106700, "expenses": 1419392, "income_tax": 154597, "marketing_expense": 165890, "net_income": 654666, "net_profit": 500069, "operational_expense": 792195, "product_revenue": 661916, "quarter": 4, "rd_expense": 183100, "revenue": 2074058, "salaries_expense": 513598, "service_revenue": 1412142 } ], "market_conditions": { "gdp_growth": [ 0.037940177988150886, 0.034146994289514586, 0.03766735380511234, 0.04220473806762283 ], "inflation_rate": [ 0.009583093183867412, 0.008738917945844357, 0.008291717195714445, 0.004680396253896095 ], "interest_rate": [ 0.014546362119432932, 0.010357142157879773, 0.007749078790854634, 0.008136262922726303 ], "year": 2009 }, "random_event": { "description": "Mcguire, Edwards and Lee Industry Recognition in 2009", "impact": -0.03, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 143958, "billable_hours_per_employee": 158, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 5203695, "net_revenue": 4055077, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 7228 }, { "average_project_size": 196773, "billable_hours_per_employee": 132, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 4525943, "net_revenue": 4083160, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 7278 }, { "average_project_size": 128717, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 4885527, "net_revenue": 4111438, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7329 }, { "average_project_size": 197526, "billable_hours_per_employee": 104, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 4703446, "net_revenue": 4139912, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 7380 } ], "balance_sheet": [ { "assets": 4095541, "current_assets": 1718385, "current_liabilities": 791985, "equity": 3375529, "fixed_assets": 2377156, "liabilities": 1948263, "long_term_liabilities": 1156278, "quarter": 1 }, { "assets": 4160412, "current_assets": 1467463, "current_liabilities": 811271, "equity": 3335854, "fixed_assets": 2692949, "liabilities": 1977073, "long_term_liabilities": 1165802, "quarter": 2 }, { "assets": 4226310, "current_assets": 1469480, "current_liabilities": 1026336, "equity": 3372883, "fixed_assets": 2756830, "liabilities": 2006308, "long_term_liabilities": 979972, "quarter": 3 }, { "assets": 4293252, "current_assets": 1775064, "current_liabilities": 1072194, "equity": 3558737, "fixed_assets": 2518188, "liabilities": 2035976, "long_term_liabilities": 963782, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64245, "financing_cash_flow": 176888, "investing_cash_flow": -193695, "net_cash_flow": 947646, "operating_cash_flow": 1384189, "quarter": 1 }, { "change_in_working_capital": -77049, "financing_cash_flow": 15854, "investing_cash_flow": -253699, "net_cash_flow": 860698, "operating_cash_flow": 1341116, "quarter": 2 }, { "change_in_working_capital": -72895, "financing_cash_flow": 172088, "investing_cash_flow": -237787, "net_cash_flow": 918991, "operating_cash_flow": 1293106, "quarter": 3 }, { "change_in_working_capital": -75735, "financing_cash_flow": 13595, "investing_cash_flow": -172037, "net_cash_flow": 872509, "operating_cash_flow": 1449186, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9901199865902942, "current_ratio": 2.1697191234682474, "debt_to_equity_ratio": 0.5771726446432545, "profit_margin": 0.3028921522328676, "quarter": 1, "return_on_assets": 0.2998995737071122, "return_on_equity": 0.3638691890959906 }, { "asset_turnover_ratio": 0.9814316466734545, "current_ratio": 1.8088443935503673, "debt_to_equity_ratio": 0.5926737201328356, "profit_margin": 0.2822605531010296, "quarter": 2, "return_on_assets": 0.2770194394209035, "return_on_equity": 0.34549323801341425 }, { "asset_turnover_ratio": 0.9728197884206317, "current_ratio": 1.4317728307298974, "debt_to_equity_ratio": 0.5948347452313051, "profit_margin": 0.28040821727094023, "quarter": 3, "return_on_assets": 0.27278666259692264, "return_on_equity": 0.34180877308818597 }, { "asset_turnover_ratio": 0.9642834848734712, "current_ratio": 1.6555436795952971, "debt_to_equity_ratio": 0.5721063399739852, "profit_margin": 0.31436924263124433, "quarter": 4, "return_on_assets": 0.3031410688214901, "return_on_equity": 0.3657086769828734 } ], "income_statement": [ { "depreciation": 155938, "expenses": 2480029, "income_tax": 346797, "marketing_expense": 417870, "net_income": 1575048, "net_profit": 1228251, "operational_expense": 1340814, "product_revenue": 1343711, "quarter": 1, "rd_expense": 258471, "revenue": 4055077, "salaries_expense": 1204898, "service_revenue": 2711366 }, { "depreciation": 188601, "expenses": 2488300, "income_tax": 442345, "marketing_expense": 264815, "net_income": 1594860, "net_profit": 1152515, "operational_expense": 1455840, "product_revenue": 1350757, "quarter": 2, "rd_expense": 279197, "revenue": 4083160, "salaries_expense": 829474, "service_revenue": 2732403 }, { "depreciation": 140225, "expenses": 2496599, "income_tax": 461958, "marketing_expense": 289880, "net_income": 1614839, "net_profit": 1152881, "operational_expense": 1564360, "product_revenue": 1504234, "quarter": 3, "rd_expense": 384268, "revenue": 4111438, "salaries_expense": 1132519, "service_revenue": 2607204 }, { "depreciation": 147725, "expenses": 2504926, "income_tax": 333525, "marketing_expense": 295101, "net_income": 1634986, "net_profit": 1301461, "operational_expense": 1473613, "product_revenue": 1321835, "quarter": 4, "rd_expense": 362629, "revenue": 4139912, "salaries_expense": 1195126, "service_revenue": 2818077 } ], "market_conditions": { "gdp_growth": [ 0.049779977326064435, 0.062425248646084966, 0.04859482617547482, 0.06603579849083788 ], "inflation_rate": [ 0.003691497173419368, 0.009823753913142073, 0.0031498692543730955, 0.002596329876404589 ], "interest_rate": [ 0.020672022126331346, 0.01620620576486928, 0.016732293050455458, 0.014867915156246643 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 86848, "billable_hours_per_employee": 96, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 4259442, "net_revenue": 3584379, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6389 }, { "average_project_size": 159461, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 4252198, "net_revenue": 3560936, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 6347 }, { "average_project_size": 86825, "billable_hours_per_employee": 147, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 4510032, "net_revenue": 3537648, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 6306 }, { "average_project_size": 150585, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 4286153, "net_revenue": 3514511, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6265 } ], "balance_sheet": [ { "assets": 3765158, "current_assets": 1212377, "current_liabilities": 1085350, "equity": 2311849, "fixed_assets": 2552781, "liabilities": 2132592, "long_term_liabilities": 1047242, "quarter": 1 }, { "assets": 3847122, "current_assets": 1748426, "current_liabilities": 927708, "equity": 2391882, "fixed_assets": 2098696, "liabilities": 2168080, "long_term_liabilities": 1240372, "quarter": 2 }, { "assets": 3930871, "current_assets": 1208789, "current_liabilities": 1234213, "equity": 2468878, "fixed_assets": 2722082, "liabilities": 2204158, "long_term_liabilities": 969945, "quarter": 3 }, { "assets": 4016443, "current_assets": 1237899, "current_liabilities": 1282077, "equity": 2536237, "fixed_assets": 2778544, "liabilities": 2240836, "long_term_liabilities": 958759, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78410, "financing_cash_flow": 55547, "investing_cash_flow": -105772, "net_cash_flow": 625190, "operating_cash_flow": 910121, "quarter": 1 }, { "change_in_working_capital": 97140, "financing_cash_flow": -19730, "investing_cash_flow": -189655, "net_cash_flow": 566642, "operating_cash_flow": 925725, "quarter": 2 }, { "change_in_working_capital": 93551, "financing_cash_flow": 66950, "investing_cash_flow": -250917, "net_cash_flow": 799493, "operating_cash_flow": 877476, "quarter": 3 }, { "change_in_working_capital": 72928, "financing_cash_flow": -138689, "investing_cash_flow": -325836, "net_cash_flow": 625276, "operating_cash_flow": 911755, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9519863442649684, "current_ratio": 1.1170378219007693, "debt_to_equity_ratio": 0.9224616313608718, "profit_margin": 0.1895120465776638, "quarter": 1, "return_on_assets": 0.18041288041564257, "return_on_equity": 0.2938267161912391 }, { "asset_turnover_ratio": 0.9256103653588319, "current_ratio": 1.8846727634126255, "debt_to_equity_ratio": 0.9064326751904985, "profit_margin": 0.2001833225870951, "quarter": 2, "return_on_assets": 0.18529175835858597, "return_on_equity": 0.2980247353339337 }, { "asset_turnover_ratio": 0.8999654275095774, "current_ratio": 0.9794006383014925, "debt_to_equity_ratio": 0.8927772048679603, "profit_margin": 0.20979051618476457, "quarter": 3, "return_on_assets": 0.18880421158567656, "return_on_equity": 0.3006082115033631 }, { "asset_turnover_ratio": 0.8750307174781268, "current_ratio": 0.9655418512304643, "debt_to_equity_ratio": 0.88352784065527, "profit_margin": 0.2164255567844289, "quarter": 4, "return_on_assets": 0.1893790102336819, "return_on_equity": 0.29990493790603956 } ], "income_statement": [ { "depreciation": 230838, "expenses": 2635441, "income_tax": 269655, "marketing_expense": 292840, "net_income": 948938, "net_profit": 679283, "operational_expense": 1684821, "product_revenue": 851373, "quarter": 1, "rd_expense": 279457, "revenue": 3584379, "salaries_expense": 1142123, "service_revenue": 2733006 }, { "depreciation": 212885, "expenses": 2606445, "income_tax": 241651, "marketing_expense": 344511, "net_income": 954491, "net_profit": 712840, "operational_expense": 1680388, "product_revenue": 1324142, "quarter": 2, "rd_expense": 519517, "revenue": 3560936, "salaries_expense": 882415, "service_revenue": 2236794 }, { "depreciation": 135311, "expenses": 2577769, "income_tax": 217714, "marketing_expense": 335221, "net_income": 959879, "net_profit": 742165, "operational_expense": 1322884, "product_revenue": 1368277, "quarter": 3, "rd_expense": 268222, "revenue": 3537648, "salaries_expense": 1153972, "service_revenue": 2169371 }, { "depreciation": 151125, "expenses": 2549409, "income_tax": 204472, "marketing_expense": 257777, "net_income": 965102, "net_profit": 760630, "operational_expense": 1372132, "product_revenue": 1001203, "quarter": 4, "rd_expense": 366148, "revenue": 3514511, "salaries_expense": 1252088, "service_revenue": 2513308 } ], "market_conditions": { "gdp_growth": [ 0.03304337724257112, 0.04063306540820696, 0.032399818878241296, 0.04790389849990578 ], "inflation_rate": [ 0.0048115587345438325, 0.008689551679219185, 0.0025512223985171348, 0.006327042983703063 ], "interest_rate": [ 0.021469413424408876, 0.018154358124653838, 0.013244754989158844, 0.014577885416902237 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 176222, "billable_hours_per_employee": 105, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 2239048, "net_revenue": 1817965, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3241 }, { "average_project_size": 155041, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 2029971, "net_revenue": 1786262, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 3184 }, { "average_project_size": 97294, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 2180518, "net_revenue": 1755112, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 3129 }, { "average_project_size": 192193, "billable_hours_per_employee": 129, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 1985564, "net_revenue": 1724506, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 3074 } ], "balance_sheet": [ { "assets": 2124651, "current_assets": 757347, "current_liabilities": 529488, "equity": 1292503, "fixed_assets": 1367304, "liabilities": 1124204, "long_term_liabilities": 594716, "quarter": 1 }, { "assets": 2158893, "current_assets": 824167, "current_liabilities": 460954, "equity": 1294665, "fixed_assets": 1334726, "liabilities": 1141004, "long_term_liabilities": 680050, "quarter": 2 }, { "assets": 2193687, "current_assets": 693525, "current_liabilities": 575860, "equity": 1303713, "fixed_assets": 1500162, "liabilities": 1158056, "long_term_liabilities": 582196, "quarter": 3 }, { "assets": 2229041, "current_assets": 720120, "current_liabilities": 574595, "equity": 1294228, "fixed_assets": 1508921, "liabilities": 1175362, "long_term_liabilities": 600767, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40873, "financing_cash_flow": -27759, "investing_cash_flow": -297615, "net_cash_flow": 42030, "operating_cash_flow": 380212, "quarter": 1 }, { "change_in_working_capital": -54474, "financing_cash_flow": 14444, "investing_cash_flow": -467403, "net_cash_flow": 135402, "operating_cash_flow": 384986, "quarter": 2 }, { "change_in_working_capital": 79084, "financing_cash_flow": 108339, "investing_cash_flow": -218084, "net_cash_flow": -163899, "operating_cash_flow": 392988, "quarter": 3 }, { "change_in_working_capital": -88611, "financing_cash_flow": -76744, "investing_cash_flow": -105919, "net_cash_flow": 284563, "operating_cash_flow": 360363, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8556534696757255, "current_ratio": 1.4303383646088297, "debt_to_equity_ratio": 0.8697883099691065, "profit_margin": 0.16064995750743277, "quarter": 1, "return_on_assets": 0.13746069354449272, "return_on_equity": 0.22596156449927002 }, { "asset_turnover_ratio": 0.8273971892076171, "current_ratio": 1.7879593191511518, "debt_to_equity_ratio": 0.8813121541093641, "profit_margin": 0.15494703464553353, "quarter": 2, "return_on_assets": 0.1282027409417697, "return_on_equity": 0.21378194359158548 }, { "asset_turnover_ratio": 0.8000740306160359, "current_ratio": 1.2043291772305769, "debt_to_equity_ratio": 0.888275256900867, "profit_margin": 0.1527435286181167, "quarter": 3, "return_on_assets": 0.12220613059201245, "return_on_equity": 0.20562961326610996 }, { "asset_turnover_ratio": 0.7736537820524612, "current_ratio": 1.2532653434157972, "debt_to_equity_ratio": 0.9081568317174408, "profit_margin": 0.13948864196471336, "quarter": 4, "return_on_assets": 0.10791591540936214, "return_on_equity": 0.1858629236888709 } ], "income_statement": [ { "depreciation": 88156, "expenses": 1436255, "income_tax": 89654, "marketing_expense": 241895, "net_income": 381710, "net_profit": 292056, "operational_expense": 735582, "product_revenue": 614038, "quarter": 1, "rd_expense": 269647, "revenue": 1817965, "salaries_expense": 612620, "service_revenue": 1203927 }, { "depreciation": 108210, "expenses": 1420418, "income_tax": 89068, "marketing_expense": 159192, "net_income": 365844, "net_profit": 276776, "operational_expense": 983150, "product_revenue": 518752, "quarter": 2, "rd_expense": 235875, "revenue": 1786262, "salaries_expense": 519158, "service_revenue": 1267510 }, { "depreciation": 124906, "expenses": 1404757, "income_tax": 82273, "marketing_expense": 227790, "net_income": 350355, "net_profit": 268082, "operational_expense": 909654, "product_revenue": 424263, "quarter": 3, "rd_expense": 180659, "revenue": 1755112, "salaries_expense": 564931, "service_revenue": 1330849 }, { "depreciation": 119814, "expenses": 1389268, "income_tax": 94689, "marketing_expense": 184128, "net_income": 335238, "net_profit": 240549, "operational_expense": 725152, "product_revenue": 625470, "quarter": 4, "rd_expense": 215989, "revenue": 1724506, "salaries_expense": 667143, "service_revenue": 1099036 } ], "market_conditions": { "gdp_growth": [ 0.048203438142663715, 0.05490298705094595, 0.05260638315768848, 0.04022746416719838 ], "inflation_rate": [ 0.008930037453996651, 0.007320363803178404, 0.0126509677548972, 0.012165886454765093 ], "interest_rate": [ 0.008147503678061396, 0.013580224320152365, 0.010837496092285695, 0.012036384927166346 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 188217, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 4146296, "net_revenue": 3471904, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6189 }, { "average_project_size": 157628, "billable_hours_per_employee": 154, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 4218187, "net_revenue": 3409610, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6078 }, { "average_project_size": 155865, "billable_hours_per_employee": 145, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 4213391, "net_revenue": 3348434, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5969 }, { "average_project_size": 61927, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 3652842, "net_revenue": 3288356, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5862 } ], "balance_sheet": [ { "assets": 5105444, "current_assets": 1617037, "current_liabilities": 1206157, "equity": 4030108, "fixed_assets": 3488407, "liabilities": 2095875, "long_term_liabilities": 889718, "quarter": 1 }, { "assets": 5265967, "current_assets": 2444080, "current_liabilities": 1121697, "equity": 4092698, "fixed_assets": 2821887, "liabilities": 2117248, "long_term_liabilities": 995551, "quarter": 2 }, { "assets": 5431538, "current_assets": 2240036, "current_liabilities": 1154656, "equity": 4256526, "fixed_assets": 3191502, "liabilities": 2138840, "long_term_liabilities": 984184, "quarter": 3 }, { "assets": 5602314, "current_assets": 2760089, "current_liabilities": 1269977, "equity": 4470946, "fixed_assets": 2842225, "liabilities": 2160652, "long_term_liabilities": 890675, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97115, "financing_cash_flow": 31736, "investing_cash_flow": -471333, "net_cash_flow": 824347, "operating_cash_flow": 1191681, "quarter": 1 }, { "change_in_working_capital": 42101, "financing_cash_flow": -160068, "investing_cash_flow": -325488, "net_cash_flow": 997086, "operating_cash_flow": 1126878, "quarter": 2 }, { "change_in_working_capital": -93478, "financing_cash_flow": 11113, "investing_cash_flow": -128971, "net_cash_flow": 564504, "operating_cash_flow": 1142153, "quarter": 3 }, { "change_in_working_capital": -48954, "financing_cash_flow": -71512, "investing_cash_flow": -323511, "net_cash_flow": 579469, "operating_cash_flow": 1199402, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6800395812783374, "current_ratio": 1.3406521704885848, "debt_to_equity_ratio": 0.5200543012743083, "profit_margin": 0.29394217121210725, "quarter": 1, "return_on_assets": 0.19989231103112678, "return_on_equity": 0.25322869759321587 }, { "asset_turnover_ratio": 0.647480320328631, "current_ratio": 2.1789128436645546, "debt_to_equity_ratio": 0.5173232913838255, "profit_margin": 0.27685835036851725, "quarter": 2, "return_on_assets": 0.17926033338226388, "return_on_equity": 0.23064956173164988 }, { "asset_turnover_ratio": 0.6164798994317999, "current_ratio": 1.9400029099575977, "debt_to_equity_ratio": 0.5024848902602733, "profit_margin": 0.28784440726620264, "quarter": 3, "return_on_assets": 0.1774502912434747, "return_on_equity": 0.22643536066736114 }, { "asset_turnover_ratio": 0.5869638867082424, "current_ratio": 2.173337784857521, "debt_to_equity_ratio": 0.48326506291957005, "profit_margin": 0.3130086888402594, "quarter": 4, "return_on_assets": 0.1837247965751295, "return_on_equity": 0.2302161555966008 } ], "income_statement": [ { "depreciation": 171142, "expenses": 2135174, "income_tax": 316191, "marketing_expense": 274254, "net_income": 1336730, "net_profit": 1020539, "operational_expense": 1159861, "product_revenue": 699695, "quarter": 1, "rd_expense": 381332, "revenue": 3471904, "salaries_expense": 841336, "service_revenue": 2772209 }, { "depreciation": 182899, "expenses": 2075016, "income_tax": 390615, "marketing_expense": 233832, "net_income": 1334594, "net_profit": 943979, "operational_expense": 1081642, "product_revenue": 1277177, "quarter": 2, "rd_expense": 340553, "revenue": 3409610, "salaries_expense": 650092, "service_revenue": 2132433 }, { "depreciation": 178325, "expenses": 2016554, "income_tax": 368052, "marketing_expense": 220678, "net_income": 1331880, "net_profit": 963828, "operational_expense": 1232895, "product_revenue": 841254, "quarter": 3, "rd_expense": 214445, "revenue": 3348434, "salaries_expense": 765269, "service_revenue": 2507180 }, { "depreciation": 170118, "expenses": 1959739, "income_tax": 299333, "marketing_expense": 327790, "net_income": 1328617, "net_profit": 1029284, "operational_expense": 1163590, "product_revenue": 860484, "quarter": 4, "rd_expense": 199679, "revenue": 3288356, "salaries_expense": 926793, "service_revenue": 2427872 } ], "market_conditions": { "gdp_growth": [ 0.06383181312502201, 0.06110478775839411, 0.06824353814552767, 0.062215658316625295 ], "inflation_rate": [ 0.0064380799975108675, 0.006828585490929322, 0.010007508265890017, 0.00254235441411387 ], "interest_rate": [ 0.01793315809659012, 0.021605901893334563, 0.022285318948743325, 0.018615238678549948 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 1995, "industry": "Advertising", "location": "South Kimberlyland", "name": "Warren-Brady", "num_employees": 281, "region": "Europe", "revenue_size": "Small", "website": "www.warren-brady.com" }

[ { "advertising_kpis": [ { "average_project_size": 114406, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 4818902, "net_revenue": 3864349, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 13752 }, { "average_project_size": 73203, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 4349565, "net_revenue": 3949013, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 14053 }, { "average_project_size": 118247, "billable_hours_per_employee": 92, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 5106527, "net_revenue": 4035532, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 14361 }, { "average_project_size": 148429, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 4632788, "net_revenue": 4123946, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 14676 } ], "balance_sheet": [ { "assets": 5523521, "current_assets": 2422077, "current_liabilities": 1147142, "equity": 3993999, "fixed_assets": 3101444, "liabilities": 2413374, "long_term_liabilities": 1266232, "quarter": 1 }, { "assets": 5679863, "current_assets": 1869889, "current_liabilities": 1011798, "equity": 4192457, "fixed_assets": 3809974, "liabilities": 2462248, "long_term_liabilities": 1450450, "quarter": 2 }, { "assets": 5840631, "current_assets": 2692647, "current_liabilities": 1200429, "equity": 4278346, "fixed_assets": 3147984, "liabilities": 2512113, "long_term_liabilities": 1311684, "quarter": 3 }, { "assets": 6005950, "current_assets": 2795025, "current_liabilities": 1108131, "equity": 4358243, "fixed_assets": 3210925, "liabilities": 2562987, "long_term_liabilities": 1454856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3274, "financing_cash_flow": 9568, "investing_cash_flow": -221874, "net_cash_flow": 1101319, "operating_cash_flow": 1139106, "quarter": 1 }, { "change_in_working_capital": -4291, "financing_cash_flow": 29152, "investing_cash_flow": -139460, "net_cash_flow": 700823, "operating_cash_flow": 1218505, "quarter": 2 }, { "change_in_working_capital": -38101, "financing_cash_flow": -151556, "investing_cash_flow": -210618, "net_cash_flow": 583789, "operating_cash_flow": 1155933, "quarter": 3 }, { "change_in_working_capital": -50655, "financing_cash_flow": 193239, "investing_cash_flow": -312441, "net_cash_flow": 892439, "operating_cash_flow": 1066290, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6996169653378705, "current_ratio": 2.111401204035769, "debt_to_equity_ratio": 0.604250026101659, "profit_margin": 0.22871950747719733, "quarter": 1, "return_on_assets": 0.16001604773476918, "return_on_equity": 0.22129499782048018 }, { "asset_turnover_ratio": 0.695265537214542, "current_ratio": 1.8480852897515117, "debt_to_equity_ratio": 0.5873042943553148, "profit_margin": 0.24685712607175514, "quarter": 2, "return_on_assets": 0.17163125237351676, "return_on_equity": 0.23252283803984156 }, { "asset_turnover_ratio": 0.6909410986586895, "current_ratio": 2.2430706022596922, "debt_to_equity_ratio": 0.5871692004339994, "profit_margin": 0.2353662416751992, "quarter": 3, "return_on_assets": 0.16262420961022875, "return_on_equity": 0.22200822467374073 }, { "asset_turnover_ratio": 0.6866434119498165, "current_ratio": 2.5222875273771783, "debt_to_equity_ratio": 0.5880780397054501, "profit_margin": 0.2219427703466534, "quarter": 4, "return_on_assets": 0.15239554108842066, "return_on_equity": 0.21001123617935025 } ], "income_statement": [ { "depreciation": 255254, "expenses": 2608830, "income_tax": 371667, "marketing_expense": 415288, "net_income": 1255519, "net_profit": 883852, "operational_expense": 1818348, "product_revenue": 930635, "quarter": 1, "rd_expense": 352910, "revenue": 3864349, "salaries_expense": 1097150, "service_revenue": 2933714 }, { "depreciation": 243663, "expenses": 2683006, "income_tax": 291165, "marketing_expense": 477617, "net_income": 1266007, "net_profit": 974842, "operational_expense": 1608461, "product_revenue": 1432420, "quarter": 2, "rd_expense": 338703, "revenue": 3949013, "salaries_expense": 859477, "service_revenue": 2516593 }, { "depreciation": 206105, "expenses": 2759292, "income_tax": 326412, "marketing_expense": 296022, "net_income": 1276240, "net_profit": 949828, "operational_expense": 1650152, "product_revenue": 1180385, "quarter": 3, "rd_expense": 444010, "revenue": 4035532, "salaries_expense": 1343496, "service_revenue": 2855147 }, { "depreciation": 151010, "expenses": 2837746, "income_tax": 370920, "marketing_expense": 476909, "net_income": 1286200, "net_profit": 915280, "operational_expense": 1455328, "product_revenue": 1335208, "quarter": 4, "rd_expense": 401763, "revenue": 4123946, "salaries_expense": 1295013, "service_revenue": 2788738 } ], "market_conditions": { "gdp_growth": [ 0.023478192659685163, 0.02693304654364289, 0.03453682617586396, 0.02427140147770069 ], "inflation_rate": [ 0.011953227553554168, 0.008593606423132876, 0.009406869076548096, 0.014570579797228233 ], "interest_rate": [ 0.022666873050874548, 0.020302637083191966, 0.025098717137484308, 0.01984728119720978 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 130603, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 3590388, "net_revenue": 3201140, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 11392 }, { "average_project_size": 80479, "billable_hours_per_employee": 154, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 3837550, "net_revenue": 3308668, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 11775 }, { "average_project_size": 100849, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 3933175, "net_revenue": 3419809, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 12170 }, { "average_project_size": 128148, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 4429122, "net_revenue": 3534683, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 12579 } ], "balance_sheet": [ { "assets": 4598461, "current_assets": 2135580, "current_liabilities": 938804, "equity": 3613986, "fixed_assets": 2462881, "liabilities": 1893908, "long_term_liabilities": 955104, "quarter": 1 }, { "assets": 4696346, "current_assets": 1742336, "current_liabilities": 898438, "equity": 3725747, "fixed_assets": 2954010, "liabilities": 1916952, "long_term_liabilities": 1018514, "quarter": 2 }, { "assets": 4796314, "current_assets": 1994296, "current_liabilities": 864074, "equity": 3843408, "fixed_assets": 2802018, "liabilities": 1940277, "long_term_liabilities": 1076203, "quarter": 3 }, { "assets": 4898411, "current_assets": 2083147, "current_liabilities": 1087761, "equity": 4002677, "fixed_assets": 2815264, "liabilities": 1963886, "long_term_liabilities": 876125, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80474, "financing_cash_flow": -117327, "investing_cash_flow": -417736, "net_cash_flow": 562206, "operating_cash_flow": 1006782, "quarter": 1 }, { "change_in_working_capital": -32713, "financing_cash_flow": -61110, "investing_cash_flow": -350117, "net_cash_flow": 744930, "operating_cash_flow": 1070006, "quarter": 2 }, { "change_in_working_capital": -93151, "financing_cash_flow": 102552, "investing_cash_flow": -180506, "net_cash_flow": 950355, "operating_cash_flow": 1182022, "quarter": 3 }, { "change_in_working_capital": -18964, "financing_cash_flow": -70799, "investing_cash_flow": -203615, "net_cash_flow": 567613, "operating_cash_flow": 1257784, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6961329018556426, "current_ratio": 2.274787921653508, "debt_to_equity_ratio": 0.5240496227710899, "profit_margin": 0.2840966030851509, "quarter": 1, "return_on_assets": 0.1977689927129968, "return_on_equity": 0.25164264609768827 }, { "asset_turnover_ratio": 0.7045196414403879, "current_ratio": 1.9392946424795032, "debt_to_equity_ratio": 0.514514807366147, "profit_margin": 0.2860223509883736, "quarter": 2, "return_on_assets": 0.20150836416226572, "return_on_equity": 0.2540035595546343 }, { "asset_turnover_ratio": 0.7130077388594658, "current_ratio": 2.308015285727843, "debt_to_equity_ratio": 0.504832429968403, "profit_margin": 0.2887210952424536, "quarter": 3, "return_on_assets": 0.20586037527985032, "return_on_equity": 0.2568998659523007 }, { "asset_turnover_ratio": 0.7215978814354288, "current_ratio": 1.9150778525797487, "debt_to_equity_ratio": 0.4906431370805089, "profit_margin": 0.3021917382690329, "quarter": 4, "return_on_assets": 0.21806091812222372, "return_on_equity": 0.266859404343643 } ], "income_statement": [ { "depreciation": 97349, "expenses": 1941354, "income_tax": 350353, "marketing_expense": 326938, "net_income": 1259786, "net_profit": 909433, "operational_expense": 1307755, "product_revenue": 1020657, "quarter": 1, "rd_expense": 334605, "revenue": 3201140, "salaries_expense": 586419, "service_revenue": 2180483 }, { "depreciation": 123653, "expenses": 1997073, "income_tax": 365242, "marketing_expense": 333550, "net_income": 1311595, "net_profit": 946353, "operational_expense": 1220834, "product_revenue": 1300715, "quarter": 2, "rd_expense": 306356, "revenue": 3308668, "salaries_expense": 854225, "service_revenue": 2007953 }, { "depreciation": 194651, "expenses": 2054392, "income_tax": 378046, "marketing_expense": 392602, "net_income": 1365417, "net_profit": 987371, "operational_expense": 1358107, "product_revenue": 894332, "quarter": 3, "rd_expense": 314123, "revenue": 3419809, "salaries_expense": 973685, "service_revenue": 2525477 }, { "depreciation": 189632, "expenses": 2113355, "income_tax": 353176, "marketing_expense": 353451, "net_income": 1421328, "net_profit": 1068152, "operational_expense": 1225549, "product_revenue": 736236, "quarter": 4, "rd_expense": 407399, "revenue": 3534683, "salaries_expense": 655578, "service_revenue": 2798447 } ], "market_conditions": { "gdp_growth": [ 0.010908596928315605, 0.010761213662769244, 0.022010290170388337, 0.009741234566711963 ], "inflation_rate": [ 0.012681879974773946, 0.0141784749717579, 0.016620548963339744, 0.014267242954743974 ], "interest_rate": [ 0.030254776534983988, 0.030108635918225903, 0.02684980025813466, 0.03443359995139587 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 154452, "billable_hours_per_employee": 153, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 5065427, "net_revenue": 4099165, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 14588 }, { "average_project_size": 62753, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 4738603, "net_revenue": 4181334, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 14880 }, { "average_project_size": 90644, "billable_hours_per_employee": 135, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 5440375, "net_revenue": 4265150, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 15178 }, { "average_project_size": 188290, "billable_hours_per_employee": 150, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 5285977, "net_revenue": 4350647, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 15483 } ], "balance_sheet": [ { "assets": 6146119, "current_assets": 2594978, "current_liabilities": 1966717, "equity": 3326874, "fixed_assets": 3551141, "liabilities": 3552339, "long_term_liabilities": 1585622, "quarter": 1 }, { "assets": 6250049, "current_assets": 2447211, "current_liabilities": 1945283, "equity": 3438427, "fixed_assets": 3802838, "liabilities": 3616312, "long_term_liabilities": 1671029, "quarter": 2 }, { "assets": 6355737, "current_assets": 2199497, "current_liabilities": 1859366, "equity": 3515905, "fixed_assets": 4156240, "liabilities": 3681438, "long_term_liabilities": 1822072, "quarter": 3 }, { "assets": 6463211, "current_assets": 2367764, "current_liabilities": 2036833, "equity": 3490510, "fixed_assets": 4095447, "liabilities": 3747737, "long_term_liabilities": 1710904, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92900, "financing_cash_flow": -182077, "investing_cash_flow": -197368, "net_cash_flow": 633470, "operating_cash_flow": 990942, "quarter": 1 }, { "change_in_working_capital": -68232, "financing_cash_flow": -187753, "investing_cash_flow": -438816, "net_cash_flow": 577031, "operating_cash_flow": 970527, "quarter": 2 }, { "change_in_working_capital": -67865, "financing_cash_flow": -145788, "investing_cash_flow": -447050, "net_cash_flow": 544413, "operating_cash_flow": 1020214, "quarter": 3 }, { "change_in_working_capital": -21386, "financing_cash_flow": 23986, "investing_cash_flow": -399260, "net_cash_flow": 925603, "operating_cash_flow": 1096778, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6669517788379952, "current_ratio": 1.3194465700962568, "debt_to_equity_ratio": 1.067770826307218, "profit_margin": 0.17883983689361127, "quarter": 1, "return_on_assets": 0.11927754734329095, "return_on_equity": 0.22035520431492145 }, { "asset_turnover_ratio": 0.6690081949757514, "current_ratio": 1.2580231256840264, "debt_to_equity_ratio": 1.0517344122763113, "profit_margin": 0.19244815171426152, "quarter": 2, "return_on_assets": 0.12874939060477766, "return_on_equity": 0.23402852525297177 }, { "asset_turnover_ratio": 0.6710708765954286, "current_ratio": 1.1829284820739974, "debt_to_equity_ratio": 1.0470811924668044, "profit_margin": 0.19732154789397793, "quarter": 3, "return_on_assets": 0.13241674411637863, "return_on_equity": 0.23937108653390807 }, { "asset_turnover_ratio": 0.6731401775371406, "current_ratio": 1.1624733102812062, "debt_to_equity_ratio": 1.0736932425347585, "profit_margin": 0.17814269923530915, "quarter": 4, "return_on_assets": 0.11991500819020143, "return_on_equity": 0.2220409051972348 } ], "income_statement": [ { "depreciation": 257848, "expenses": 3057842, "income_tax": 308229, "marketing_expense": 395753, "net_income": 1041323, "net_profit": 733094, "operational_expense": 1766443, "product_revenue": 1125517, "quarter": 1, "rd_expense": 334948, "revenue": 4099165, "salaries_expense": 970339, "service_revenue": 2973648 }, { "depreciation": 165837, "expenses": 3126509, "income_tax": 250135, "marketing_expense": 502470, "net_income": 1054825, "net_profit": 804690, "operational_expense": 1693620, "product_revenue": 1184960, "quarter": 2, "rd_expense": 555128, "revenue": 4181334, "salaries_expense": 1473313, "service_revenue": 2996374 }, { "depreciation": 178608, "expenses": 3196718, "income_tax": 226826, "marketing_expense": 343871, "net_income": 1068432, "net_profit": 841606, "operational_expense": 1651509, "product_revenue": 1058648, "quarter": 3, "rd_expense": 578448, "revenue": 4265150, "salaries_expense": 1473959, "service_revenue": 3206502 }, { "depreciation": 321742, "expenses": 3268504, "income_tax": 307107, "marketing_expense": 408021, "net_income": 1082143, "net_profit": 775036, "operational_expense": 2186707, "product_revenue": 1120578, "quarter": 4, "rd_expense": 633737, "revenue": 4350647, "salaries_expense": 1252350, "service_revenue": 3230069 } ], "market_conditions": { "gdp_growth": [ 0.026180176279607503, 0.03200446793865121, 0.03673552764152694, 0.01960213110074416 ], "inflation_rate": [ 0.008068296134938396, 0.015220285730040469, 0.012821342931447759, 0.01272796059612006 ], "interest_rate": [ 0.03454724988789414, 0.0367072589645827, 0.03162056591519909, 0.03535537919194567 ], "year": 1997 }, "random_event": { "description": "Warren-Brady Partnership with Major Brand in 1997", "impact": 0.06, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 163199, "billable_hours_per_employee": 132, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 3170103, "net_revenue": 2711090, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9648 }, { "average_project_size": 82240, "billable_hours_per_employee": 106, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 3307271, "net_revenue": 2850794, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 10145 }, { "average_project_size": 165362, "billable_hours_per_employee": 155, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 3447381, "net_revenue": 2997698, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 10668 }, { "average_project_size": 84064, "billable_hours_per_employee": 112, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 3951218, "net_revenue": 3152171, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 11218 } ], "balance_sheet": [ { "assets": 3720271, "current_assets": 1175947, "current_liabilities": 1075473, "equity": 2353623, "fixed_assets": 2544324, "liabilities": 1798467, "long_term_liabilities": 722994, "quarter": 1 }, { "assets": 3826816, "current_assets": 1388847, "current_liabilities": 1018119, "equity": 2499087, "fixed_assets": 2437969, "liabilities": 1830569, "long_term_liabilities": 812450, "quarter": 2 }, { "assets": 3936411, "current_assets": 1942398, "current_liabilities": 1061327, "equity": 2588280, "fixed_assets": 1994013, "liabilities": 1863243, "long_term_liabilities": 801916, "quarter": 3 }, { "assets": 4049146, "current_assets": 1816733, "current_liabilities": 807883, "equity": 2727178, "fixed_assets": 2232413, "liabilities": 1896501, "long_term_liabilities": 1088618, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86459, "financing_cash_flow": -150745, "investing_cash_flow": -306169, "net_cash_flow": 535386, "operating_cash_flow": 631094, "quarter": 1 }, { "change_in_working_capital": -48322, "financing_cash_flow": -193382, "investing_cash_flow": -358503, "net_cash_flow": 375549, "operating_cash_flow": 676242, "quarter": 2 }, { "change_in_working_capital": -19762, "financing_cash_flow": -189345, "investing_cash_flow": -483555, "net_cash_flow": 633525, "operating_cash_flow": 731516, "quarter": 3 }, { "change_in_working_capital": -81416, "financing_cash_flow": 135223, "investing_cash_flow": -181388, "net_cash_flow": 119301, "operating_cash_flow": 791789, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7287345464886832, "current_ratio": 1.0934230798913593, "debt_to_equity_ratio": 0.7641270500840619, "profit_margin": 0.15927874028527272, "quarter": 1, "return_on_assets": 0.11607192056707696, "return_on_equity": 0.18346991000682777 }, { "asset_turnover_ratio": 0.744951939157775, "current_ratio": 1.3641303226833013, "debt_to_equity_ratio": 0.7324951072131543, "profit_margin": 0.17638594721330267, "quarter": 2, "return_on_assets": 0.13139905341673078, "return_on_equity": 0.20120948170271782 }, { "asset_turnover_ratio": 0.7615307446300704, "current_ratio": 1.8301597905263882, "debt_to_equity_ratio": 0.7198769066716121, "profit_margin": 0.17183585537969467, "quarter": 3, "return_on_assets": 0.130858286901444, "return_on_equity": 0.19901710788631832 }, { "asset_turnover_ratio": 0.7784779802951042, "current_ratio": 2.2487575552400534, "debt_to_equity_ratio": 0.6954078538327898, "profit_margin": 0.18226580981805873, "quarter": 4, "return_on_assets": 0.14188991950401394, "return_on_equity": 0.21066941725109253 } ], "income_statement": [ { "depreciation": 199275, "expenses": 2106259, "income_tax": 173012, "marketing_expense": 361096, "net_income": 604831, "net_profit": 431819, "operational_expense": 1322276, "product_revenue": 868602, "quarter": 1, "rd_expense": 390588, "revenue": 2711090, "salaries_expense": 740194, "service_revenue": 1842488 }, { "depreciation": 173402, "expenses": 2205691, "income_tax": 142263, "marketing_expense": 417641, "net_income": 645103, "net_profit": 502840, "operational_expense": 1362784, "product_revenue": 582449, "quarter": 2, "rd_expense": 305367, "revenue": 2850794, "salaries_expense": 1099255, "service_revenue": 2268345 }, { "depreciation": 216404, "expenses": 2309818, "income_tax": 172768, "marketing_expense": 247381, "net_income": 687880, "net_profit": 515112, "operational_expense": 1376207, "product_revenue": 1138259, "quarter": 3, "rd_expense": 342826, "revenue": 2997698, "salaries_expense": 845033, "service_revenue": 1859439 }, { "depreciation": 217256, "expenses": 2418860, "income_tax": 158778, "marketing_expense": 339606, "net_income": 733311, "net_profit": 574533, "operational_expense": 1628632, "product_revenue": 1037416, "quarter": 4, "rd_expense": 269120, "revenue": 3152171, "salaries_expense": 784364, "service_revenue": 2114755 } ], "market_conditions": { "gdp_growth": [ 0.017276779586125522, 0.0029045306716609758, 0.0057314795013912985, 0.0051604665427326425 ], "inflation_rate": [ 0.023697494301413383, 0.01882309287475091, 0.018433838076083068, 0.017078670971982592 ], "interest_rate": [ 0.027920773752833625, 0.031410687257840936, 0.02879874888691937, 0.03206695363564345 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 69946, "billable_hours_per_employee": 142, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 2745149, "net_revenue": 2227131, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7926 }, { "average_project_size": 68916, "billable_hours_per_employee": 109, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 2836856, "net_revenue": 2328392, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8286 }, { "average_project_size": 66539, "billable_hours_per_employee": 97, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 2944132, "net_revenue": 2434259, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 8663 }, { "average_project_size": 126899, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 3209070, "net_revenue": 2544938, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 9057 } ], "balance_sheet": [ { "assets": 2463885, "current_assets": 904502, "current_liabilities": 655476, "equity": 1696404, "fixed_assets": 1559383, "liabilities": 1403251, "long_term_liabilities": 747775, "quarter": 1 }, { "assets": 2535035, "current_assets": 1022345, "current_liabilities": 697362, "equity": 1797277, "fixed_assets": 1512690, "liabilities": 1415063, "long_term_liabilities": 717701, "quarter": 2 }, { "assets": 2608239, "current_assets": 1111212, "current_liabilities": 619089, "equity": 1839433, "fixed_assets": 1497027, "liabilities": 1426974, "long_term_liabilities": 807885, "quarter": 3 }, { "assets": 2683557, "current_assets": 1166375, "current_liabilities": 736764, "equity": 1931198, "fixed_assets": 1517182, "liabilities": 1438986, "long_term_liabilities": 702222, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59507, "financing_cash_flow": 136074, "investing_cash_flow": -354107, "net_cash_flow": 596951, "operating_cash_flow": 760735, "quarter": 1 }, { "change_in_working_capital": -2698, "financing_cash_flow": 138421, "investing_cash_flow": -152786, "net_cash_flow": 562365, "operating_cash_flow": 809408, "quarter": 2 }, { "change_in_working_capital": -34252, "financing_cash_flow": -174282, "investing_cash_flow": -480464, "net_cash_flow": 704276, "operating_cash_flow": 798284, "quarter": 3 }, { "change_in_working_capital": -9294, "financing_cash_flow": 95671, "investing_cash_flow": -206037, "net_cash_flow": 836807, "operating_cash_flow": 824050, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9039102880207477, "current_ratio": 1.379916274585187, "debt_to_equity_ratio": 0.8271915180581983, "profit_margin": 0.28546592005589255, "quarter": 1, "return_on_assets": 0.25803558201782956, "return_on_equity": 0.37477511253215623 }, { "asset_turnover_ratio": 0.9184851491202292, "current_ratio": 1.4660176493700545, "debt_to_equity_ratio": 0.7873371772965436, "profit_margin": 0.2908895924741195, "quarter": 2, "return_on_assets": 0.2671777707211143, "return_on_equity": 0.37685064683963576 }, { "asset_turnover_ratio": 0.9332959901297389, "current_ratio": 1.794914786080838, "debt_to_equity_ratio": 0.7757684025457845, "profit_margin": 0.2703771455707877, "quarter": 3, "return_on_assets": 0.25234190578394083, "return_on_equity": 0.3578102600094703 }, { "asset_turnover_ratio": 0.9483450509901598, "current_ratio": 1.5831053091627711, "debt_to_equity_ratio": 0.7451260823592403, "profit_margin": 0.2698010717746366, "quarter": 4, "return_on_assets": 0.25586451116931747, "return_on_equity": 0.35554458942066014 } ], "income_statement": [ { "depreciation": 124965, "expenses": 1385749, "income_tax": 205612, "marketing_expense": 182119, "net_income": 841382, "net_profit": 635770, "operational_expense": 767508, "product_revenue": 537682, "quarter": 1, "rd_expense": 161304, "revenue": 2227131, "salaries_expense": 483627, "service_revenue": 1689449 }, { "depreciation": 132103, "expenses": 1450453, "income_tax": 200634, "marketing_expense": 214609, "net_income": 877939, "net_profit": 677305, "operational_expense": 726390, "product_revenue": 713936, "quarter": 2, "rd_expense": 273524, "revenue": 2328392, "salaries_expense": 481854, "service_revenue": 1614456 }, { "depreciation": 140116, "expenses": 1518180, "income_tax": 257911, "marketing_expense": 299648, "net_income": 916079, "net_profit": 658168, "operational_expense": 851529, "product_revenue": 581470, "quarter": 3, "rd_expense": 212532, "revenue": 2434259, "salaries_expense": 637277, "service_revenue": 1852789 }, { "depreciation": 137423, "expenses": 1589068, "income_tax": 269243, "marketing_expense": 255084, "net_income": 955870, "net_profit": 686627, "operational_expense": 1040381, "product_revenue": 619914, "quarter": 4, "rd_expense": 280460, "revenue": 2544938, "salaries_expense": 500073, "service_revenue": 1925024 } ], "market_conditions": { "gdp_growth": [ 0.035067073122719804, 0.023106869774828113, 0.02587058549059728, 0.031471210274253356 ], "inflation_rate": [ 0.011987074686334828, 0.013787278383724694, 0.013216334857236221, 0.013378593128444543 ], "interest_rate": [ 0.024286049727307593, 0.021257702851660745, 0.018017136038820117, 0.02248868174651314 ], "year": 1999 }, "random_event": { "description": "Warren-Brady Introduction of New Service in 1999", "impact": 0.01, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 160635, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 2773930, "net_revenue": 2203640, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 7842 }, { "average_project_size": 139286, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 2790878, "net_revenue": 2276392, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8101 }, { "average_project_size": 171541, "billable_hours_per_employee": 144, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 2832475, "net_revenue": 2351547, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 8368 }, { "average_project_size": 179317, "billable_hours_per_employee": 107, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 2833913, "net_revenue": 2429183, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 8645 } ], "balance_sheet": [ { "assets": 2780017, "current_assets": 1076316, "current_liabilities": 640593, "equity": 1886051, "fixed_assets": 1703701, "liabilities": 1379111, "long_term_liabilities": 738518, "quarter": 1 }, { "assets": 2827676, "current_assets": 1361376, "current_liabilities": 709277, "equity": 1918755, "fixed_assets": 1466300, "liabilities": 1392178, "long_term_liabilities": 682901, "quarter": 2 }, { "assets": 2876153, "current_assets": 1052471, "current_liabilities": 622021, "equity": 1932537, "fixed_assets": 1823682, "liabilities": 1405370, "long_term_liabilities": 783349, "quarter": 3 }, { "assets": 2925461, "current_assets": 1234219, "current_liabilities": 841959, "equity": 1968664, "fixed_assets": 1691242, "liabilities": 1418686, "long_term_liabilities": 576727, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75178, "financing_cash_flow": -65378, "investing_cash_flow": -179353, "net_cash_flow": 532260, "operating_cash_flow": 575081, "quarter": 1 }, { "change_in_working_capital": -24649, "financing_cash_flow": -198448, "investing_cash_flow": -325615, "net_cash_flow": 201799, "operating_cash_flow": 614936, "quarter": 2 }, { "change_in_working_capital": -26012, "financing_cash_flow": 139814, "investing_cash_flow": -253198, "net_cash_flow": 391280, "operating_cash_flow": 605024, "quarter": 3 }, { "change_in_working_capital": -25577, "financing_cash_flow": 38460, "investing_cash_flow": -175784, "net_cash_flow": 334252, "operating_cash_flow": 571590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.792671411721583, "current_ratio": 1.6801869517774937, "debt_to_equity_ratio": 0.7312161760206909, "profit_margin": 0.2201561961118876, "quarter": 1, "return_on_assets": 0.17451152277126364, "return_on_equity": 0.2572279328607763 }, { "asset_turnover_ratio": 0.8050398984890772, "current_ratio": 1.9193855151090478, "debt_to_equity_ratio": 0.7255631907148125, "profit_margin": 0.21229076538662936, "quarter": 2, "return_on_assets": 0.17090253621702062, "return_on_equity": 0.25185966942105686 }, { "asset_turnover_ratio": 0.8176014975559367, "current_ratio": 1.6920184366765751, "debt_to_equity_ratio": 0.727215054614737, "profit_margin": 0.1963617992751155, "quarter": 3, "return_on_assets": 0.16054570115011266, "return_on_equity": 0.2389366930620216 }, { "asset_turnover_ratio": 0.8303590442668694, "current_ratio": 1.4658896692119212, "debt_to_equity_ratio": 0.7206338918169886, "profit_margin": 0.19014170607978073, "quarter": 4, "return_on_assets": 0.1578858853356787, "return_on_equity": 0.23462053453509588 } ], "income_statement": [ { "depreciation": 89936, "expenses": 1562288, "income_tax": 156207, "marketing_expense": 261147, "net_income": 641352, "net_profit": 485145, "operational_expense": 1040320, "product_revenue": 830715, "quarter": 1, "rd_expense": 227372, "revenue": 2203640, "salaries_expense": 687535, "service_revenue": 1372925 }, { "depreciation": 131679, "expenses": 1628655, "income_tax": 164480, "marketing_expense": 238225, "net_income": 647737, "net_profit": 483257, "operational_expense": 1053203, "product_revenue": 830688, "quarter": 2, "rd_expense": 322109, "revenue": 2276392, "salaries_expense": 699854, "service_revenue": 1445704 }, { "depreciation": 143270, "expenses": 1697843, "income_tax": 191950, "marketing_expense": 259788, "net_income": 653704, "net_profit": 461754, "operational_expense": 933571, "product_revenue": 913325, "quarter": 3, "rd_expense": 250242, "revenue": 2351547, "salaries_expense": 666519, "service_revenue": 1438222 }, { "depreciation": 109701, "expenses": 1769969, "income_tax": 197325, "marketing_expense": 203027, "net_income": 659214, "net_profit": 461889, "operational_expense": 1194196, "product_revenue": 487314, "quarter": 4, "rd_expense": 193146, "revenue": 2429183, "salaries_expense": 786097, "service_revenue": 1941869 } ], "market_conditions": { "gdp_growth": [ 0.035690248762003184, 0.03949231911276602, 0.03195767431791859, 0.02788352983915459 ], "inflation_rate": [ 0.00800224495966774, 0.011156850656904835, 0.009598910527711108, 0.013323257585400414 ], "interest_rate": [ 0.041777448626442164, 0.038199465731639105, 0.033067271932685466, 0.0421591666254619 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "Lake Emily", "name": "Wilson, Barker and Greene", "num_employees": 736, "region": "Europe", "revenue_size": "Small", "website": "www.wilson,barkerandgreene.com" }

[ { "advertising_kpis": [ { "average_project_size": 175024, "billable_hours_per_employee": 104, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 1486787, "net_revenue": 1308286, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1778 }, { "average_project_size": 98183, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 1496510, "net_revenue": 1294200, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1758 }, { "average_project_size": 198102, "billable_hours_per_employee": 119, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 1472990, "net_revenue": 1280266, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1739 }, { "average_project_size": 60186, "billable_hours_per_employee": 154, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 1441548, "net_revenue": 1266482, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1721 } ], "balance_sheet": [ { "assets": 1319205, "current_assets": 592754, "current_liabilities": 321636, "equity": 972381, "fixed_assets": 726451, "liabilities": 729495, "long_term_liabilities": 407859, "quarter": 1 }, { "assets": 1359608, "current_assets": 575724, "current_liabilities": 310084, "equity": 991745, "fixed_assets": 783884, "liabilities": 735556, "long_term_liabilities": 425472, "quarter": 2 }, { "assets": 1401249, "current_assets": 536853, "current_liabilities": 375547, "equity": 1022407, "fixed_assets": 864396, "liabilities": 741667, "long_term_liabilities": 366120, "quarter": 3 }, { "assets": 1444166, "current_assets": 543413, "current_liabilities": 414913, "equity": 1077043, "fixed_assets": 900753, "liabilities": 747829, "long_term_liabilities": 332916, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85386, "financing_cash_flow": 96391, "investing_cash_flow": -196908, "net_cash_flow": 120348, "operating_cash_flow": 452166, "quarter": 1 }, { "change_in_working_capital": 74351, "financing_cash_flow": -35259, "investing_cash_flow": -208041, "net_cash_flow": 256154, "operating_cash_flow": 410441, "quarter": 2 }, { "change_in_working_capital": 48986, "financing_cash_flow": 53551, "investing_cash_flow": -378346, "net_cash_flow": 84368, "operating_cash_flow": 426958, "quarter": 3 }, { "change_in_working_capital": -44441, "financing_cash_flow": 50939, "investing_cash_flow": -407140, "net_cash_flow": 138695, "operating_cash_flow": 455488, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.991723045318961, "current_ratio": 1.8429342486537577, "debt_to_equity_ratio": 0.7502151934272677, "profit_margin": 0.2924979706272176, "quarter": 1, "return_on_assets": 0.29007697818004025, "return_on_equity": 0.393540186408414 }, { "asset_turnover_ratio": 0.9518920159340045, "current_ratio": 1.8566710955741026, "debt_to_equity_ratio": 0.7416785564837736, "profit_margin": 0.2841083294699428, "quarter": 2, "return_on_assets": 0.2704404504827862, "return_on_equity": 0.37075357072634596 }, { "asset_turnover_ratio": 0.9136605985089017, "current_ratio": 1.4295228027384055, "debt_to_equity_ratio": 0.7254126781213353, "profit_margin": 0.2833981375745353, "quarter": 3, "return_on_assets": 0.25892971199265796, "return_on_equity": 0.3548733527841652 }, { "asset_turnover_ratio": 0.8769642824993803, "current_ratio": 1.309703480006652, "debt_to_equity_ratio": 0.6943353236593154, "profit_margin": 0.30060119291075593, "quarter": 4, "return_on_assets": 0.2636165094594389, "return_on_equity": 0.3534733525031034 } ], "income_statement": [ { "depreciation": 69495, "expenses": 813639, "income_tax": 111976, "marketing_expense": 142036, "net_income": 494647, "net_profit": 382671, "operational_expense": 538230, "product_revenue": 327429, "quarter": 1, "rd_expense": 86828, "revenue": 1308286, "salaries_expense": 390303, "service_revenue": 980857 }, { "depreciation": 42748, "expenses": 801810, "income_tax": 124697, "marketing_expense": 151597, "net_income": 492390, "net_profit": 367693, "operational_expense": 543423, "product_revenue": 293112, "quarter": 2, "rd_expense": 134654, "revenue": 1294200, "salaries_expense": 349371, "service_revenue": 1001088 }, { "depreciation": 64133, "expenses": 790154, "income_tax": 127287, "marketing_expense": 147027, "net_income": 490112, "net_profit": 362825, "operational_expense": 520596, "product_revenue": 497157, "quarter": 3, "rd_expense": 127651, "revenue": 1280266, "salaries_expense": 251503, "service_revenue": 783109 }, { "depreciation": 74782, "expenses": 778668, "income_tax": 107108, "marketing_expense": 91504, "net_income": 487814, "net_profit": 380706, "operational_expense": 480255, "product_revenue": 442565, "quarter": 4, "rd_expense": 151895, "revenue": 1266482, "salaries_expense": 294876, "service_revenue": 823917 } ], "market_conditions": { "gdp_growth": [ -0.008540243918955182, -0.006141408430770285, -0.003606066249987534, -0.007845797014466822 ], "inflation_rate": [ 0.04342894774020564, 0.038567213317549504, 0.03638024055928118, 0.03782092566102416 ], "interest_rate": [ 0.057286762678760046, 0.05154294383928135, 0.05624257418936559, 0.04847134334206888 ], "year": 1997 }, "random_event": { "description": "Wilson, Barker and Greene Senior Leadership Change in 1997", "impact": -0.06, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 122935, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 5144314, "net_revenue": 4138251, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 5623 }, { "average_project_size": 161836, "billable_hours_per_employee": 100, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 4753394, "net_revenue": 4090808, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 5558 }, { "average_project_size": 190570, "billable_hours_per_employee": 114, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 5036540, "net_revenue": 4043910, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5494 }, { "average_project_size": 119642, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 4782089, "net_revenue": 3997549, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 5431 } ], "balance_sheet": [ { "assets": 4582371, "current_assets": 2095193, "current_liabilities": 1057396, "equity": 3068644, "fixed_assets": 2487178, "liabilities": 2418983, "long_term_liabilities": 1361587, "quarter": 1 }, { "assets": 4722952, "current_assets": 2084819, "current_liabilities": 1045369, "equity": 3211298, "fixed_assets": 2638133, "liabilities": 2440234, "long_term_liabilities": 1394865, "quarter": 2 }, { "assets": 4867845, "current_assets": 2292846, "current_liabilities": 1447975, "equity": 3342668, "fixed_assets": 2574999, "liabilities": 2461671, "long_term_liabilities": 1013696, "quarter": 3 }, { "assets": 5017183, "current_assets": 1548317, "current_liabilities": 1266441, "equity": 3482444, "fixed_assets": 3468866, "liabilities": 2483297, "long_term_liabilities": 1216856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88642, "financing_cash_flow": 31985, "investing_cash_flow": -164087, "net_cash_flow": 685701, "operating_cash_flow": 1104601, "quarter": 1 }, { "change_in_working_capital": 21376, "financing_cash_flow": 189260, "investing_cash_flow": -332283, "net_cash_flow": 614338, "operating_cash_flow": 1081247, "quarter": 2 }, { "change_in_working_capital": 47234, "financing_cash_flow": -110347, "investing_cash_flow": -283595, "net_cash_flow": 859486, "operating_cash_flow": 1196919, "quarter": 3 }, { "change_in_working_capital": 57092, "financing_cash_flow": 178926, "investing_cash_flow": -211956, "net_cash_flow": 690230, "operating_cash_flow": 1111835, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9030807413891193, "current_ratio": 1.9814648438238844, "debt_to_equity_ratio": 0.7882905283245629, "profit_margin": 0.21875328490224494, "quarter": 1, "return_on_assets": 0.19755187871082458, "return_on_equity": 0.2950019617785576 }, { "asset_turnover_ratio": 0.8661548963444896, "current_ratio": 1.9943378845173332, "debt_to_equity_ratio": 0.7598902375301202, "profit_margin": 0.2269918314425903, "quarter": 2, "return_on_assets": 0.19661008623420267, "return_on_equity": 0.28916033329824886 }, { "asset_turnover_ratio": 0.8307392696357423, "current_ratio": 1.5834845214869042, "debt_to_equity_ratio": 0.7364389762907952, "profit_margin": 0.23158131610248497, "quarter": 3, "return_on_assets": 0.19238369340026235, "return_on_equity": 0.28016362977118875 }, { "asset_turnover_ratio": 0.7967716146690285, "current_ratio": 1.2225733374077434, "debt_to_equity_ratio": 0.7130902894633768, "profit_margin": 0.2372848963202202, "quarter": 4, "return_on_assets": 0.18906186997763486, "return_on_equity": 0.2723828437729365 } ], "income_statement": [ { "depreciation": 199345, "expenses": 2869490, "income_tax": 363505, "marketing_expense": 554407, "net_income": 1268761, "net_profit": 905256, "operational_expense": 1731549, "product_revenue": 1193376, "quarter": 1, "rd_expense": 398976, "revenue": 4138251, "salaries_expense": 1049850, "service_revenue": 2944875 }, { "depreciation": 152667, "expenses": 2830184, "income_tax": 332044, "marketing_expense": 514540, "net_income": 1260624, "net_profit": 928580, "operational_expense": 1940661, "product_revenue": 870275, "quarter": 2, "rd_expense": 370687, "revenue": 4090808, "salaries_expense": 1106535, "service_revenue": 3220533 }, { "depreciation": 260425, "expenses": 2791416, "income_tax": 316000, "marketing_expense": 426519, "net_income": 1252494, "net_profit": 936494, "operational_expense": 1404185, "product_revenue": 820099, "quarter": 3, "rd_expense": 309864, "revenue": 4043910, "salaries_expense": 1115923, "service_revenue": 3223811 }, { "depreciation": 163277, "expenses": 2753180, "income_tax": 295811, "marketing_expense": 313355, "net_income": 1244369, "net_profit": 948558, "operational_expense": 1733424, "product_revenue": 1567399, "quarter": 4, "rd_expense": 349035, "revenue": 3997549, "salaries_expense": 1077461, "service_revenue": 2430150 } ], "market_conditions": { "gdp_growth": [ -0.0002322121927745141, -0.014264100429777922, -0.00564929131851739, 0.003365311365781715 ], "inflation_rate": [ 0.026229595946773796, 0.028846948454143793, 0.025657138992261186, 0.02497185908666105 ], "interest_rate": [ 0.05516908039112804, 0.05097544937653416, 0.05500954707280558, 0.049796644631976035 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 158982, "billable_hours_per_employee": 154, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 1493411, "net_revenue": 1309209, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1779 }, { "average_project_size": 98533, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 1659943, "net_revenue": 1278821, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 1738 }, { "average_project_size": 136921, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 1379942, "net_revenue": 1249138, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 1697 }, { "average_project_size": 185400, "billable_hours_per_employee": 102, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 1401449, "net_revenue": 1220144, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 1658 } ], "balance_sheet": [ { "assets": 1642143, "current_assets": 668621, "current_liabilities": 507115, "equity": 1021830, "fixed_assets": 973522, "liabilities": 967957, "long_term_liabilities": 460842, "quarter": 1 }, { "assets": 1686752, "current_assets": 717160, "current_liabilities": 422279, "equity": 1067567, "fixed_assets": 969592, "liabilities": 989598, "long_term_liabilities": 567319, "quarter": 2 }, { "assets": 1732574, "current_assets": 865716, "current_liabilities": 463884, "equity": 1088627, "fixed_assets": 866858, "liabilities": 1011723, "long_term_liabilities": 547839, "quarter": 3 }, { "assets": 1779640, "current_assets": 642982, "current_liabilities": 445025, "equity": 1083458, "fixed_assets": 1136658, "liabilities": 1034342, "long_term_liabilities": 589317, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10239, "financing_cash_flow": 186649, "investing_cash_flow": -337419, "net_cash_flow": -104079, "operating_cash_flow": 393391, "quarter": 1 }, { "change_in_working_capital": -15234, "financing_cash_flow": 167050, "investing_cash_flow": -263345, "net_cash_flow": 265990, "operating_cash_flow": 438377, "quarter": 2 }, { "change_in_working_capital": -85061, "financing_cash_flow": -18264, "investing_cash_flow": -238812, "net_cash_flow": 159866, "operating_cash_flow": 436039, "quarter": 3 }, { "change_in_working_capital": -45299, "financing_cash_flow": 90013, "investing_cash_flow": -190090, "net_cash_flow": 193924, "operating_cash_flow": 395506, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7972563899733458, "current_ratio": 1.3184800291847016, "debt_to_equity_ratio": 0.9472779229421724, "profit_margin": 0.26553743519942197, "quarter": 1, "return_on_assets": 0.21170141698987238, "return_on_equity": 0.3402170615464412 }, { "asset_turnover_ratio": 0.7581559114795773, "current_ratio": 1.6983084643091415, "debt_to_equity_ratio": 0.9269657080070852, "profit_margin": 0.2896519528534486, "quarter": 2, "return_on_assets": 0.21960134032744588, "return_on_equity": 0.34696932370521005 }, { "asset_turnover_ratio": 0.7209723798233149, "current_ratio": 1.8662337998292677, "debt_to_equity_ratio": 0.9293568871615346, "profit_margin": 0.2944238346763928, "quarter": 3, "return_on_assets": 0.21227145276334516, "return_on_equity": 0.3378347220857098 }, { "asset_turnover_ratio": 0.6856128205704525, "current_ratio": 1.4448222009999439, "debt_to_equity_ratio": 0.9546673705856619, "profit_margin": 0.2771476153634325, "quarter": 4, "return_on_assets": 0.19001595828369783, "return_on_equity": 0.312111775444918 } ], "income_statement": [ { "depreciation": 45747, "expenses": 825410, "income_tax": 136155, "marketing_expense": 88545, "net_income": 483799, "net_profit": 347644, "operational_expense": 476935, "product_revenue": 523279, "quarter": 1, "rd_expense": 164568, "revenue": 1309209, "salaries_expense": 400970, "service_revenue": 785930 }, { "depreciation": 67964, "expenses": 801232, "income_tax": 107176, "marketing_expense": 129083, "net_income": 477589, "net_profit": 370413, "operational_expense": 535701, "product_revenue": 409757, "quarter": 2, "rd_expense": 82743, "revenue": 1278821, "salaries_expense": 400219, "service_revenue": 869064 }, { "depreciation": 68263, "expenses": 777763, "income_tax": 103599, "marketing_expense": 137172, "net_income": 471375, "net_profit": 367776, "operational_expense": 425174, "product_revenue": 422890, "quarter": 3, "rd_expense": 141583, "revenue": 1249138, "salaries_expense": 262804, "service_revenue": 826248 }, { "depreciation": 57346, "expenses": 754981, "income_tax": 127003, "marketing_expense": 101213, "net_income": 465163, "net_profit": 338160, "operational_expense": 441278, "product_revenue": 363767, "quarter": 4, "rd_expense": 128103, "revenue": 1220144, "salaries_expense": 352878, "service_revenue": 856377 } ], "market_conditions": { "gdp_growth": [ -0.015745449461243295, -0.02417396457516321, -0.026699680354436203, -0.021068456661124422 ], "inflation_rate": [ 0.04076791555362824, 0.0401482567329747, 0.037534821277504044, 0.034872268988448 ], "interest_rate": [ 0.04857543184371864, 0.05184261502376115, 0.05150186401768075, 0.04982699894205147 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 55832, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 3777168, "net_revenue": 3385361, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 4600 }, { "average_project_size": 163301, "billable_hours_per_employee": 104, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 4183948, "net_revenue": 3386665, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4601 }, { "average_project_size": 142678, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 4122504, "net_revenue": 3387969, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 4603 }, { "average_project_size": 196650, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 4256407, "net_revenue": 3389275, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 4605 } ], "balance_sheet": [ { "assets": 4597206, "current_assets": 1508509, "current_liabilities": 1226993, "equity": 3307400, "fixed_assets": 3088697, "liabilities": 2268109, "long_term_liabilities": 1041116, "quarter": 1 }, { "assets": 4685406, "current_assets": 1881173, "current_liabilities": 1210880, "equity": 3458143, "fixed_assets": 2804233, "liabilities": 2286578, "long_term_liabilities": 1075698, "quarter": 2 }, { "assets": 4775299, "current_assets": 2218763, "current_liabilities": 1159843, "equity": 3530418, "fixed_assets": 2556536, "liabilities": 2305197, "long_term_liabilities": 1145354, "quarter": 3 }, { "assets": 4866916, "current_assets": 2251785, "current_liabilities": 986103, "equity": 3655902, "fixed_assets": 2615131, "liabilities": 2323967, "long_term_liabilities": 1337864, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99650, "financing_cash_flow": 47254, "investing_cash_flow": -191869, "net_cash_flow": 742438, "operating_cash_flow": 1081379, "quarter": 1 }, { "change_in_working_capital": 67918, "financing_cash_flow": 18686, "investing_cash_flow": -451996, "net_cash_flow": 1159787, "operating_cash_flow": 1173823, "quarter": 2 }, { "change_in_working_capital": -51168, "financing_cash_flow": -118361, "investing_cash_flow": -209476, "net_cash_flow": 673615, "operating_cash_flow": 1201890, "quarter": 3 }, { "change_in_working_capital": 17636, "financing_cash_flow": 154076, "investing_cash_flow": -428552, "net_cash_flow": 1098102, "operating_cash_flow": 1299550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7363953235943745, "current_ratio": 1.2294357017521698, "debt_to_equity_ratio": 0.6857679748442885, "profit_margin": 0.28898040711167877, "quarter": 1, "return_on_assets": 0.21280382040743878, "return_on_equity": 0.29579216302836064 }, { "asset_turnover_ratio": 0.7228114276542951, "current_ratio": 1.55355856897463, "debt_to_equity_ratio": 0.6612155714786809, "profit_margin": 0.31279001613681895, "quarter": 2, "return_on_assets": 0.2260881981198641, "return_on_equity": 0.3063248107438009 }, { "asset_turnover_ratio": 0.709477877720327, "current_ratio": 1.9129856368491254, "debt_to_equity_ratio": 0.6529529931016668, "profit_margin": 0.3129650832106197, "quarter": 3, "return_on_assets": 0.22204180303683602, "return_on_equity": 0.3003372405193946 }, { "asset_turnover_ratio": 0.6963906917645589, "current_ratio": 2.2835190644385017, "debt_to_equity_ratio": 0.6356754092423703, "profit_margin": 0.32837494744451245, "quarter": 4, "return_on_assets": 0.22867725680903472, "return_on_equity": 0.30442637685583473 } ], "income_statement": [ { "depreciation": 103076, "expenses": 2038040, "income_tax": 369018, "marketing_expense": 235364, "net_income": 1347321, "net_profit": 978303, "operational_expense": 1046683, "product_revenue": 826174, "quarter": 1, "rd_expense": 281752, "revenue": 3385361, "salaries_expense": 865109, "service_revenue": 2559187 }, { "depreciation": 114508, "expenses": 2023670, "income_tax": 303680, "marketing_expense": 239230, "net_income": 1362995, "net_profit": 1059315, "operational_expense": 1329891, "product_revenue": 798020, "quarter": 2, "rd_expense": 233727, "revenue": 3386665, "salaries_expense": 972639, "service_revenue": 2588645 }, { "depreciation": 141574, "expenses": 2009401, "income_tax": 318252, "marketing_expense": 225491, "net_income": 1378568, "net_profit": 1060316, "operational_expense": 1189565, "product_revenue": 798117, "quarter": 3, "rd_expense": 397463, "revenue": 3387969, "salaries_expense": 699775, "service_revenue": 2589852 }, { "depreciation": 186597, "expenses": 1995233, "income_tax": 281089, "marketing_expense": 337218, "net_income": 1394042, "net_profit": 1112953, "operational_expense": 1096185, "product_revenue": 1059004, "quarter": 4, "rd_expense": 278336, "revenue": 3389275, "salaries_expense": 754172, "service_revenue": 2330271 } ], "market_conditions": { "gdp_growth": [ 0.0018920847518651956, 0.006585379726344771, -0.004834152682038701, -0.0034640852726981293 ], "inflation_rate": [ 0.016283670340424647, 0.01760802233293024, 0.024048163277918023, 0.021002452993416076 ], "interest_rate": [ 0.048562252868607735, 0.04461651935047989, 0.04573042120306797, 0.04526053472334329 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 55410, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 1852750, "net_revenue": 1542519, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2096 }, { "average_project_size": 111296, "billable_hours_per_employee": 122, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 1960380, "net_revenue": 1535293, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 2086 }, { "average_project_size": 153044, "billable_hours_per_employee": 105, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 1808341, "net_revenue": 1528102, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2076 }, { "average_project_size": 98401, "billable_hours_per_employee": 132, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 1916664, "net_revenue": 1520945, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2067 } ], "balance_sheet": [ { "assets": 1545462, "current_assets": 580032, "current_liabilities": 258801, "equity": 1214622, "fixed_assets": 965430, "liabilities": 629835, "long_term_liabilities": 371034, "quarter": 1 }, { "assets": 1585301, "current_assets": 704242, "current_liabilities": 328332, "equity": 1257139, "fixed_assets": 881059, "liabilities": 643063, "long_term_liabilities": 314731, "quarter": 2 }, { "assets": 1626168, "current_assets": 542594, "current_liabilities": 373010, "equity": 1284914, "fixed_assets": 1083574, "liabilities": 656569, "long_term_liabilities": 283559, "quarter": 3 }, { "assets": 1668088, "current_assets": 501810, "current_liabilities": 377530, "equity": 1295351, "fixed_assets": 1166278, "liabilities": 670358, "long_term_liabilities": 292828, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97623, "financing_cash_flow": 38092, "investing_cash_flow": -350642, "net_cash_flow": 433567, "operating_cash_flow": 394276, "quarter": 1 }, { "change_in_working_capital": -26261, "financing_cash_flow": -128234, "investing_cash_flow": -266574, "net_cash_flow": -66861, "operating_cash_flow": 395799, "quarter": 2 }, { "change_in_working_capital": 48963, "financing_cash_flow": -41027, "investing_cash_flow": -397266, "net_cash_flow": 242575, "operating_cash_flow": 402679, "quarter": 3 }, { "change_in_working_capital": -39413, "financing_cash_flow": 97616, "investing_cash_flow": -125257, "net_cash_flow": 99821, "operating_cash_flow": 382463, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9980957150677273, "current_ratio": 2.241227815966708, "debt_to_equity_ratio": 0.5185440408620954, "profit_margin": 0.19383553784426644, "quarter": 1, "return_on_assets": 0.19346641975021062, "return_on_equity": 0.2461630037987127 }, { "asset_turnover_ratio": 0.968455201882797, "current_ratio": 2.1449082026729043, "debt_to_equity_ratio": 0.5115289558274781, "profit_margin": 0.2051080803468784, "quarter": 2, "return_on_assets": 0.19863798736012908, "return_on_equity": 0.25049020036766023 }, { "asset_turnover_ratio": 0.9396950376590857, "current_ratio": 1.4546366049167583, "debt_to_equity_ratio": 0.5109828362053803, "profit_margin": 0.20634421000692363, "quarter": 3, "return_on_assets": 0.19390063019319037, "return_on_equity": 0.24539774646396567 }, { "asset_turnover_ratio": 0.9117894259775263, "current_ratio": 1.3291923820623526, "debt_to_equity_ratio": 0.5175106978726229, "profit_margin": 0.19568163214317413, "quarter": 4, "return_on_assets": 0.17842044304617022, "return_on_equity": 0.22976089106350325 } ], "income_statement": [ { "depreciation": 95281, "expenses": 1118198, "income_tax": 125326, "marketing_expense": 133014, "net_income": 424321, "net_profit": 298995, "operational_expense": 752102, "product_revenue": 311553, "quarter": 1, "rd_expense": 136491, "revenue": 1542519, "salaries_expense": 409664, "service_revenue": 1230966 }, { "depreciation": 80898, "expenses": 1112919, "income_tax": 107473, "marketing_expense": 141352, "net_income": 422374, "net_profit": 314901, "operational_expense": 770458, "product_revenue": 438467, "quarter": 2, "rd_expense": 165908, "revenue": 1535293, "salaries_expense": 378801, "service_revenue": 1096826 }, { "depreciation": 87364, "expenses": 1107665, "income_tax": 105122, "marketing_expense": 149940, "net_income": 420437, "net_profit": 315315, "operational_expense": 772341, "product_revenue": 496906, "quarter": 3, "rd_expense": 176096, "revenue": 1528102, "salaries_expense": 332750, "service_revenue": 1031196 }, { "depreciation": 84842, "expenses": 1102436, "income_tax": 120888, "marketing_expense": 211266, "net_income": 418509, "net_profit": 297621, "operational_expense": 567684, "product_revenue": 578223, "quarter": 4, "rd_expense": 169510, "revenue": 1520945, "salaries_expense": 480674, "service_revenue": 942722 } ], "market_conditions": { "gdp_growth": [ -0.0037530305869014798, -0.010387709868665747, -0.006885489767691141, -0.018429503154571654 ], "inflation_rate": [ 0.024442031940053593, 0.028889309658949116, 0.02993536921469299, 0.02793661824047627 ], "interest_rate": [ 0.05502718528226057, 0.0530586350263742, 0.06034479427778662, 0.05377687359861648 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 160245, "billable_hours_per_employee": 119, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 1496525, "net_revenue": 1244327, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 1691 }, { "average_project_size": 54350, "billable_hours_per_employee": 133, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 1503835, "net_revenue": 1211674, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 1646 }, { "average_project_size": 76744, "billable_hours_per_employee": 111, "client_concentration": 0.4, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 1507597, "net_revenue": 1179879, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1603 }, { "average_project_size": 63772, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 1282683, "net_revenue": 1148918, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1561 } ], "balance_sheet": [ { "assets": 1817285, "current_assets": 617093, "current_liabilities": 524073, "equity": 1150955, "fixed_assets": 1200192, "liabilities": 1018601, "long_term_liabilities": 494528, "quarter": 1 }, { "assets": 1874829, "current_assets": 928544, "current_liabilities": 420398, "equity": 1207897, "fixed_assets": 946285, "liabilities": 1028179, "long_term_liabilities": 607781, "quarter": 2 }, { "assets": 1934195, "current_assets": 902566, "current_liabilities": 612298, "equity": 1262697, "fixed_assets": 1031629, "liabilities": 1037848, "long_term_liabilities": 425550, "quarter": 3 }, { "assets": 1995441, "current_assets": 793855, "current_liabilities": 556652, "equity": 1284703, "fixed_assets": 1201586, "liabilities": 1047607, "long_term_liabilities": 490955, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2091, "financing_cash_flow": -89976, "investing_cash_flow": -369335, "net_cash_flow": 313304, "operating_cash_flow": 390833, "quarter": 1 }, { "change_in_working_capital": -31843, "financing_cash_flow": 137370, "investing_cash_flow": -441138, "net_cash_flow": 211726, "operating_cash_flow": 421227, "quarter": 2 }, { "change_in_working_capital": -39528, "financing_cash_flow": 86613, "investing_cash_flow": -204088, "net_cash_flow": -111350, "operating_cash_flow": 414817, "quarter": 3 }, { "change_in_working_capital": 85008, "financing_cash_flow": 75608, "investing_cash_flow": -155574, "net_cash_flow": 209323, "operating_cash_flow": 389108, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6847175869497629, "current_ratio": 1.1774943567022151, "debt_to_equity_ratio": 0.8850050610145488, "profit_margin": 0.2831016284304688, "quarter": 1, "return_on_assets": 0.19384466388045904, "return_on_equity": 0.3060684388181988 }, { "asset_turnover_ratio": 0.6462850745321307, "current_ratio": 2.2087260167745804, "debt_to_equity_ratio": 0.8512141349800522, "profit_margin": 0.29813877330040917, "quarter": 2, "return_on_assets": 0.19268263932337296, "return_on_equity": 0.2990710300629938 }, { "asset_turnover_ratio": 0.6100103660696052, "current_ratio": 1.474063282911262, "debt_to_equity_ratio": 0.8219295682178701, "profit_margin": 0.31049794089054894, "quarter": 3, "return_on_assets": 0.1894069625865024, "return_on_equity": 0.29013294559185615 }, { "asset_turnover_ratio": 0.5757714710683002, "current_ratio": 1.4261244008824185, "debt_to_equity_ratio": 0.8154468386856729, "profit_margin": 0.2932054332859264, "quarter": 4, "return_on_assets": 0.1688193236482562, "return_on_equity": 0.2622154692563184 } ], "income_statement": [ { "depreciation": 38562, "expenses": 748148, "income_tax": 143908, "marketing_expense": 134336, "net_income": 496179, "net_profit": 352271, "operational_expense": 438381, "product_revenue": 439120, "quarter": 1, "rd_expense": 111467, "revenue": 1244327, "salaries_expense": 292707, "service_revenue": 805207 }, { "depreciation": 59980, "expenses": 729394, "income_tax": 121033, "marketing_expense": 75414, "net_income": 482280, "net_profit": 361247, "operational_expense": 488897, "product_revenue": 374186, "quarter": 2, "rd_expense": 137453, "revenue": 1211674, "salaries_expense": 257435, "service_revenue": 837488 }, { "depreciation": 48467, "expenses": 711110, "income_tax": 102419, "marketing_expense": 114864, "net_income": 468769, "net_profit": 366350, "operational_expense": 432500, "product_revenue": 369154, "quarter": 3, "rd_expense": 76426, "revenue": 1179879, "salaries_expense": 277937, "service_revenue": 810725 }, { "depreciation": 52239, "expenses": 693285, "income_tax": 118764, "marketing_expense": 98182, "net_income": 455633, "net_profit": 336869, "operational_expense": 389704, "product_revenue": 290307, "quarter": 4, "rd_expense": 119406, "revenue": 1148918, "salaries_expense": 237490, "service_revenue": 858611 } ], "market_conditions": { "gdp_growth": [ -0.018855619967277464, -0.01042645050923263, -0.014147830977369163, -0.017748742752312023 ], "inflation_rate": [ 0.0212398770366806, 0.02300166343913873, 0.025086808427963007, 0.022810125680219444 ], "interest_rate": [ 0.04882852844693398, 0.05275425150833206, 0.046732694533307334, 0.047938709121756316 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1997, "industry": "Advertising", "location": "New Lynntown", "name": "Webb-Martinez", "num_employees": 254, "region": "Latin America", "revenue_size": "Small", "website": "www.webb-martinez.com" }

[ { "advertising_kpis": [ { "average_project_size": 184421, "billable_hours_per_employee": 112, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 1617032, "net_revenue": 1414030, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 5567 }, { "average_project_size": 87873, "billable_hours_per_employee": 113, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 1772455, "net_revenue": 1384475, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 5451 }, { "average_project_size": 77464, "billable_hours_per_employee": 97, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 1550804, "net_revenue": 1355537, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 5337 }, { "average_project_size": 151090, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 1662556, "net_revenue": 1327205, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5225 } ], "balance_sheet": [ { "assets": 1812829, "current_assets": 775179, "current_liabilities": 371570, "equity": 1245021, "fixed_assets": 1037650, "liabilities": 789927, "long_term_liabilities": 418357, "quarter": 1 }, { "assets": 1843712, "current_assets": 689088, "current_liabilities": 467059, "equity": 1237802, "fixed_assets": 1154624, "liabilities": 810875, "long_term_liabilities": 343816, "quarter": 2 }, { "assets": 1875121, "current_assets": 616503, "current_liabilities": 389040, "equity": 1251254, "fixed_assets": 1258618, "liabilities": 832379, "long_term_liabilities": 443339, "quarter": 3 }, { "assets": 1907065, "current_assets": 882005, "current_liabilities": 510618, "equity": 1229344, "fixed_assets": 1025060, "liabilities": 854453, "long_term_liabilities": 343835, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88125, "financing_cash_flow": 159654, "investing_cash_flow": -301173, "net_cash_flow": 10664, "operating_cash_flow": 322633, "quarter": 1 }, { "change_in_working_capital": -73253, "financing_cash_flow": -73960, "investing_cash_flow": -403913, "net_cash_flow": 127506, "operating_cash_flow": 273468, "quarter": 2 }, { "change_in_working_capital": 32782, "financing_cash_flow": 170161, "investing_cash_flow": -270569, "net_cash_flow": -211156, "operating_cash_flow": 276061, "quarter": 3 }, { "change_in_working_capital": -32450, "financing_cash_flow": 33678, "investing_cash_flow": -126593, "net_cash_flow": 304137, "operating_cash_flow": 274272, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7800128969693225, "current_ratio": 2.0862260139408457, "debt_to_equity_ratio": 0.6344688161886426, "profit_margin": 0.15708224012220393, "quarter": 1, "return_on_assets": 0.12252617318015102, "return_on_equity": 0.17840582608646763 }, { "asset_turnover_ratio": 0.7509171714454318, "current_ratio": 1.4753767725276679, "debt_to_equity_ratio": 0.6550926561760282, "profit_margin": 0.14804528792502572, "quarter": 2, "return_on_assets": 0.11116974885448487, "return_on_equity": 0.16558787269692568 }, { "asset_turnover_ratio": 0.7229064151060118, "current_ratio": 1.5846776681061074, "debt_to_equity_ratio": 0.6652358354099168, "profit_margin": 0.15382243347101554, "quarter": 3, "return_on_assets": 0.11119922394341485, "return_on_equity": 0.16664242431992227 }, { "asset_turnover_ratio": 0.695941145162855, "current_ratio": 1.7273284529726722, "debt_to_equity_ratio": 0.6950479280006248, "profit_margin": 0.13316104143670346, "quarter": 4, "return_on_assets": 0.09267224766853778, "return_on_equity": 0.14376122549912798 } ], "income_statement": [ { "depreciation": 100514, "expenses": 1130369, "income_tax": 61542, "marketing_expense": 166686, "net_income": 283661, "net_profit": 222119, "operational_expense": 584285, "product_revenue": 388571, "quarter": 1, "rd_expense": 171789, "revenue": 1414030, "salaries_expense": 392595, "service_revenue": 1025459 }, { "depreciation": 68503, "expenses": 1112391, "income_tax": 67119, "marketing_expense": 161109, "net_income": 272084, "net_profit": 204965, "operational_expense": 607928, "product_revenue": 402000, "quarter": 2, "rd_expense": 210233, "revenue": 1384475, "salaries_expense": 524923, "service_revenue": 982475 }, { "depreciation": 67549, "expenses": 1094700, "income_tax": 52325, "marketing_expense": 195462, "net_income": 260837, "net_profit": 208512, "operational_expense": 613868, "product_revenue": 468458, "quarter": 3, "rd_expense": 126463, "revenue": 1355537, "salaries_expense": 440941, "service_revenue": 887079 }, { "depreciation": 97540, "expenses": 1077290, "income_tax": 73183, "marketing_expense": 191863, "net_income": 249915, "net_profit": 176732, "operational_expense": 547856, "product_revenue": 471911, "quarter": 4, "rd_expense": 146788, "revenue": 1327205, "salaries_expense": 427600, "service_revenue": 855294 } ], "market_conditions": { "gdp_growth": [ 0.04535907425475365, 0.0314109733124197, 0.03431793463680588, 0.04047059290469191 ], "inflation_rate": [ 0.0045164199904414205, 0.00910487010068373, 0.006166213640182695, 0.003473719628281779 ], "interest_rate": [ 0.007984777719524933, 0.013356178528486569, 0.012608508487283916, 0.014800652743450583 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 96447, "billable_hours_per_employee": 126, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 1539565, "net_revenue": 1234243, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 4859 }, { "average_project_size": 76677, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 1562381, "net_revenue": 1208190, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4757 }, { "average_project_size": 151182, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 1531025, "net_revenue": 1182688, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 4656 }, { "average_project_size": 100128, "billable_hours_per_employee": 85, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 1300569, "net_revenue": 1157724, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 4558 } ], "balance_sheet": [ { "assets": 1728564, "current_assets": 619935, "current_liabilities": 423569, "equity": 1247534, "fixed_assets": 1108629, "liabilities": 795767, "long_term_liabilities": 372198, "quarter": 1 }, { "assets": 1768704, "current_assets": 591685, "current_liabilities": 468916, "equity": 1276804, "fixed_assets": 1177019, "liabilities": 802045, "long_term_liabilities": 333129, "quarter": 2 }, { "assets": 1809776, "current_assets": 548672, "current_liabilities": 413970, "equity": 1305576, "fixed_assets": 1261104, "liabilities": 808372, "long_term_liabilities": 394402, "quarter": 3 }, { "assets": 1851801, "current_assets": 654055, "current_liabilities": 344635, "equity": 1344157, "fixed_assets": 1197746, "liabilities": 814750, "long_term_liabilities": 470115, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19138, "financing_cash_flow": -46811, "investing_cash_flow": -182381, "net_cash_flow": 133359, "operating_cash_flow": 367392, "quarter": 1 }, { "change_in_working_capital": -1692, "financing_cash_flow": 62117, "investing_cash_flow": -339190, "net_cash_flow": -10360, "operating_cash_flow": 364243, "quarter": 2 }, { "change_in_working_capital": -6941, "financing_cash_flow": -90134, "investing_cash_flow": -292388, "net_cash_flow": 366484, "operating_cash_flow": 349757, "quarter": 3 }, { "change_in_working_capital": 35474, "financing_cash_flow": -72403, "investing_cash_flow": -308699, "net_cash_flow": -144930, "operating_cash_flow": 379488, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7140279445829023, "current_ratio": 1.4635986108520689, "debt_to_equity_ratio": 0.6378719938695058, "profit_margin": 0.2550040794235819, "quarter": 1, "return_on_assets": 0.18208003869107536, "return_on_equity": 0.2522873124099223 }, { "asset_turnover_ratio": 0.6830933836300478, "current_ratio": 1.2618144827645037, "debt_to_equity_ratio": 0.6281661085021664, "profit_margin": 0.2567021743268857, "quarter": 2, "return_on_assets": 0.1753515568461427, "return_on_equity": 0.24290729039069425 }, { "asset_turnover_ratio": 0.6534996596263847, "current_ratio": 1.3253907287967728, "debt_to_equity_ratio": 0.6191688572706606, "profit_margin": 0.2571870180470251, "quarter": 3, "return_on_assets": 0.16807162875405576, "return_on_equity": 0.23297916015613032 }, { "asset_turnover_ratio": 0.6251881276659857, "current_ratio": 1.8978194321528574, "debt_to_equity_ratio": 0.606141990853747, "profit_margin": 0.2652670239193452, "quarter": 4, "return_on_assets": 0.16584179401566368, "return_on_equity": 0.2284747987028301 } ], "income_statement": [ { "depreciation": 52655, "expenses": 799102, "income_tax": 120404, "marketing_expense": 83757, "net_income": 435141, "net_profit": 314737, "operational_expense": 482572, "product_revenue": 429593, "quarter": 1, "rd_expense": 147220, "revenue": 1234243, "salaries_expense": 399001, "service_revenue": 804650 }, { "depreciation": 54098, "expenses": 777951, "income_tax": 120094, "marketing_expense": 81444, "net_income": 430239, "net_profit": 310145, "operational_expense": 483504, "product_revenue": 274225, "quarter": 2, "rd_expense": 84275, "revenue": 1208190, "salaries_expense": 296532, "service_revenue": 933965 }, { "depreciation": 45585, "expenses": 757361, "income_tax": 121155, "marketing_expense": 148501, "net_income": 425327, "net_profit": 304172, "operational_expense": 462216, "product_revenue": 288295, "quarter": 3, "rd_expense": 132809, "revenue": 1182688, "salaries_expense": 324146, "service_revenue": 894393 }, { "depreciation": 72382, "expenses": 737315, "income_tax": 113303, "marketing_expense": 134276, "net_income": 420409, "net_profit": 307106, "operational_expense": 447680, "product_revenue": 440910, "quarter": 4, "rd_expense": 79937, "revenue": 1157724, "salaries_expense": 223179, "service_revenue": 716814 } ], "market_conditions": { "gdp_growth": [ 0.05419351369760475, 0.05612862340201075, 0.05811527170559792, 0.061518621547862765 ], "inflation_rate": [ 0.009276982484096315, 0.008937000579629949, 0.007983220672009277, 0.01370872690532482 ], "interest_rate": [ 0.013677368153111423, 0.007266179705315232, 0.0079752630244294, 0.00862403232570254 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 75488, "billable_hours_per_employee": 104, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 5078914, "net_revenue": 4252978, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 16744 }, { "average_project_size": 122648, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 4754195, "net_revenue": 4255566, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 16754 }, { "average_project_size": 189920, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 4904411, "net_revenue": 4258157, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 16764 }, { "average_project_size": 154795, "billable_hours_per_employee": 123, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 4881670, "net_revenue": 4260749, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 16775 } ], "balance_sheet": [ { "assets": 6126333, "current_assets": 2120596, "current_liabilities": 1092334, "equity": 4214537, "fixed_assets": 4005737, "liabilities": 2714240, "long_term_liabilities": 1621906, "quarter": 1 }, { "assets": 6236938, "current_assets": 1947839, "current_liabilities": 1259667, "equity": 4325643, "fixed_assets": 4289099, "liabilities": 2745210, "long_term_liabilities": 1485543, "quarter": 2 }, { "assets": 6349541, "current_assets": 2197549, "current_liabilities": 1633592, "equity": 4346726, "fixed_assets": 4151992, "liabilities": 2776534, "long_term_liabilities": 1142942, "quarter": 3 }, { "assets": 6464176, "current_assets": 2569701, "current_liabilities": 1549224, "equity": 4387149, "fixed_assets": 3894475, "liabilities": 2808215, "long_term_liabilities": 1258991, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38999, "financing_cash_flow": 38107, "investing_cash_flow": -155568, "net_cash_flow": 1050622, "operating_cash_flow": 1058580, "quarter": 1 }, { "change_in_working_capital": 26531, "financing_cash_flow": -35732, "investing_cash_flow": -132463, "net_cash_flow": 889550, "operating_cash_flow": 1033141, "quarter": 2 }, { "change_in_working_capital": -72300, "financing_cash_flow": -157353, "investing_cash_flow": -205935, "net_cash_flow": 779332, "operating_cash_flow": 964520, "quarter": 3 }, { "change_in_working_capital": -85557, "financing_cash_flow": -160743, "investing_cash_flow": -345485, "net_cash_flow": 342275, "operating_cash_flow": 930613, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6942126717564977, "current_ratio": 1.9413439479133672, "debt_to_equity_ratio": 0.644018548182161, "profit_margin": 0.18867814505506494, "quarter": 1, "return_on_assets": 0.13098275918073665, "return_on_equity": 0.19039908772897238 }, { "asset_turnover_ratio": 0.6823165469979019, "current_ratio": 1.5463126365936395, "debt_to_equity_ratio": 0.6346362841316309, "profit_margin": 0.195958657438282, "quarter": 2, "return_on_assets": 0.1337058344976333, "return_on_equity": 0.19278405545718869 }, { "asset_turnover_ratio": 0.6706243805654614, "current_ratio": 1.345225123531457, "debt_to_equity_ratio": 0.638764440178654, "profit_margin": 0.181702788318984, "quarter": 3, "return_on_assets": 0.1218543198634358, "return_on_equity": 0.17800040766314693 }, { "asset_turnover_ratio": 0.6591325793109594, "current_ratio": 1.6587020340505956, "debt_to_equity_ratio": 0.6401002108658721, "profit_margin": 0.17161020280706515, "quarter": 4, "return_on_assets": 0.11311387561229769, "return_on_equity": 0.16666586888204618 } ], "income_statement": [ { "depreciation": 256136, "expenses": 3186909, "income_tax": 263625, "marketing_expense": 486352, "net_income": 1066069, "net_profit": 802444, "operational_expense": 1870221, "product_revenue": 1515342, "quarter": 1, "rd_expense": 396824, "revenue": 4252978, "salaries_expense": 1289849, "service_revenue": 2737636 }, { "depreciation": 199226, "expenses": 3199479, "income_tax": 222172, "marketing_expense": 485816, "net_income": 1056087, "net_profit": 833915, "operational_expense": 1725905, "product_revenue": 1263935, "quarter": 2, "rd_expense": 407463, "revenue": 4255566, "salaries_expense": 1360390, "service_revenue": 2991631 }, { "depreciation": 190801, "expenses": 3212099, "income_tax": 272339, "marketing_expense": 632311, "net_income": 1046058, "net_profit": 773719, "operational_expense": 1814512, "product_revenue": 1475900, "quarter": 3, "rd_expense": 415517, "revenue": 4258157, "salaries_expense": 1482214, "service_revenue": 2782257 }, { "depreciation": 199425, "expenses": 3224769, "income_tax": 304792, "marketing_expense": 528709, "net_income": 1035980, "net_profit": 731188, "operational_expense": 1639015, "product_revenue": 999593, "quarter": 4, "rd_expense": 470218, "revenue": 4260749, "salaries_expense": 1262902, "service_revenue": 3261156 } ], "market_conditions": { "gdp_growth": [ 0.03292394871183067, 0.04284386846395331, 0.040126072851550704, 0.037856694698600535 ], "inflation_rate": [ 0.003991898723661372, 0.007695816298112957, 0.007681303217298209, 0.010124024876830263 ], "interest_rate": [ 0.014170707841040013, 0.016712447076693185, 0.015950041485387458, 0.01708799299280773 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 161558, "billable_hours_per_employee": 110, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 5728458, "net_revenue": 4689262, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 18462 }, { "average_project_size": 60054, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 5126252, "net_revenue": 4608725, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 18145 }, { "average_project_size": 106539, "billable_hours_per_employee": 93, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 5546730, "net_revenue": 4529572, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 17833 }, { "average_project_size": 199227, "billable_hours_per_employee": 88, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 4960568, "net_revenue": 4451778, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 17527 } ], "balance_sheet": [ { "assets": 5450776, "current_assets": 2002736, "current_liabilities": 917778, "equity": 4127573, "fixed_assets": 3448040, "liabilities": 2241324, "long_term_liabilities": 1323546, "quarter": 1 }, { "assets": 5528582, "current_assets": 2586019, "current_liabilities": 1135127, "equity": 4092306, "fixed_assets": 2942563, "liabilities": 2297134, "long_term_liabilities": 1162007, "quarter": 2 }, { "assets": 5607498, "current_assets": 2262727, "current_liabilities": 1357677, "equity": 4194309, "fixed_assets": 3344771, "liabilities": 2354335, "long_term_liabilities": 996658, "quarter": 3 }, { "assets": 5687541, "current_assets": 2348178, "current_liabilities": 1099508, "equity": 4153421, "fixed_assets": 3339363, "liabilities": 2412959, "long_term_liabilities": 1313451, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10534, "financing_cash_flow": 57990, "investing_cash_flow": -337469, "net_cash_flow": 1292743, "operating_cash_flow": 1255890, "quarter": 1 }, { "change_in_working_capital": 8782, "financing_cash_flow": -94074, "investing_cash_flow": -250204, "net_cash_flow": 1097946, "operating_cash_flow": 1106395, "quarter": 2 }, { "change_in_working_capital": -76289, "financing_cash_flow": 84833, "investing_cash_flow": -461082, "net_cash_flow": 931829, "operating_cash_flow": 1273980, "quarter": 3 }, { "change_in_working_capital": 13399, "financing_cash_flow": -161465, "investing_cash_flow": -410123, "net_cash_flow": 824789, "operating_cash_flow": 1189162, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8602925528401828, "current_ratio": 2.1821573408819996, "debt_to_equity_ratio": 0.5430125645264178, "profit_margin": 0.19579221634449087, "quarter": 1, "return_on_assets": 0.16843858562523942, "return_on_equity": 0.22243604171264808 }, { "asset_turnover_ratio": 0.8336179150458471, "current_ratio": 2.2781759221655373, "debt_to_equity_ratio": 0.5613299689710398, "profit_margin": 0.1867887539395386, "quarter": 2, "return_on_assets": 0.15571045161308994, "return_on_equity": 0.21036012458501394 }, { "asset_turnover_ratio": 0.8077705957273636, "current_ratio": 1.666616581116127, "debt_to_equity_ratio": 0.5613165362876221, "profit_margin": 0.2077781300308285, "quarter": 3, "return_on_assets": 0.16783706387411998, "return_on_equity": 0.2243864245576566 }, { "asset_turnover_ratio": 0.7827245553043046, "current_ratio": 2.1356624963165345, "debt_to_equity_ratio": 0.5809569990617373, "profit_margin": 0.19741303362386894, "quarter": 4, "return_on_assets": 0.15452002895451655, "return_on_equity": 0.21159400889050256 } ], "income_statement": [ { "depreciation": 337769, "expenses": 3538685, "income_tax": 232456, "marketing_expense": 629844, "net_income": 1150577, "net_profit": 918121, "operational_expense": 2327580, "product_revenue": 1154030, "quarter": 1, "rd_expense": 361566, "revenue": 4689262, "salaries_expense": 1245525, "service_revenue": 3535232 }, { "depreciation": 245537, "expenses": 3441634, "income_tax": 306233, "marketing_expense": 538317, "net_income": 1167091, "net_profit": 860858, "operational_expense": 2252692, "product_revenue": 1208697, "quarter": 2, "rd_expense": 660483, "revenue": 4608725, "salaries_expense": 1152722, "service_revenue": 3400028 }, { "depreciation": 332834, "expenses": 3347244, "income_tax": 241182, "marketing_expense": 420823, "net_income": 1182328, "net_profit": 941146, "operational_expense": 1689159, "product_revenue": 969707, "quarter": 3, "rd_expense": 399390, "revenue": 4529572, "salaries_expense": 1142247, "service_revenue": 3559865 }, { "depreciation": 310323, "expenses": 3255444, "income_tax": 317495, "marketing_expense": 613847, "net_income": 1196334, "net_profit": 878839, "operational_expense": 1786129, "product_revenue": 1064368, "quarter": 4, "rd_expense": 555381, "revenue": 4451778, "salaries_expense": 1430361, "service_revenue": 3387410 } ], "market_conditions": { "gdp_growth": [ 0.05372556709767614, 0.03795177644956613, 0.05233987228091755, 0.04620949901321453 ], "inflation_rate": [ 0.003576220256722465, 0.001541602197568028, 0.008010877727385124, 0.005154064946683306 ], "interest_rate": [ 0.015117861284889468, 0.012824460985837886, 0.01803331693749492, 0.020333316826555956 ], "year": 2000 }, "random_event": { "description": "Webb-Martinez Expansion to New Market in 2000", "impact": -0.09, "type": "Expansion to New Market" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 193646, "billable_hours_per_employee": 132, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 3701370, "net_revenue": 3029007, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 11925 }, { "average_project_size": 110583, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 3902916, "net_revenue": 3044298, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 11985 }, { "average_project_size": 112080, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 3556850, "net_revenue": 3059667, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 12046 }, { "average_project_size": 98696, "billable_hours_per_employee": 91, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 3622317, "net_revenue": 3075114, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 12107 } ], "balance_sheet": [ { "assets": 3284945, "current_assets": 1209329, "current_liabilities": 1064553, "equity": 1916582, "fixed_assets": 2075616, "liabilities": 1940602, "long_term_liabilities": 876049, "quarter": 1 }, { "assets": 3325332, "current_assets": 1456810, "current_liabilities": 1097455, "equity": 1892928, "fixed_assets": 1868522, "liabilities": 1982937, "long_term_liabilities": 885482, "quarter": 2 }, { "assets": 3366215, "current_assets": 1150230, "current_liabilities": 1032306, "equity": 1916154, "fixed_assets": 2215985, "liabilities": 2026194, "long_term_liabilities": 993888, "quarter": 3 }, { "assets": 3407600, "current_assets": 1476212, "current_liabilities": 1098587, "equity": 1886526, "fixed_assets": 1931388, "liabilities": 2070396, "long_term_liabilities": 971809, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22139, "financing_cash_flow": -44395, "investing_cash_flow": -247340, "net_cash_flow": 322714, "operating_cash_flow": 734045, "quarter": 1 }, { "change_in_working_capital": 70737, "financing_cash_flow": -136150, "investing_cash_flow": -143707, "net_cash_flow": 382087, "operating_cash_flow": 692283, "quarter": 2 }, { "change_in_working_capital": 45690, "financing_cash_flow": -58619, "investing_cash_flow": -240904, "net_cash_flow": 478837, "operating_cash_flow": 715521, "quarter": 3 }, { "change_in_working_capital": -73972, "financing_cash_flow": 197588, "investing_cash_flow": -436577, "net_cash_flow": 285128, "operating_cash_flow": 707311, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9220875844192217, "current_ratio": 1.1359969865286181, "debt_to_equity_ratio": 1.0125327275326597, "profit_margin": 0.18891966905325738, "quarter": 1, "return_on_assets": 0.17420048128659688, "return_on_equity": 0.29857266738391575 }, { "asset_turnover_ratio": 0.9154869348383861, "current_ratio": 1.327443949865826, "debt_to_equity_ratio": 1.0475501445379856, "profit_margin": 0.18084070613323663, "quarter": 2, "return_on_assets": 0.16555730375192612, "return_on_equity": 0.29083673547012884 }, { "asset_turnover_ratio": 0.9089339213330105, "current_ratio": 1.1142335702785802, "debt_to_equity_ratio": 1.0574275345301056, "profit_margin": 0.1882992495588572, "quarter": 3, "return_on_assets": 0.17115157528559524, "return_on_equity": 0.3006715535390162 }, { "asset_turnover_ratio": 0.9024281018898932, "current_ratio": 1.3437370003468092, "debt_to_equity_ratio": 1.0974648639880924, "profit_margin": 0.17863467825908244, "quarter": 4, "return_on_assets": 0.16120495363305554, "return_on_equity": 0.2911817806910692 } ], "income_statement": [ { "depreciation": 161806, "expenses": 2310881, "income_tax": 145887, "marketing_expense": 283541, "net_income": 718126, "net_profit": 572239, "operational_expense": 1297656, "product_revenue": 1169641, "quarter": 1, "rd_expense": 275917, "revenue": 3029007, "salaries_expense": 757599, "service_revenue": 1859366 }, { "depreciation": 141750, "expenses": 2317608, "income_tax": 176157, "marketing_expense": 243788, "net_income": 726690, "net_profit": 550533, "operational_expense": 1448767, "product_revenue": 1142843, "quarter": 2, "rd_expense": 416061, "revenue": 3044298, "salaries_expense": 786157, "service_revenue": 1901455 }, { "depreciation": 139388, "expenses": 2324355, "income_tax": 159179, "marketing_expense": 385196, "net_income": 735312, "net_profit": 576133, "operational_expense": 1478848, "product_revenue": 956622, "quarter": 3, "rd_expense": 272334, "revenue": 3059667, "salaries_expense": 730201, "service_revenue": 2103045 }, { "depreciation": 157989, "expenses": 2331121, "income_tax": 194671, "marketing_expense": 236858, "net_income": 743993, "net_profit": 549322, "operational_expense": 1413593, "product_revenue": 677706, "quarter": 4, "rd_expense": 259726, "revenue": 3075114, "salaries_expense": 971048, "service_revenue": 2397408 } ], "market_conditions": { "gdp_growth": [ 0.05195118374162756, 0.057237311073667044, 0.05189928152944014, 0.04601864524427922 ], "inflation_rate": [ 0.010292892731437596, 0.00996773700121353, 0.010840950632049682, 0.010017236302622579 ], "interest_rate": [ 0.01723310462507717, 0.013414479900098336, 0.013495874430692403, 0.013643855308440889 ], "year": 2001 }, "random_event": { "description": "Webb-Martinez Technology Adoption in 2001", "impact": -0.07, "type": "Technology Adoption" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 93461, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 4135061, "net_revenue": 3614933, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 14232 }, { "average_project_size": 100955, "billable_hours_per_employee": 114, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 4110357, "net_revenue": 3563910, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 14031 }, { "average_project_size": 108778, "billable_hours_per_employee": 104, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 4244658, "net_revenue": 3513607, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 13833 }, { "average_project_size": 169948, "billable_hours_per_employee": 85, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 4085704, "net_revenue": 3464014, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 13638 } ], "balance_sheet": [ { "assets": 3723694, "current_assets": 1402316, "current_liabilities": 1084810, "equity": 2389219, "fixed_assets": 2321378, "liabilities": 2143378, "long_term_liabilities": 1058568, "quarter": 1 }, { "assets": 3837906, "current_assets": 1747232, "current_liabilities": 947974, "equity": 2491259, "fixed_assets": 2090674, "liabilities": 2180511, "long_term_liabilities": 1232537, "quarter": 2 }, { "assets": 3955621, "current_assets": 1932153, "current_liabilities": 959491, "equity": 2588317, "fixed_assets": 2023468, "liabilities": 2218287, "long_term_liabilities": 1258796, "quarter": 3 }, { "assets": 4076947, "current_assets": 1956953, "current_liabilities": 1149514, "equity": 2596897, "fixed_assets": 2119994, "liabilities": 2256717, "long_term_liabilities": 1107203, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66561, "financing_cash_flow": 102552, "investing_cash_flow": -192591, "net_cash_flow": 568828, "operating_cash_flow": 997983, "quarter": 1 }, { "change_in_working_capital": 51745, "financing_cash_flow": -85892, "investing_cash_flow": -416554, "net_cash_flow": 980174, "operating_cash_flow": 974273, "quarter": 2 }, { "change_in_working_capital": 95514, "financing_cash_flow": 83822, "investing_cash_flow": -480097, "net_cash_flow": 762303, "operating_cash_flow": 1085992, "quarter": 3 }, { "change_in_working_capital": -62441, "financing_cash_flow": 74735, "investing_cash_flow": -491260, "net_cash_flow": 497722, "operating_cash_flow": 946889, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9707921757265768, "current_ratio": 1.2926835113983093, "debt_to_equity_ratio": 0.897104032740406, "profit_margin": 0.22376707950050526, "quarter": 1, "return_on_assets": 0.2172313299642774, "return_on_equity": 0.33856377335020355 }, { "asset_turnover_ratio": 0.9286079440194731, "current_ratio": 1.8431222797249713, "debt_to_equity_ratio": 0.8752646754111074, "profit_margin": 0.23397448308178379, "quarter": 2, "return_on_assets": 0.21727056368759423, "return_on_equity": 0.33471590067512047 }, { "asset_turnover_ratio": 0.8882567364264675, "current_ratio": 2.013727069873506, "debt_to_equity_ratio": 0.8570383766748818, "profit_margin": 0.24219640955861027, "quarter": 3, "return_on_assets": 0.21513259232873927, "return_on_equity": 0.3287785074239361 }, { "asset_turnover_ratio": 0.8496588255868913, "current_ratio": 1.702417717400571, "debt_to_equity_ratio": 0.8690052012074411, "profit_margin": 0.2242101215526265, "quarter": 4, "return_on_assets": 0.19050210856309882, "return_on_equity": 0.29907501144635307 } ], "income_statement": [ { "depreciation": 189080, "expenses": 2474136, "income_tax": 331894, "marketing_expense": 476944, "net_income": 1140797, "net_profit": 808903, "operational_expense": 1418480, "product_revenue": 1140847, "quarter": 1, "rd_expense": 434008, "revenue": 3614933, "salaries_expense": 854869, "service_revenue": 2474086 }, { "depreciation": 140409, "expenses": 2451998, "income_tax": 278048, "marketing_expense": 482908, "net_income": 1111912, "net_profit": 833864, "operational_expense": 1302395, "product_revenue": 1421416, "quarter": 2, "rd_expense": 315047, "revenue": 3563910, "salaries_expense": 858258, "service_revenue": 2142494 }, { "depreciation": 235009, "expenses": 2430058, "income_tax": 232566, "marketing_expense": 439389, "net_income": 1083549, "net_profit": 850983, "operational_expense": 1355812, "product_revenue": 739574, "quarter": 3, "rd_expense": 254526, "revenue": 3513607, "salaries_expense": 839112, "service_revenue": 2774033 }, { "depreciation": 170222, "expenses": 2408314, "income_tax": 279033, "marketing_expense": 361779, "net_income": 1055700, "net_profit": 776667, "operational_expense": 1374865, "product_revenue": 741142, "quarter": 4, "rd_expense": 257378, "revenue": 3464014, "salaries_expense": 1135502, "service_revenue": 2722872 } ], "market_conditions": { "gdp_growth": [ 0.04212928481995447, 0.05243506715863504, 0.0494133396389079, 0.045250852496079616 ], "inflation_rate": [ 0.010784570355818791, 0.0037042679351695263, 0.010853542569621698, 0.005318917084901286 ], "interest_rate": [ 0.009338897479398367, 0.015787241210696308, 0.009888830238800933, 0.016643312671149095 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 98897, "billable_hours_per_employee": 147, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 4562063, "net_revenue": 3537377, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 13927 }, { "average_project_size": 117035, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 4628372, "net_revenue": 3561730, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 14023 }, { "average_project_size": 126239, "billable_hours_per_employee": 84, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 4137187, "net_revenue": 3586252, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 14119 }, { "average_project_size": 138982, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 4682288, "net_revenue": 3610943, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 14216 } ], "balance_sheet": [ { "assets": 3910031, "current_assets": 1505174, "current_liabilities": 808210, "equity": 2776325, "fixed_assets": 2404857, "liabilities": 1983822, "long_term_liabilities": 1175612, "quarter": 1 }, { "assets": 3960933, "current_assets": 1932994, "current_liabilities": 1180284, "equity": 2754631, "fixed_assets": 2027939, "liabilities": 1999381, "long_term_liabilities": 819097, "quarter": 2 }, { "assets": 4012498, "current_assets": 1769739, "current_liabilities": 1066669, "equity": 2856434, "fixed_assets": 2242759, "liabilities": 2015061, "long_term_liabilities": 948392, "quarter": 3 }, { "assets": 4064734, "current_assets": 1461863, "current_liabilities": 1147944, "equity": 2892424, "fixed_assets": 2602871, "liabilities": 2030864, "long_term_liabilities": 882920, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70117, "financing_cash_flow": -88008, "investing_cash_flow": -335959, "net_cash_flow": 717958, "operating_cash_flow": 1095308, "quarter": 1 }, { "change_in_working_capital": 87343, "financing_cash_flow": -186916, "investing_cash_flow": -453677, "net_cash_flow": 594610, "operating_cash_flow": 998942, "quarter": 2 }, { "change_in_working_capital": 75803, "financing_cash_flow": 135825, "investing_cash_flow": -266698, "net_cash_flow": 619210, "operating_cash_flow": 984412, "quarter": 3 }, { "change_in_working_capital": 54566, "financing_cash_flow": -58414, "investing_cash_flow": -143388, "net_cash_flow": 376112, "operating_cash_flow": 1048414, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9046928272435691, "current_ratio": 1.862355080981428, "debt_to_equity_ratio": 0.7145496294562056, "profit_margin": 0.24032383316790945, "quarter": 1, "return_on_assets": 0.21741924808268784, "return_on_equity": 0.30620190359558047 }, { "asset_turnover_ratio": 0.8992149071948452, "current_ratio": 1.6377363414229118, "debt_to_equity_ratio": 0.7258253464801637, "profit_margin": 0.22266679394563876, "quarter": 2, "return_on_assets": 0.2002253004532013, "return_on_equity": 0.2879075273602889 }, { "asset_turnover_ratio": 0.8937704143403934, "current_ratio": 1.6591266831603806, "debt_to_equity_ratio": 0.7054463712447058, "profit_margin": 0.23952499712792075, "quarter": 3, "return_on_assets": 0.21408035592790325, "return_on_equity": 0.3007235595151157 }, { "asset_turnover_ratio": 0.8883589922489393, "current_ratio": 1.273461945878893, "debt_to_equity_ratio": 0.7021321908544529, "profit_margin": 0.23776448423583535, "quarter": 4, "return_on_assets": 0.2112202176083355, "return_on_equity": 0.29682854242669815 } ], "income_statement": [ { "depreciation": 245192, "expenses": 2459057, "income_tax": 228204, "marketing_expense": 321264, "net_income": 1078320, "net_profit": 850116, "operational_expense": 1362594, "product_revenue": 905892, "quarter": 1, "rd_expense": 460532, "revenue": 3537377, "salaries_expense": 889252, "service_revenue": 2631485 }, { "depreciation": 205863, "expenses": 2474285, "income_tax": 294366, "marketing_expense": 308999, "net_income": 1087445, "net_profit": 793079, "operational_expense": 1552012, "product_revenue": 778865, "quarter": 2, "rd_expense": 340402, "revenue": 3561730, "salaries_expense": 1111478, "service_revenue": 2782865 }, { "depreciation": 125415, "expenses": 2489607, "income_tax": 237648, "marketing_expense": 425044, "net_income": 1096645, "net_profit": 858997, "operational_expense": 1396515, "product_revenue": 1382339, "quarter": 3, "rd_expense": 335611, "revenue": 3586252, "salaries_expense": 1209020, "service_revenue": 2203913 }, { "depreciation": 189860, "expenses": 2505024, "income_tax": 247365, "marketing_expense": 498741, "net_income": 1105919, "net_profit": 858554, "operational_expense": 1573107, "product_revenue": 784247, "quarter": 4, "rd_expense": 385677, "revenue": 3610943, "salaries_expense": 772392, "service_revenue": 2826696 } ], "market_conditions": { "gdp_growth": [ 0.04482534970177666, 0.04822749324724047, 0.036228878004853374, 0.04807778414472833 ], "inflation_rate": [ 0.005386033742358605, 0.003665383606591785, 0.007715435405414504, 0.0032235918381485285 ], "interest_rate": [ 0.013365870073378174, 0.012868130276929292, 0.012458604677554613, 0.011398483355995415 ], "year": 2003 }, "random_event": { "description": "Webb-Martinez Expansion to New Market in 2003", "impact": 0.04, "type": "Expansion to New Market" }, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2002, "industry": "Advertising", "location": "Lake Ryan", "name": "Gates, Pittman and Turner", "num_employees": 229, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.gates,pittmanandturner.com" }

[ { "advertising_kpis": [ { "average_project_size": 101063, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 7232951, "net_revenue": 5852418, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 25556 }, { "average_project_size": 187825, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 6787694, "net_revenue": 5806814, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 25357 }, { "average_project_size": 194334, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 6602174, "net_revenue": 5761567, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 25160 }, { "average_project_size": 195167, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 7185409, "net_revenue": 5716671, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 24964 } ], "balance_sheet": [ { "assets": 7000519, "current_assets": 3136967, "current_liabilities": 1687576, "equity": 4708798, "fixed_assets": 3863552, "liabilities": 3593224, "long_term_liabilities": 1905648, "quarter": 1 }, { "assets": 7241389, "current_assets": 2525644, "current_liabilities": 2020021, "equity": 4922574, "fixed_assets": 4715745, "liabilities": 3669630, "long_term_liabilities": 1649609, "quarter": 2 }, { "assets": 7490546, "current_assets": 2931435, "current_liabilities": 1609676, "equity": 5008690, "fixed_assets": 4559111, "liabilities": 3747660, "long_term_liabilities": 2137984, "quarter": 3 }, { "assets": 7748277, "current_assets": 2565171, "current_liabilities": 1682310, "equity": 5229959, "fixed_assets": 5183106, "liabilities": 3827350, "long_term_liabilities": 2145040, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66670, "financing_cash_flow": -19307, "investing_cash_flow": -404116, "net_cash_flow": 1328766, "operating_cash_flow": 1547398, "quarter": 1 }, { "change_in_working_capital": 43899, "financing_cash_flow": -42776, "investing_cash_flow": -471080, "net_cash_flow": 1404754, "operating_cash_flow": 1698398, "quarter": 2 }, { "change_in_working_capital": -89215, "financing_cash_flow": -131195, "investing_cash_flow": -127537, "net_cash_flow": 1092718, "operating_cash_flow": 1503785, "quarter": 3 }, { "change_in_working_capital": -37085, "financing_cash_flow": 29057, "investing_cash_flow": -363339, "net_cash_flow": 1493812, "operating_cash_flow": 1638378, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8359977310253711, "current_ratio": 1.8588596898747078, "debt_to_equity_ratio": 0.7630873101797954, "profit_margin": 0.2223872252460436, "quarter": 1, "return_on_assets": 0.18591521571472058, "return_on_equity": 0.2763981381235721 }, { "asset_turnover_ratio": 0.8018922888965087, "current_ratio": 1.2503058136524323, "debt_to_equity_ratio": 0.7454697481439588, "profit_margin": 0.23262584267379668, "quarter": 2, "return_on_assets": 0.18654086943816994, "return_on_equity": 0.2744123298095671 }, { "asset_turnover_ratio": 0.7691785084825592, "current_ratio": 1.8211335697370155, "debt_to_equity_ratio": 0.7482315735252132, "profit_margin": 0.21969787038838565, "quarter": 3, "return_on_assets": 0.1689868802621331, "return_on_equity": 0.2527215699114938 }, { "asset_turnover_ratio": 0.7377989971189723, "current_ratio": 1.524790912495319, "debt_to_equity_ratio": 0.7318126203283811, "profit_margin": 0.22898501592972553, "quarter": 4, "return_on_assets": 0.1689449151082234, "return_on_equity": 0.25029488758898494 } ], "income_statement": [ { "depreciation": 245895, "expenses": 4025650, "income_tax": 525265, "marketing_expense": 597367, "net_income": 1826768, "net_profit": 1301503, "operational_expense": 2350515, "product_revenue": 1955370, "quarter": 1, "rd_expense": 757645, "revenue": 5852418, "salaries_expense": 1790042, "service_revenue": 3897048 }, { "depreciation": 347583, "expenses": 4024961, "income_tax": 431038, "marketing_expense": 411410, "net_income": 1781853, "net_profit": 1350815, "operational_expense": 2559362, "product_revenue": 1482671, "quarter": 2, "rd_expense": 477153, "revenue": 5806814, "salaries_expense": 1758619, "service_revenue": 4324143 }, { "depreciation": 237981, "expenses": 4024273, "income_tax": 471490, "marketing_expense": 511945, "net_income": 1737294, "net_profit": 1265804, "operational_expense": 2283328, "product_revenue": 1532236, "quarter": 3, "rd_expense": 602313, "revenue": 5761567, "salaries_expense": 1270622, "service_revenue": 4229331 }, { "depreciation": 329346, "expenses": 4023586, "income_tax": 384053, "marketing_expense": 754865, "net_income": 1693085, "net_profit": 1309032, "operational_expense": 2609156, "product_revenue": 1414054, "quarter": 4, "rd_expense": 554663, "revenue": 5716671, "salaries_expense": 1987717, "service_revenue": 4302617 } ], "market_conditions": { "gdp_growth": [ 0.05248508429841464, 0.058810371506951155, 0.06062652449410743, 0.06167850493941026 ], "inflation_rate": [ 0.010861313372743323, 0.007908459330868556, 0.004123438370624884, 0.009518352102044792 ], "interest_rate": [ 0.01630707877460822, 0.020310850892829416, 0.023171926590390392, 0.01963847703970835 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 168181, "billable_hours_per_employee": 123, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 6465855, "net_revenue": 5874045, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 25651 }, { "average_project_size": 168231, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 6816047, "net_revenue": 5822045, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 25424 }, { "average_project_size": 104734, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 7329948, "net_revenue": 5770505, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 25199 }, { "average_project_size": 170263, "billable_hours_per_employee": 105, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 6838964, "net_revenue": 5719422, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 24976 } ], "balance_sheet": [ { "assets": 7027315, "current_assets": 2384237, "current_liabilities": 1840487, "equity": 4870684, "fixed_assets": 4643078, "liabilities": 3823917, "long_term_liabilities": 1983430, "quarter": 1 }, { "assets": 7194717, "current_assets": 3351928, "current_liabilities": 2225130, "equity": 5041205, "fixed_assets": 3842789, "liabilities": 3883153, "long_term_liabilities": 1658023, "quarter": 2 }, { "assets": 7366107, "current_assets": 3357454, "current_liabilities": 1906010, "equity": 5093143, "fixed_assets": 4008653, "liabilities": 3943306, "long_term_liabilities": 2037296, "quarter": 3 }, { "assets": 7541580, "current_assets": 3312394, "current_liabilities": 1945457, "equity": 5216683, "fixed_assets": 4229186, "liabilities": 4004392, "long_term_liabilities": 2058935, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14042, "financing_cash_flow": -65349, "investing_cash_flow": -393491, "net_cash_flow": 1503275, "operating_cash_flow": 1861007, "quarter": 1 }, { "change_in_working_capital": 70398, "financing_cash_flow": -63733, "investing_cash_flow": -360265, "net_cash_flow": 1818192, "operating_cash_flow": 2080964, "quarter": 2 }, { "change_in_working_capital": -3843, "financing_cash_flow": 70385, "investing_cash_flow": -324334, "net_cash_flow": 1526578, "operating_cash_flow": 1909544, "quarter": 3 }, { "change_in_working_capital": 83813, "financing_cash_flow": -98440, "investing_cash_flow": -161581, "net_cash_flow": 1277775, "operating_cash_flow": 1858050, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8358875331474397, "current_ratio": 1.2954381095872995, "debt_to_equity_ratio": 0.7850882956069415, "profit_margin": 0.28383950071884023, "quarter": 1, "return_on_assets": 0.23725790006567232, "return_on_equity": 0.34231044346132905 }, { "asset_turnover_ratio": 0.8092111197702425, "current_ratio": 1.5063964802056509, "debt_to_equity_ratio": 0.7702827002670989, "profit_margin": 0.2970847872182369, "quarter": 2, "return_on_assets": 0.24040431333157372, "return_on_equity": 0.3431007070730113 }, { "asset_turnover_ratio": 0.7833859866548233, "current_ratio": 1.7615091211483676, "debt_to_equity_ratio": 0.7742382257871023, "profit_margin": 0.2894620141564733, "quarter": 3, "return_on_assets": 0.22676048555906125, "return_on_equity": 0.32795898328399575 }, { "asset_turnover_ratio": 0.7583851129338944, "current_ratio": 1.7026302817281491, "debt_to_equity_ratio": 0.7676126764842717, "profit_margin": 0.293647679783027, "quarter": 4, "return_on_assets": 0.22269802879502704, "return_on_equity": 0.3219469153099776 } ], "income_statement": [ { "depreciation": 193721, "expenses": 3626373, "income_tax": 580386, "marketing_expense": 707434, "net_income": 2247672, "net_profit": 1667286, "operational_expense": 2521961, "product_revenue": 2115141, "quarter": 1, "rd_expense": 527258, "revenue": 5874045, "salaries_expense": 1258727, "service_revenue": 3758904 }, { "depreciation": 351323, "expenses": 3591595, "income_tax": 500809, "marketing_expense": 514487, "net_income": 2230450, "net_profit": 1729641, "operational_expense": 1840234, "product_revenue": 1504337, "quarter": 2, "rd_expense": 548377, "revenue": 5822045, "salaries_expense": 1574293, "service_revenue": 4317708 }, { "depreciation": 239202, "expenses": 3557151, "income_tax": 543012, "marketing_expense": 694123, "net_income": 2213354, "net_profit": 1670342, "operational_expense": 1868894, "product_revenue": 1745798, "quarter": 3, "rd_expense": 503469, "revenue": 5770505, "salaries_expense": 1309171, "service_revenue": 4024707 }, { "depreciation": 178555, "expenses": 3523038, "income_tax": 516889, "marketing_expense": 377563, "net_income": 2196384, "net_profit": 1679495, "operational_expense": 1761811, "product_revenue": 1161455, "quarter": 4, "rd_expense": 702318, "revenue": 5719422, "salaries_expense": 1156650, "service_revenue": 4557967 } ], "market_conditions": { "gdp_growth": [ 0.046784827348815484, 0.03134821406986498, 0.043807533672038546, 0.038338152478885945 ], "inflation_rate": [ 0.006573114848523851, 0.011416937845667247, 0.01009674148986528, 0.00484323078086454 ], "interest_rate": [ 0.01999817458481409, 0.022018651937794516, 0.018536773219998623, 0.017117459425470834 ], "year": 2003 }, "random_event": { "description": "Gates, Pittman and Turner New Ad Campaign Launch in 2003", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 146057, "billable_hours_per_employee": 96, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 24834813, "net_revenue": 19734514, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 86177 }, { "average_project_size": 195450, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 23062974, "net_revenue": 19912132, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 86953 }, { "average_project_size": 122791, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 25099771, "net_revenue": 20091350, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 87735 }, { "average_project_size": 183868, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 25904364, "net_revenue": 20272180, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 88525 } ], "balance_sheet": [ { "assets": 20737739, "current_assets": 6825755, "current_liabilities": 6339437, "equity": 13936348, "fixed_assets": 13911984, "liabilities": 10803020, "long_term_liabilities": 4463583, "quarter": 1 }, { "assets": 21250089, "current_assets": 9517862, "current_liabilities": 6213878, "equity": 14526399, "fixed_assets": 11732227, "liabilities": 10921272, "long_term_liabilities": 4707394, "quarter": 2 }, { "assets": 21775098, "current_assets": 10752313, "current_liabilities": 5015828, "equity": 15107545, "fixed_assets": 11022785, "liabilities": 11040818, "long_term_liabilities": 6024990, "quarter": 3 }, { "assets": 22313077, "current_assets": 7946486, "current_liabilities": 5828397, "equity": 15668314, "fixed_assets": 14366591, "liabilities": 11161672, "long_term_liabilities": 5333275, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87161, "financing_cash_flow": 57096, "investing_cash_flow": -252149, "net_cash_flow": 4726279, "operating_cash_flow": 4885806, "quarter": 1 }, { "change_in_working_capital": 98666, "financing_cash_flow": -132688, "investing_cash_flow": -272426, "net_cash_flow": 4829617, "operating_cash_flow": 5147945, "quarter": 2 }, { "change_in_working_capital": -75384, "financing_cash_flow": 63747, "investing_cash_flow": -455910, "net_cash_flow": 5487861, "operating_cash_flow": 5455745, "quarter": 3 }, { "change_in_working_capital": -54597, "financing_cash_flow": -155171, "investing_cash_flow": -109510, "net_cash_flow": 5615340, "operating_cash_flow": 5910523, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9516232217986734, "current_ratio": 1.0767131213702414, "debt_to_equity_ratio": 0.7751686453294651, "profit_margin": 0.2027731212433202, "quarter": 1, "return_on_assets": 0.19296361093174141, "return_on_equity": 0.28713612777178066 }, { "asset_turnover_ratio": 0.9370375813484828, "current_ratio": 1.5317104713031058, "debt_to_equity_ratio": 0.7518223890174021, "profit_margin": 0.21080525179322837, "quarter": 2, "return_on_assets": 0.19753244327588462, "return_on_equity": 0.2889623230093019 }, { "asset_turnover_ratio": 0.9226755259608935, "current_ratio": 2.1436765774264988, "debt_to_equity_ratio": 0.7308148345743799, "profit_margin": 0.21766904662951966, "quarter": 3, "return_on_assets": 0.2008379020842983, "return_on_equity": 0.28947555674995507 }, { "asset_turnover_ratio": 0.9085335922069376, "current_ratio": 1.363408498082749, "debt_to_equity_ratio": 0.7123722437525825, "profit_margin": 0.2228131853604299, "quarter": 4, "return_on_assets": 0.20243326368658163, "return_on_equity": 0.2882830277718458 } ], "income_statement": [ { "depreciation": 884177, "expenses": 14412794, "income_tax": 1320091, "marketing_expense": 2868218, "net_income": 5321720, "net_profit": 4001629, "operational_expense": 9229906, "product_revenue": 6732428, "quarter": 1, "rd_expense": 2212722, "revenue": 19734514, "salaries_expense": 7169940, "service_revenue": 13002086 }, { "depreciation": 950363, "expenses": 14405013, "income_tax": 1309537, "marketing_expense": 1689195, "net_income": 5507119, "net_profit": 4197582, "operational_expense": 8752748, "product_revenue": 6136614, "quarter": 2, "rd_expense": 2696842, "revenue": 19912132, "salaries_expense": 4448544, "service_revenue": 13775518 }, { "depreciation": 1082480, "expenses": 14397237, "income_tax": 1320848, "marketing_expense": 1919312, "net_income": 5694113, "net_profit": 4373265, "operational_expense": 8561815, "product_revenue": 4324889, "quarter": 3, "rd_expense": 2784759, "revenue": 20091350, "salaries_expense": 4781371, "service_revenue": 15766461 }, { "depreciation": 1393614, "expenses": 14389465, "income_tax": 1365806, "marketing_expense": 2530365, "net_income": 5882715, "net_profit": 4516909, "operational_expense": 7783727, "product_revenue": 5432322, "quarter": 4, "rd_expense": 1925465, "revenue": 20272180, "salaries_expense": 5423837, "service_revenue": 14839858 } ], "market_conditions": { "gdp_growth": [ 0.03634469389208091, 0.04206098901694706, 0.052322449451397496, 0.040002192249479276 ], "inflation_rate": [ 0.014282777154105846, 0.010123196116613612, 0.013112012623087366, 0.00503071006973403 ], "interest_rate": [ 0.012301888723365914, 0.02070988390433647, 0.012367364047069486, 0.01955218819739676 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 190731, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 6503967, "net_revenue": 5519442, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 24102 }, { "average_project_size": 170145, "billable_hours_per_employee": 137, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 6554350, "net_revenue": 5391460, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 23543 }, { "average_project_size": 121855, "billable_hours_per_employee": 104, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 6744815, "net_revenue": 5266447, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 22998 }, { "average_project_size": 152997, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 5791717, "net_revenue": 5144332, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 22464 } ], "balance_sheet": [ { "assets": 6389468, "current_assets": 2791890, "current_liabilities": 2085150, "equity": 4278641, "fixed_assets": 3597578, "liabilities": 3682284, "long_term_liabilities": 1597134, "quarter": 1 }, { "assets": 6515709, "current_assets": 3041094, "current_liabilities": 1664046, "equity": 4317064, "fixed_assets": 3474615, "liabilities": 3740701, "long_term_liabilities": 2076655, "quarter": 2 }, { "assets": 6644445, "current_assets": 2091628, "current_liabilities": 2025469, "equity": 4321748, "fixed_assets": 4552817, "liabilities": 3800045, "long_term_liabilities": 1774576, "quarter": 3 }, { "assets": 6775724, "current_assets": 3007324, "current_liabilities": 1597222, "equity": 4370528, "fixed_assets": 3768400, "liabilities": 3860331, "long_term_liabilities": 2263109, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47331, "financing_cash_flow": 113662, "investing_cash_flow": -231084, "net_cash_flow": 1384501, "operating_cash_flow": 1872061, "quarter": 1 }, { "change_in_working_capital": -25112, "financing_cash_flow": 30660, "investing_cash_flow": -188486, "net_cash_flow": 1464762, "operating_cash_flow": 1758007, "quarter": 2 }, { "change_in_working_capital": -44661, "financing_cash_flow": 37866, "investing_cash_flow": -367691, "net_cash_flow": 1383712, "operating_cash_flow": 1668751, "quarter": 3 }, { "change_in_working_capital": 59767, "financing_cash_flow": 124509, "investing_cash_flow": -473150, "net_cash_flow": 1056132, "operating_cash_flow": 1650749, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.863834359918541, "current_ratio": 1.3389396446298827, "debt_to_equity_ratio": 0.8606199959286138, "profit_margin": 0.2847130199030989, "quarter": 1, "return_on_assets": 0.24594488930846825, "return_on_equity": 0.36727947028039976 }, { "asset_turnover_ratio": 0.827455615344393, "current_ratio": 1.82753000818487, "debt_to_equity_ratio": 0.8664919028302569, "profit_margin": 0.28601825850511736, "quarter": 2, "return_on_assets": 0.23666741409108358, "return_on_equity": 0.3572001712274824 }, { "asset_turnover_ratio": 0.7926090139959019, "current_ratio": 1.0326635460725393, "debt_to_equity_ratio": 0.8792842618310924, "profit_margin": 0.28052081412762725, "quarter": 3, "return_on_assets": 0.22234332589102626, "return_on_equity": 0.3418403849553468 }, { "asset_turnover_ratio": 0.7592298623733789, "current_ratio": 1.8828465923960476, "debt_to_equity_ratio": 0.8832642188769869, "profit_margin": 0.2828617981887639, "quarter": 4, "return_on_assets": 0.21475712410954165, "return_on_equity": 0.3329426101377225 } ], "income_statement": [ { "depreciation": 300604, "expenses": 3470915, "income_tax": 477070, "marketing_expense": 577232, "net_income": 2048527, "net_profit": 1571457, "operational_expense": 2265098, "product_revenue": 1262327, "quarter": 1, "rd_expense": 579153, "revenue": 5519442, "salaries_expense": 1339527, "service_revenue": 4257115 }, { "depreciation": 215951, "expenses": 3409132, "income_tax": 440272, "marketing_expense": 677184, "net_income": 1982328, "net_profit": 1542056, "operational_expense": 2360791, "product_revenue": 1883729, "quarter": 2, "rd_expense": 392632, "revenue": 5391460, "salaries_expense": 1543678, "service_revenue": 3507731 }, { "depreciation": 191403, "expenses": 3348449, "income_tax": 440650, "marketing_expense": 376715, "net_income": 1917998, "net_profit": 1477348, "operational_expense": 2274569, "product_revenue": 1881733, "quarter": 3, "rd_expense": 567421, "revenue": 5266447, "salaries_expense": 1423473, "service_revenue": 3384714 }, { "depreciation": 195614, "expenses": 3288847, "income_tax": 400350, "marketing_expense": 364216, "net_income": 1855485, "net_profit": 1455135, "operational_expense": 2243770, "product_revenue": 1029085, "quarter": 4, "rd_expense": 340699, "revenue": 5144332, "salaries_expense": 1036743, "service_revenue": 4115247 } ], "market_conditions": { "gdp_growth": [ 0.060833932613006576, 0.05469458789574361, 0.059187636961635925, 0.04994740044246512 ], "inflation_rate": [ 0.0054418458746837844, 0.00320577071080485, 0.002525610835196322, 0.00805674284434538 ], "interest_rate": [ 0.010322808305509764, 0.01774601367963414, 0.01945442887042042, 0.015161985557955142 ], "year": 2005 }, "random_event": { "description": "Gates, Pittman and Turner Award Nomination in 2005", "impact": 0.05, "type": "Award Nomination" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 104778, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 10856695, "net_revenue": 9764320, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 42639 }, { "average_project_size": 169023, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 10963636, "net_revenue": 9811278, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 42844 }, { "average_project_size": 117581, "billable_hours_per_employee": 144, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 12735394, "net_revenue": 9858463, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 43050 }, { "average_project_size": 101931, "billable_hours_per_employee": 129, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 11300341, "net_revenue": 9905874, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 43257 } ], "balance_sheet": [ { "assets": 11048730, "current_assets": 3691873, "current_liabilities": 2818503, "equity": 8591725, "fixed_assets": 7356857, "liabilities": 5213642, "long_term_liabilities": 2395139, "quarter": 1 }, { "assets": 11249764, "current_assets": 4209293, "current_liabilities": 2523605, "equity": 8791243, "fixed_assets": 7040471, "liabilities": 5351161, "long_term_liabilities": 2827556, "quarter": 2 }, { "assets": 11454456, "current_assets": 5542407, "current_liabilities": 2909114, "equity": 8820461, "fixed_assets": 5912049, "liabilities": 5492306, "long_term_liabilities": 2583192, "quarter": 3 }, { "assets": 11662873, "current_assets": 3755464, "current_liabilities": 2601877, "equity": 8831838, "fixed_assets": 7907409, "liabilities": 5637175, "long_term_liabilities": 3035298, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96798, "financing_cash_flow": -114588, "investing_cash_flow": -304555, "net_cash_flow": 2961483, "operating_cash_flow": 3350294, "quarter": 1 }, { "change_in_working_capital": -48638, "financing_cash_flow": -155222, "investing_cash_flow": -347461, "net_cash_flow": 2783536, "operating_cash_flow": 3351195, "quarter": 2 }, { "change_in_working_capital": -22090, "financing_cash_flow": -154448, "investing_cash_flow": -477878, "net_cash_flow": 2806563, "operating_cash_flow": 3210951, "quarter": 3 }, { "change_in_working_capital": 32350, "financing_cash_flow": -135733, "investing_cash_flow": -476270, "net_cash_flow": 2942446, "operating_cash_flow": 3156433, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.88375044009583, "current_ratio": 1.3098701686675516, "debt_to_equity_ratio": 0.6068213309899932, "profit_margin": 0.2823173554328412, "quarter": 1, "return_on_assets": 0.24949808711046428, "return_on_equity": 0.3208479088890764 }, { "asset_turnover_ratio": 0.8721318953890944, "current_ratio": 1.6679682438416472, "debt_to_equity_ratio": 0.6086921951764955, "profit_margin": 0.2948280540007122, "quarter": 2, "return_on_assets": 0.2571289495495194, "return_on_equity": 0.329036519636643 }, { "asset_turnover_ratio": 0.8606661896470683, "current_ratio": 1.9051872838259347, "debt_to_equity_ratio": 0.6226778849767602, "profit_margin": 0.2899347494634813, "quarter": 3, "return_on_assets": 0.24953703606701183, "return_on_equity": 0.3240546044021962 }, { "asset_turnover_ratio": 0.8493510989959335, "current_ratio": 1.443367230656945, "debt_to_equity_ratio": 0.6382788044798829, "profit_margin": 0.28328040514143427, "quarter": 4, "return_on_assets": 0.24060452343089048, "return_on_equity": 0.31773001271083096 } ], "income_statement": [ { "depreciation": 593657, "expenses": 5963860, "income_tax": 1043823, "marketing_expense": 989127, "net_income": 3800460, "net_profit": 2756637, "operational_expense": 4173118, "product_revenue": 3394870, "quarter": 1, "rd_expense": 753390, "revenue": 9764320, "salaries_expense": 2158741, "service_revenue": 6369450 }, { "depreciation": 458555, "expenses": 6002351, "income_tax": 916287, "marketing_expense": 808930, "net_income": 3808927, "net_profit": 2892640, "operational_expense": 4191178, "product_revenue": 3465420, "quarter": 2, "rd_expense": 1193312, "revenue": 9811278, "salaries_expense": 2250812, "service_revenue": 6345858 }, { "depreciation": 352640, "expenses": 6041091, "income_tax": 959061, "marketing_expense": 988336, "net_income": 3817372, "net_profit": 2858311, "operational_expense": 3778263, "product_revenue": 2858222, "quarter": 3, "rd_expense": 982812, "revenue": 9858463, "salaries_expense": 2121646, "service_revenue": 7000241 }, { "depreciation": 350293, "expenses": 6080081, "income_tax": 1019653, "marketing_expense": 894155, "net_income": 3825793, "net_profit": 2806140, "operational_expense": 3380644, "product_revenue": 3372932, "quarter": 4, "rd_expense": 937198, "revenue": 9905874, "salaries_expense": 2670431, "service_revenue": 6532942 } ], "market_conditions": { "gdp_growth": [ 0.04950168801942939, 0.04427071523844017, 0.04435954725704139, 0.04077183914180798 ], "inflation_rate": [ 0.006935055916210548, 0.004931585570579859, 0.012239991848260693, 0.010302955114643443 ], "interest_rate": [ 0.01898103873320848, 0.023481678410528346, 0.0207880113674016, 0.023127787376841902 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 77296, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 8737057, "net_revenue": 7096861, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 30991 }, { "average_project_size": 142737, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 8459629, "net_revenue": 6901958, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 30140 }, { "average_project_size": 173764, "billable_hours_per_employee": 117, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 8485993, "net_revenue": 6712408, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 29312 }, { "average_project_size": 157879, "billable_hours_per_employee": 107, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 7854085, "net_revenue": 6528064, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 28507 } ], "balance_sheet": [ { "assets": 8327142, "current_assets": 3771186, "current_liabilities": 1993957, "equity": 5430812, "fixed_assets": 4555956, "liabilities": 4650014, "long_term_liabilities": 2656057, "quarter": 1 }, { "assets": 8476117, "current_assets": 3130545, "current_liabilities": 2751213, "equity": 5420420, "fixed_assets": 5345572, "liabilities": 4782021, "long_term_liabilities": 2030808, "quarter": 2 }, { "assets": 8627758, "current_assets": 2844460, "current_liabilities": 2648328, "equity": 5306888, "fixed_assets": 5783298, "liabilities": 4917776, "long_term_liabilities": 2269448, "quarter": 3 }, { "assets": 8782111, "current_assets": 3145545, "current_liabilities": 2368145, "equity": 5239435, "fixed_assets": 5636566, "liabilities": 5057384, "long_term_liabilities": 2689239, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71165, "financing_cash_flow": -23205, "investing_cash_flow": -472602, "net_cash_flow": 1905277, "operating_cash_flow": 2018198, "quarter": 1 }, { "change_in_working_capital": -19911, "financing_cash_flow": -46348, "investing_cash_flow": -233985, "net_cash_flow": 1928762, "operating_cash_flow": 2005153, "quarter": 2 }, { "change_in_working_capital": -37189, "financing_cash_flow": 79576, "investing_cash_flow": -221735, "net_cash_flow": 1995146, "operating_cash_flow": 1976251, "quarter": 3 }, { "change_in_working_capital": 84455, "financing_cash_flow": 72076, "investing_cash_flow": -381530, "net_cash_flow": 1777155, "operating_cash_flow": 1944597, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8522565124985259, "current_ratio": 1.8913075858707082, "debt_to_equity_ratio": 0.8562281294215304, "profit_margin": 0.24710699561397637, "quarter": 1, "return_on_assets": 0.21059854629595604, "return_on_equity": 0.32291377422013506 }, { "asset_turnover_ratio": 0.814283002464454, "current_ratio": 1.1378780923178249, "debt_to_equity_ratio": 0.8822233332472391, "profit_margin": 0.25012090771922985, "quarter": 2, "return_on_assets": 0.20366920371674907, "return_on_equity": 0.3184852834282214 }, { "asset_turnover_ratio": 0.778001422849366, "current_ratio": 1.0740588023839948, "debt_to_equity_ratio": 0.9266779325284423, "profit_margin": 0.23790359584816656, "quarter": 3, "return_on_assets": 0.1850893360708541, "return_on_equity": 0.30091194688864736 }, { "asset_turnover_ratio": 0.7433365394721155, "current_ratio": 1.328273817692751, "debt_to_equity_ratio": 0.9652536962477825, "profit_margin": 0.23203020068430702, "quarter": 4, "return_on_assets": 0.17247652642969327, "return_on_equity": 0.28909758399522084 } ], "income_statement": [ { "depreciation": 264514, "expenses": 4784867, "income_tax": 558310, "marketing_expense": 527171, "net_income": 2311994, "net_profit": 1753684, "operational_expense": 3279732, "product_revenue": 2483716, "quarter": 1, "rd_expense": 590421, "revenue": 7096861, "salaries_expense": 1933550, "service_revenue": 4613145 }, { "depreciation": 278829, "expenses": 4676570, "income_tax": 499064, "marketing_expense": 741835, "net_income": 2225388, "net_profit": 1726324, "operational_expense": 2512580, "product_revenue": 1732560, "quarter": 2, "rd_expense": 587130, "revenue": 6901958, "salaries_expense": 1526695, "service_revenue": 5169398 }, { "depreciation": 379345, "expenses": 4570725, "income_tax": 544777, "marketing_expense": 544383, "net_income": 2141683, "net_profit": 1596906, "operational_expense": 2658061, "product_revenue": 1821981, "quarter": 3, "rd_expense": 477497, "revenue": 6712408, "salaries_expense": 1898910, "service_revenue": 4890427 }, { "depreciation": 429889, "expenses": 4467276, "income_tax": 546080, "marketing_expense": 718370, "net_income": 2060788, "net_profit": 1514708, "operational_expense": 2671368, "product_revenue": 1753405, "quarter": 4, "rd_expense": 584965, "revenue": 6528064, "salaries_expense": 1671871, "service_revenue": 4774659 } ], "market_conditions": { "gdp_growth": [ 0.0613076273146138, 0.04770120680585911, 0.06351253734112088, 0.05188072139522997 ], "inflation_rate": [ 0.006594685391821057, 0.008791268334544217, 0.008974612641641316, 0.002231884642095573 ], "interest_rate": [ 0.011677681829289894, 0.020029465300260885, 0.010986509823963249, 0.012941549367241024 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2000, "industry": "Advertising", "location": "Carolynfurt", "name": "Alexander, Soto and Griffith", "num_employees": 143, "region": "North America", "revenue_size": "Small", "website": "www.alexander,sotoandgriffith.com" }

[ { "advertising_kpis": [ { "average_project_size": 100135, "billable_hours_per_employee": 160, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 795778, "net_revenue": 653891, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 4573 }, { "average_project_size": 112238, "billable_hours_per_employee": 91, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 850948, "net_revenue": 685712, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 4795 }, { "average_project_size": 58776, "billable_hours_per_employee": 86, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 886716, "net_revenue": 719083, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5029 }, { "average_project_size": 64612, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 975341, "net_revenue": 754077, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5273 } ], "balance_sheet": [ { "assets": 655195, "current_assets": 309765, "current_liabilities": 129016, "equity": 492268, "fixed_assets": 345430, "liabilities": 298356, "long_term_liabilities": 169340, "quarter": 1 }, { "assets": 671957, "current_assets": 255771, "current_liabilities": 130810, "equity": 524588, "fixed_assets": 416186, "liabilities": 301449, "long_term_liabilities": 170639, "quarter": 2 }, { "assets": 689148, "current_assets": 216374, "current_liabilities": 163346, "equity": 549061, "fixed_assets": 472774, "liabilities": 304575, "long_term_liabilities": 141229, "quarter": 3 }, { "assets": 706779, "current_assets": 219062, "current_liabilities": 166766, "equity": 559889, "fixed_assets": 487717, "liabilities": 307732, "long_term_liabilities": 140966, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14946, "financing_cash_flow": 56628, "investing_cash_flow": -243817, "net_cash_flow": 19554, "operating_cash_flow": 159868, "quarter": 1 }, { "change_in_working_capital": -65026, "financing_cash_flow": -185092, "investing_cash_flow": -333392, "net_cash_flow": -43079, "operating_cash_flow": 183436, "quarter": 2 }, { "change_in_working_capital": 26872, "financing_cash_flow": 150277, "investing_cash_flow": -213144, "net_cash_flow": -171234, "operating_cash_flow": 211196, "quarter": 3 }, { "change_in_working_capital": -78292, "financing_cash_flow": 56467, "investing_cash_flow": -151772, "net_cash_flow": 83594, "operating_cash_flow": 191234, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.998009752821679, "current_ratio": 2.4009812736404785, "debt_to_equity_ratio": 0.6060844905620516, "profit_margin": 0.20711250040144305, "quarter": 1, "return_on_assets": 0.20670029533192408, "return_on_equity": 0.2751123371821853 }, { "asset_turnover_ratio": 1.0204700598401386, "current_ratio": 1.955286293096858, "debt_to_equity_ratio": 0.5746395266380474, "profit_margin": 0.22470074900249667, "quarter": 2, "return_on_assets": 0.22930038678070175, "return_on_equity": 0.2937162115793728 }, { "asset_turnover_ratio": 1.0434376940802266, "current_ratio": 1.3246360486329631, "debt_to_equity_ratio": 0.5547197852333348, "profit_margin": 0.22874689013646546, "quarter": 3, "return_on_assets": 0.23868312757201646, "return_on_equity": 0.2995805566230346 }, { "asset_turnover_ratio": 1.0669204942421888, "current_ratio": 1.313589100895866, "debt_to_equity_ratio": 0.549630373163252, "profit_margin": 0.2132965201166459, "quarter": 4, "return_on_assets": 0.22757042866299085, "return_on_equity": 0.28727479911196685 } ], "income_statement": [ { "depreciation": 24439, "expenses": 464458, "income_tax": 54004, "marketing_expense": 73488, "net_income": 189433, "net_profit": 135429, "operational_expense": 293492, "product_revenue": 211570, "quarter": 1, "rd_expense": 67703, "revenue": 653891, "salaries_expense": 208547, "service_revenue": 442321 }, { "depreciation": 29356, "expenses": 484513, "income_tax": 47119, "marketing_expense": 77377, "net_income": 201199, "net_profit": 154080, "operational_expense": 322684, "product_revenue": 156311, "quarter": 2, "rd_expense": 66743, "revenue": 685712, "salaries_expense": 170233, "service_revenue": 529401 }, { "depreciation": 46708, "expenses": 505435, "income_tax": 49160, "marketing_expense": 85707, "net_income": 213648, "net_profit": 164488, "operational_expense": 305795, "product_revenue": 264935, "quarter": 3, "rd_expense": 75481, "revenue": 719083, "salaries_expense": 224126, "service_revenue": 454148 }, { "depreciation": 30392, "expenses": 527260, "income_tax": 65975, "marketing_expense": 76545, "net_income": 226817, "net_profit": 160842, "operational_expense": 307034, "product_revenue": 215528, "quarter": 4, "rd_expense": 95767, "revenue": 754077, "salaries_expense": 204500, "service_revenue": 538549 } ], "market_conditions": { "gdp_growth": [ 0.057863326557916164, 0.060502519205683364, 0.06210127966724414, 0.05431039899912301 ], "inflation_rate": [ 0.0026817869903500713, 0.004627421496974083, 0.005240374714737788, 0.003938710405455329 ], "interest_rate": [ 0.019496088872526025, 0.014367479650648203, 0.018294063831943715, 0.017342085421547093 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 149381, "billable_hours_per_employee": 110, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 598425, "net_revenue": 534273, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3736 }, { "average_project_size": 126440, "billable_hours_per_employee": 151, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 693499, "net_revenue": 550156, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3847 }, { "average_project_size": 152508, "billable_hours_per_employee": 104, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 731455, "net_revenue": 566511, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 3962 }, { "average_project_size": 82104, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 741900, "net_revenue": 583353, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 4079 } ], "balance_sheet": [ { "assets": 616393, "current_assets": 274743, "current_liabilities": 143804, "equity": 402292, "fixed_assets": 341650, "liabilities": 315941, "long_term_liabilities": 172137, "quarter": 1 }, { "assets": 626433, "current_assets": 206822, "current_liabilities": 159993, "equity": 406344, "fixed_assets": 419611, "liabilities": 324392, "long_term_liabilities": 164399, "quarter": 2 }, { "assets": 636637, "current_assets": 215256, "current_liabilities": 158853, "equity": 409631, "fixed_assets": 421381, "liabilities": 333069, "long_term_liabilities": 174216, "quarter": 3 }, { "assets": 647007, "current_assets": 233323, "current_liabilities": 150139, "equity": 413187, "fixed_assets": 413684, "liabilities": 341978, "long_term_liabilities": 191839, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13877, "financing_cash_flow": -5660, "investing_cash_flow": -452427, "net_cash_flow": -274045, "operating_cash_flow": 129299, "quarter": 1 }, { "change_in_working_capital": -5957, "financing_cash_flow": -169465, "investing_cash_flow": -231674, "net_cash_flow": -145346, "operating_cash_flow": 137505, "quarter": 2 }, { "change_in_working_capital": 5159, "financing_cash_flow": 115366, "investing_cash_flow": -411521, "net_cash_flow": -262471, "operating_cash_flow": 136955, "quarter": 3 }, { "change_in_working_capital": 19568, "financing_cash_flow": -102456, "investing_cash_flow": -117293, "net_cash_flow": -178352, "operating_cash_flow": 146084, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8667733085872162, "current_ratio": 1.910537954437985, "debt_to_equity_ratio": 0.7853524305728178, "profit_margin": 0.1906141616739008, "quarter": 1, "return_on_assets": 0.16521926757766556, "return_on_equity": 0.25314945363069613 }, { "asset_turnover_ratio": 0.8782359805438091, "current_ratio": 1.2926940553649222, "debt_to_equity_ratio": 0.7983186659579076, "profit_margin": 0.1895880441183955, "quarter": 2, "return_on_assets": 0.16650304182570203, "return_on_equity": 0.2566864528576772 }, { "asset_turnover_ratio": 0.8898493175860027, "current_ratio": 1.35506411588072, "debt_to_equity_ratio": 0.8130952003144293, "profit_margin": 0.18722143082835108, "quarter": 3, "return_on_assets": 0.1665988624600832, "return_on_equity": 0.2589232748498039 }, { "asset_turnover_ratio": 0.9016177568403433, "current_ratio": 1.5540465834992907, "debt_to_equity_ratio": 0.8276591470690027, "profit_margin": 0.18540746340551947, "quarter": 4, "return_on_assets": 0.1671666612571425, "return_on_equity": 0.2617652539891139 } ], "income_statement": [ { "depreciation": 27459, "expenses": 395552, "income_tax": 36881, "marketing_expense": 46193, "net_income": 138721, "net_profit": 101840, "operational_expense": 270365, "product_revenue": 121756, "quarter": 1, "rd_expense": 60942, "revenue": 534273, "salaries_expense": 124570, "service_revenue": 412517 }, { "depreciation": 33202, "expenses": 407916, "income_tax": 37937, "marketing_expense": 71976, "net_income": 142240, "net_profit": 104303, "operational_expense": 283600, "product_revenue": 212025, "quarter": 2, "rd_expense": 75323, "revenue": 550156, "salaries_expense": 160300, "service_revenue": 338131 }, { "depreciation": 30892, "expenses": 420666, "income_tax": 39782, "marketing_expense": 54913, "net_income": 145845, "net_profit": 106063, "operational_expense": 284889, "product_revenue": 171732, "quarter": 3, "rd_expense": 81283, "revenue": 566511, "salaries_expense": 195729, "service_revenue": 394779 }, { "depreciation": 37926, "expenses": 433816, "income_tax": 41379, "marketing_expense": 55410, "net_income": 149537, "net_profit": 108158, "operational_expense": 242730, "product_revenue": 176988, "quarter": 4, "rd_expense": 74646, "revenue": 583353, "salaries_expense": 207858, "service_revenue": 406365 } ], "market_conditions": { "gdp_growth": [ 0.042316180821833166, 0.04432353005173364, 0.050790904503903486, 0.05706639345008017 ], "inflation_rate": [ 0.0058694776864313715, 0.00634838545228607, 0.0026397315338661954, 0.0023305749834000153 ], "interest_rate": [ 0.02203736249901035, 0.020540143220493863, 0.01947966635293863, 0.014314349782147842 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 151833, "billable_hours_per_employee": 155, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 5190381, "net_revenue": 4572153, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 31973 }, { "average_project_size": 91584, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 5149737, "net_revenue": 4679053, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 32721 }, { "average_project_size": 92273, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 5840782, "net_revenue": 4788453, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 33486 }, { "average_project_size": 79238, "billable_hours_per_employee": 114, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 6165031, "net_revenue": 4900411, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 34269 } ], "balance_sheet": [ { "assets": 4872552, "current_assets": 1512439, "current_liabilities": 972367, "equity": 4045268, "fixed_assets": 3360113, "liabilities": 2005097, "long_term_liabilities": 1032730, "quarter": 1 }, { "assets": 4985112, "current_assets": 1926291, "current_liabilities": 1166782, "equity": 4143853, "fixed_assets": 3058821, "liabilities": 2040853, "long_term_liabilities": 874071, "quarter": 2 }, { "assets": 5100272, "current_assets": 2300356, "current_liabilities": 1028406, "equity": 4174455, "fixed_assets": 2799916, "liabilities": 2077247, "long_term_liabilities": 1048841, "quarter": 3 }, { "assets": 5218092, "current_assets": 2102114, "current_liabilities": 1047524, "equity": 4390600, "fixed_assets": 3115978, "liabilities": 2114290, "long_term_liabilities": 1066766, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58371, "financing_cash_flow": 109000, "investing_cash_flow": -145398, "net_cash_flow": 933015, "operating_cash_flow": 1478530, "quarter": 1 }, { "change_in_working_capital": 80772, "financing_cash_flow": -27101, "investing_cash_flow": -294250, "net_cash_flow": 1227576, "operating_cash_flow": 1502661, "quarter": 2 }, { "change_in_working_capital": 43848, "financing_cash_flow": 126646, "investing_cash_flow": -112044, "net_cash_flow": 821695, "operating_cash_flow": 1336022, "quarter": 3 }, { "change_in_working_capital": -91918, "financing_cash_flow": 1007, "investing_cash_flow": -278526, "net_cash_flow": 1098068, "operating_cash_flow": 1532675, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9383487338872936, "current_ratio": 1.5554199186109772, "debt_to_equity_ratio": 0.49566481133017637, "profit_margin": 0.2576057712854316, "quarter": 1, "return_on_assets": 0.24172404932774447, "return_on_equity": 0.29115821250903523 }, { "asset_turnover_ratio": 0.9386053914134728, "current_ratio": 1.650943363884599, "debt_to_equity_ratio": 0.4925013025317259, "profit_margin": 0.2563753819416023, "quarter": 2, "return_on_assets": 0.2406353157160762, "return_on_equity": 0.28948758558761617 }, { "asset_turnover_ratio": 0.9388622802862279, "current_ratio": 2.236816976952682, "debt_to_equity_ratio": 0.49760914897872893, "profit_margin": 0.24045970587995746, "quarter": 3, "return_on_assets": 0.22575854777941254, "return_on_equity": 0.2758276230070752 }, { "asset_turnover_ratio": 0.939119317942267, "current_ratio": 2.0067454301763012, "debt_to_equity_ratio": 0.4815492187855874, "profit_margin": 0.2625898113443954, "quarter": 4, "return_on_assets": 0.24660316452833717, "return_on_equity": 0.29308021682685736 } ], "income_statement": [ { "depreciation": 300717, "expenses": 3050642, "income_tax": 343698, "marketing_expense": 328885, "net_income": 1521511, "net_profit": 1177813, "operational_expense": 1920113, "product_revenue": 1606723, "quarter": 1, "rd_expense": 353360, "revenue": 4572153, "salaries_expense": 1086740, "service_revenue": 2965430 }, { "depreciation": 303067, "expenses": 3118841, "income_tax": 360618, "marketing_expense": 367889, "net_income": 1560212, "net_profit": 1199594, "operational_expense": 2154875, "product_revenue": 1260745, "quarter": 2, "rd_expense": 558572, "revenue": 4679053, "salaries_expense": 1242754, "service_revenue": 3418308 }, { "depreciation": 184592, "expenses": 3188565, "income_tax": 448458, "marketing_expense": 323833, "net_income": 1599888, "net_profit": 1151430, "operational_expense": 1852643, "product_revenue": 1054648, "quarter": 3, "rd_expense": 377365, "revenue": 4788453, "salaries_expense": 1343458, "service_revenue": 3733805 }, { "depreciation": 245877, "expenses": 3259848, "income_tax": 353765, "marketing_expense": 451178, "net_income": 1640563, "net_profit": 1286798, "operational_expense": 1974231, "product_revenue": 1929269, "quarter": 4, "rd_expense": 351601, "revenue": 4900411, "salaries_expense": 1098519, "service_revenue": 2971142 } ], "market_conditions": { "gdp_growth": [ 0.030863746212327004, 0.029849939097646445, 0.03766393016034045, 0.034719351869867285 ], "inflation_rate": [ 0.012948830151452526, 0.013604492429838331, 0.011607701941631708, 0.010481087661690782 ], "interest_rate": [ 0.017804569556986845, 0.012320291309042615, 0.01426743176300584, 0.019425674028828596 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 171679, "billable_hours_per_employee": 104, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 5830467, "net_revenue": 4694440, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 32828 }, { "average_project_size": 117034, "billable_hours_per_employee": 121, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 5915417, "net_revenue": 4763578, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 33312 }, { "average_project_size": 181275, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 5955583, "net_revenue": 4833735, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 33802 }, { "average_project_size": 162233, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 5437882, "net_revenue": 4904926, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 34300 } ], "balance_sheet": [ { "assets": 5425732, "current_assets": 2406262, "current_liabilities": 1238734, "equity": 3635965, "fixed_assets": 3019470, "liabilities": 2914949, "long_term_liabilities": 1676215, "quarter": 1 }, { "assets": 5529685, "current_assets": 2251981, "current_liabilities": 1626767, "equity": 3607864, "fixed_assets": 3277704, "liabilities": 2993982, "long_term_liabilities": 1367215, "quarter": 2 }, { "assets": 5635629, "current_assets": 2330162, "current_liabilities": 1584493, "equity": 3689997, "fixed_assets": 3305467, "liabilities": 3075158, "long_term_liabilities": 1490665, "quarter": 3 }, { "assets": 5743603, "current_assets": 2225781, "current_liabilities": 1797788, "equity": 3757333, "fixed_assets": 3517822, "liabilities": 3158535, "long_term_liabilities": 1360747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96252, "financing_cash_flow": 108742, "investing_cash_flow": -331247, "net_cash_flow": 887342, "operating_cash_flow": 1329853, "quarter": 1 }, { "change_in_working_capital": -9253, "financing_cash_flow": 15770, "investing_cash_flow": -238264, "net_cash_flow": 1227606, "operating_cash_flow": 1340150, "quarter": 2 }, { "change_in_working_capital": -44225, "financing_cash_flow": 121374, "investing_cash_flow": -127161, "net_cash_flow": 860815, "operating_cash_flow": 1370841, "quarter": 3 }, { "change_in_working_capital": 67244, "financing_cash_flow": -60965, "investing_cash_flow": -224874, "net_cash_flow": 1285309, "operating_cash_flow": 1482264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8652178176142868, "current_ratio": 1.9425171182836671, "debt_to_equity_ratio": 0.8016988612376632, "profit_margin": 0.23968396656470206, "quarter": 1, "return_on_assets": 0.20737883846824723, "return_on_equity": 0.309458974440073 }, { "asset_turnover_ratio": 0.8614555802003189, "current_ratio": 1.384329163303657, "debt_to_equity_ratio": 0.8298489078302287, "profit_margin": 0.2250747232437466, "quarter": 2, "return_on_assets": 0.19389187630036792, "return_on_equity": 0.2971733413454609 }, { "asset_turnover_ratio": 0.8577099379678825, "current_ratio": 1.470604161709771, "debt_to_equity_ratio": 0.8333768293036553, "profit_margin": 0.23367561523335476, "quarter": 3, "return_on_assets": 0.20042589744640749, "return_on_equity": 0.306104855911807 }, { "asset_turnover_ratio": 0.8539806807678038, "current_ratio": 1.2380664460993176, "debt_to_equity_ratio": 0.8406321718090997, "profit_margin": 0.2389974894626341, "quarter": 4, "return_on_assets": 0.20409923875309627, "return_on_equity": 0.31199390631599594 } ], "income_statement": [ { "depreciation": 204671, "expenses": 3199056, "income_tax": 370202, "marketing_expense": 435778, "net_income": 1495384, "net_profit": 1125182, "operational_expense": 1904434, "product_revenue": 1348491, "quarter": 1, "rd_expense": 357935, "revenue": 4694440, "salaries_expense": 1326728, "service_revenue": 3345949 }, { "depreciation": 267989, "expenses": 3249475, "income_tax": 441942, "marketing_expense": 553122, "net_income": 1514103, "net_profit": 1072161, "operational_expense": 2249489, "product_revenue": 1505382, "quarter": 2, "rd_expense": 540456, "revenue": 4763578, "salaries_expense": 1609789, "service_revenue": 3258196 }, { "depreciation": 241315, "expenses": 3300690, "income_tax": 403519, "marketing_expense": 475811, "net_income": 1533045, "net_profit": 1129526, "operational_expense": 2009368, "product_revenue": 1634435, "quarter": 3, "rd_expense": 505172, "revenue": 4833735, "salaries_expense": 1518733, "service_revenue": 3199300 }, { "depreciation": 309999, "expenses": 3352712, "income_tax": 379949, "marketing_expense": 431524, "net_income": 1552214, "net_profit": 1172265, "operational_expense": 2274557, "product_revenue": 1306150, "quarter": 4, "rd_expense": 581840, "revenue": 4904926, "salaries_expense": 1101190, "service_revenue": 3598776 } ], "market_conditions": { "gdp_growth": [ 0.03844771116207254, 0.03783415159793563, 0.052422051886326544, 0.05149440192210527 ], "inflation_rate": [ 0.012100588950197735, 0.004986858422925088, 0.009048396428476761, 0.007865602332431412 ], "interest_rate": [ 0.0146278226216089, 0.015248608427050687, 0.016191873758865417, 0.022991732843356143 ], "year": 2003 }, "random_event": { "description": "Alexander, Soto and Griffith Data Privacy Regulation Impact in 2003", "impact": -0.01, "type": "Data Privacy Regulation Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 71283, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 1811639, "net_revenue": 1432128, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10015 }, { "average_project_size": 165558, "billable_hours_per_employee": 144, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 1876342, "net_revenue": 1486615, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 10396 }, { "average_project_size": 152904, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 1726582, "net_revenue": 1543175, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 10791 }, { "average_project_size": 91226, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 1813290, "net_revenue": 1601887, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 11202 } ], "balance_sheet": [ { "assets": 1684932, "current_assets": 778399, "current_liabilities": 483181, "equity": 1217464, "fixed_assets": 906533, "liabilities": 891050, "long_term_liabilities": 407869, "quarter": 1 }, { "assets": 1708234, "current_assets": 821978, "current_liabilities": 398477, "equity": 1255634, "fixed_assets": 886256, "liabilities": 914188, "long_term_liabilities": 515711, "quarter": 2 }, { "assets": 1731858, "current_assets": 835657, "current_liabilities": 437833, "equity": 1254481, "fixed_assets": 896201, "liabilities": 937927, "long_term_liabilities": 500094, "quarter": 3 }, { "assets": 1755808, "current_assets": 544991, "current_liabilities": 455149, "equity": 1310698, "fixed_assets": 1210817, "liabilities": 962283, "long_term_liabilities": 507134, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84245, "financing_cash_flow": -16104, "investing_cash_flow": -283204, "net_cash_flow": 325791, "operating_cash_flow": 468668, "quarter": 1 }, { "change_in_working_capital": 56684, "financing_cash_flow": -36338, "investing_cash_flow": -360348, "net_cash_flow": 57991, "operating_cash_flow": 529697, "quarter": 2 }, { "change_in_working_capital": -87046, "financing_cash_flow": 68802, "investing_cash_flow": -237123, "net_cash_flow": 333858, "operating_cash_flow": 528314, "quarter": 3 }, { "change_in_working_capital": -91132, "financing_cash_flow": -46869, "investing_cash_flow": -296873, "net_cash_flow": 157410, "operating_cash_flow": 579630, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8499618975721276, "current_ratio": 1.6109884287668597, "debt_to_equity_ratio": 0.731890224269465, "profit_margin": 0.2957710483979086, "quarter": 1, "return_on_assets": 0.2513941215431839, "return_on_equity": 0.34792158125414796 }, { "asset_turnover_ratio": 0.8702642612194816, "current_ratio": 2.062799107602195, "debt_to_equity_ratio": 0.7280688480878982, "profit_margin": 0.31049599257373295, "quarter": 2, "return_on_assets": 0.27021356558878934, "return_on_equity": 0.36761349246675384 }, { "asset_turnover_ratio": 0.8910516913049453, "current_ratio": 1.9086204100650248, "debt_to_equity_ratio": 0.7476613834725276, "profit_margin": 0.29844314481507284, "quarter": 3, "return_on_assets": 0.2659282689458374, "return_on_equity": 0.36712393412096317 }, { "asset_turnover_ratio": 0.9123360868614336, "current_ratio": 1.197390305152818, "debt_to_equity_ratio": 0.7341759886716849, "profit_margin": 0.32285236099674947, "quarter": 4, "return_on_assets": 0.2945498596657493, "return_on_equity": 0.3945783086569141 } ], "income_statement": [ { "depreciation": 45086, "expenses": 865218, "income_tax": 143328, "marketing_expense": 168160, "net_income": 566910, "net_profit": 423582, "operational_expense": 525775, "product_revenue": 295538, "quarter": 1, "rd_expense": 141195, "revenue": 1432128, "salaries_expense": 370648, "service_revenue": 1136590 }, { "depreciation": 68109, "expenses": 893995, "income_tax": 131032, "marketing_expense": 175896, "net_income": 592620, "net_profit": 461588, "operational_expense": 618748, "product_revenue": 529789, "quarter": 2, "rd_expense": 137642, "revenue": 1486615, "salaries_expense": 370022, "service_revenue": 956826 }, { "depreciation": 67764, "expenses": 923729, "income_tax": 158896, "marketing_expense": 181461, "net_income": 619446, "net_profit": 460550, "operational_expense": 526492, "product_revenue": 318841, "quarter": 3, "rd_expense": 98390, "revenue": 1543175, "salaries_expense": 310944, "service_revenue": 1224334 }, { "depreciation": 62457, "expenses": 954452, "income_tax": 130262, "marketing_expense": 96646, "net_income": 647435, "net_profit": 517173, "operational_expense": 608985, "product_revenue": 410738, "quarter": 4, "rd_expense": 160970, "revenue": 1601887, "salaries_expense": 445448, "service_revenue": 1191149 } ], "market_conditions": { "gdp_growth": [ 0.050799910171009634, 0.050159610525951984, 0.06724841762176825, 0.051937532762554695 ], "inflation_rate": [ 0.00435124947916709, 0.008750654872506394, 0.0065023740690284635, 0.011654568193817764 ], "interest_rate": [ 0.005934856216164438, 0.012677338000397238, 0.009380528359009408, 0.0059382654905783365 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 196383, "billable_hours_per_employee": 134, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 1747405, "net_revenue": 1504611, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 10522 }, { "average_project_size": 157243, "billable_hours_per_employee": 113, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 1696075, "net_revenue": 1519017, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 10622 }, { "average_project_size": 179279, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 1820454, "net_revenue": 1533561, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 10724 }, { "average_project_size": 133594, "billable_hours_per_employee": 126, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 1716024, "net_revenue": 1548244, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 10827 } ], "balance_sheet": [ { "assets": 2202090, "current_assets": 1012213, "current_liabilities": 534571, "equity": 1620775, "fixed_assets": 1189877, "liabilities": 984341, "long_term_liabilities": 449770, "quarter": 1 }, { "assets": 2240895, "current_assets": 721067, "current_liabilities": 453039, "equity": 1671475, "fixed_assets": 1519828, "liabilities": 1006307, "long_term_liabilities": 553268, "quarter": 2 }, { "assets": 2280383, "current_assets": 949198, "current_liabilities": 415594, "equity": 1676179, "fixed_assets": 1331185, "liabilities": 1028763, "long_term_liabilities": 613169, "quarter": 3 }, { "assets": 2320567, "current_assets": 1055842, "current_liabilities": 451479, "equity": 1683463, "fixed_assets": 1264725, "liabilities": 1051721, "long_term_liabilities": 600242, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14850, "financing_cash_flow": 83012, "investing_cash_flow": -436296, "net_cash_flow": 316373, "operating_cash_flow": 483425, "quarter": 1 }, { "change_in_working_capital": 56029, "financing_cash_flow": -177578, "investing_cash_flow": -218308, "net_cash_flow": 71310, "operating_cash_flow": 486658, "quarter": 2 }, { "change_in_working_capital": 48841, "financing_cash_flow": 90371, "investing_cash_flow": -151441, "net_cash_flow": 104971, "operating_cash_flow": 506079, "quarter": 3 }, { "change_in_working_capital": 30415, "financing_cash_flow": -138269, "investing_cash_flow": -485092, "net_cash_flow": 206617, "operating_cash_flow": 467475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6832649891693799, "current_ratio": 1.8935052593575035, "debt_to_equity_ratio": 0.6073273588252533, "profit_margin": 0.2678605965262782, "quarter": 1, "return_on_assets": 0.18301976758443114, "return_on_equity": 0.2486625225586525 }, { "asset_turnover_ratio": 0.6778617472036842, "current_ratio": 1.5916223548083057, "debt_to_equity_ratio": 0.602047293558085, "profit_margin": 0.28761165938235056, "quarter": 2, "return_on_assets": 0.19496094194507105, "return_on_equity": 0.26137812411193706 }, { "asset_turnover_ratio": 0.672501505229604, "current_ratio": 2.2839550137874944, "debt_to_equity_ratio": 0.6137548555375052, "profit_margin": 0.27684519885417014, "quarter": 3, "return_on_assets": 0.18617881294501845, "return_on_equity": 0.25328977394419094 }, { "asset_turnover_ratio": 0.6671834943787445, "current_ratio": 2.33862926071866, "debt_to_equity_ratio": 0.6247366291982657, "profit_margin": 0.26779822818625487, "quarter": 4, "return_on_assets": 0.1786705576697419, "return_on_equity": 0.24628815720927635 } ], "income_statement": [ { "depreciation": 80399, "expenses": 934904, "income_tax": 166681, "marketing_expense": 150121, "net_income": 569707, "net_profit": 403026, "operational_expense": 481685, "product_revenue": 459652, "quarter": 1, "rd_expense": 115135, "revenue": 1504611, "salaries_expense": 402169, "service_revenue": 1044959 }, { "depreciation": 49771, "expenses": 951934, "income_tax": 130196, "marketing_expense": 131660, "net_income": 567083, "net_profit": 436887, "operational_expense": 539094, "product_revenue": 341038, "quarter": 2, "rd_expense": 161521, "revenue": 1519017, "salaries_expense": 467276, "service_revenue": 1177979 }, { "depreciation": 81520, "expenses": 969275, "income_tax": 139727, "marketing_expense": 127233, "net_income": 564286, "net_profit": 424559, "operational_expense": 561610, "product_revenue": 593017, "quarter": 3, "rd_expense": 187139, "revenue": 1533561, "salaries_expense": 447434, "service_revenue": 940544 }, { "depreciation": 52858, "expenses": 986932, "income_tax": 146695, "marketing_expense": 155227, "net_income": 561312, "net_profit": 414617, "operational_expense": 639219, "product_revenue": 327490, "quarter": 4, "rd_expense": 194450, "revenue": 1548244, "salaries_expense": 409010, "service_revenue": 1220754 } ], "market_conditions": { "gdp_growth": [ 0.03084693989484017, 0.03018458241520307, 0.03107965135275579, 0.03183776607192253 ], "inflation_rate": [ 0.013277715923284954, 0.01403066404893323, 0.007903183865126102, 0.007066597411386423 ], "interest_rate": [ 0.014426060802585608, 0.019493860982390806, 0.013972870036870661, 0.019737986036303834 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1999, "industry": "Advertising", "location": "Rhondatown", "name": "Moyer Group", "num_employees": 359, "region": "North America", "revenue_size": "Medium", "website": "www.moyergroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 137835, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 19210853, "net_revenue": 15872884, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 44214 }, { "average_project_size": 79514, "billable_hours_per_employee": 98, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 19292727, "net_revenue": 16206166, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 45143 }, { "average_project_size": 96261, "billable_hours_per_employee": 120, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 20142138, "net_revenue": 16546447, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 46090 }, { "average_project_size": 96455, "billable_hours_per_employee": 140, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 18975670, "net_revenue": 16893872, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 47058 } ], "balance_sheet": [ { "assets": 19688970, "current_assets": 7004429, "current_liabilities": 4128751, "equity": 13124402, "fixed_assets": 12684541, "liabilities": 9485227, "long_term_liabilities": 5356476, "quarter": 1 }, { "assets": 20308854, "current_assets": 6271974, "current_liabilities": 4374410, "equity": 13504399, "fixed_assets": 14036880, "liabilities": 9705634, "long_term_liabilities": 5331224, "quarter": 2 }, { "assets": 20948255, "current_assets": 8683145, "current_liabilities": 5767992, "equity": 13836699, "fixed_assets": 12265110, "liabilities": 9931163, "long_term_liabilities": 4163171, "quarter": 3 }, { "assets": 21607787, "current_assets": 8770710, "current_liabilities": 4467121, "equity": 14583118, "fixed_assets": 12837077, "liabilities": 10161932, "long_term_liabilities": 5694811, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16260, "financing_cash_flow": -178401, "investing_cash_flow": -254923, "net_cash_flow": 3385765, "operating_cash_flow": 3717271, "quarter": 1 }, { "change_in_working_capital": -21305, "financing_cash_flow": -109680, "investing_cash_flow": -400206, "net_cash_flow": 3624995, "operating_cash_flow": 3932535, "quarter": 2 }, { "change_in_working_capital": 43115, "financing_cash_flow": -157753, "investing_cash_flow": -183533, "net_cash_flow": 3584584, "operating_cash_flow": 4037648, "quarter": 3 }, { "change_in_working_capital": 39434, "financing_cash_flow": -189100, "investing_cash_flow": -178205, "net_cash_flow": 3715306, "operating_cash_flow": 3842014, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8061815320963971, "current_ratio": 1.6965007092944089, "debt_to_equity_ratio": 0.7227168902628859, "profit_margin": 0.18400304569730366, "quarter": 1, "return_on_assets": 0.14833985729065563, "return_on_equity": 0.22253653918860455 }, { "asset_turnover_ratio": 0.7979852531314667, "current_ratio": 1.433787413616922, "debt_to_equity_ratio": 0.7187016615844956, "profit_margin": 0.1790169864976084, "quarter": 2, "return_on_assets": 0.1428529152851264, "return_on_equity": 0.21483214469596165 }, { "asset_turnover_ratio": 0.789872330654749, "current_ratio": 1.505401706521091, "debt_to_equity_ratio": 0.7177407703961761, "profit_margin": 0.17040558616602103, "quarter": 3, "return_on_assets": 0.13459865750154368, "return_on_equity": 0.2037774327532889 }, { "asset_turnover_ratio": 0.7818418424802133, "current_ratio": 1.9633920818352582, "debt_to_equity_ratio": 0.6968284834560071, "profit_margin": 0.1857042009078795, "quarter": 4, "return_on_assets": 0.1451913145941322, "return_on_equity": 0.21512978225918492 } ], "income_statement": [ { "depreciation": 796612, "expenses": 11948106, "income_tax": 1004119, "marketing_expense": 1614470, "net_income": 3924778, "net_profit": 2920659, "operational_expense": 6856277, "product_revenue": 4852021, "quarter": 1, "rd_expense": 2280978, "revenue": 15872884, "salaries_expense": 4852218, "service_revenue": 11020863 }, { "depreciation": 1031356, "expenses": 12266386, "income_tax": 1038601, "marketing_expense": 2104336, "net_income": 3939780, "net_profit": 2901179, "operational_expense": 7848922, "product_revenue": 3275439, "quarter": 2, "rd_expense": 1353861, "revenue": 16206166, "salaries_expense": 5003780, "service_revenue": 12930727 }, { "depreciation": 1218041, "expenses": 12593145, "income_tax": 1133695, "marketing_expense": 2158577, "net_income": 3953302, "net_profit": 2819607, "operational_expense": 8718150, "product_revenue": 5834135, "quarter": 3, "rd_expense": 2014532, "revenue": 16546447, "salaries_expense": 5682887, "service_revenue": 10712312 }, { "depreciation": 704751, "expenses": 12928608, "income_tax": 828001, "marketing_expense": 2264759, "net_income": 3965264, "net_profit": 3137263, "operational_expense": 8869138, "product_revenue": 6488601, "quarter": 4, "rd_expense": 1650605, "revenue": 16893872, "salaries_expense": 5464118, "service_revenue": 10405271 } ], "market_conditions": { "gdp_growth": [ 0.04241643473556034, 0.04551946772650945, 0.028105925851384127, 0.033112625262874264 ], "inflation_rate": [ 0.007443049028466957, 0.009719383404576377, 0.005642140920410063, 0.00888986126182486 ], "interest_rate": [ 0.00729571015668545, 0.01443142273223837, 0.006922836158162399, 0.014721206745518516 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 98745, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 22178306, "net_revenue": 17841998, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 49699 }, { "average_project_size": 88935, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 23461806, "net_revenue": 18412621, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 51289 }, { "average_project_size": 158071, "billable_hours_per_employee": 147, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 22341290, "net_revenue": 19001493, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 52929 }, { "average_project_size": 186152, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 24613633, "net_revenue": 19609200, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 54622 } ], "balance_sheet": [ { "assets": 26378123, "current_assets": 11215189, "current_liabilities": 7232905, "equity": 16434310, "fixed_assets": 15162934, "liabilities": 13636073, "long_term_liabilities": 6403168, "quarter": 1 }, { "assets": 26720357, "current_assets": 8513504, "current_liabilities": 6843706, "equity": 16241572, "fixed_assets": 18206853, "liabilities": 13932444, "long_term_liabilities": 7088738, "quarter": 2 }, { "assets": 27067032, "current_assets": 10747419, "current_liabilities": 7143173, "equity": 16444060, "fixed_assets": 16319613, "liabilities": 14235256, "long_term_liabilities": 7092083, "quarter": 3 }, { "assets": 27418204, "current_assets": 8447140, "current_liabilities": 6923605, "equity": 16684502, "fixed_assets": 18971064, "liabilities": 14544650, "long_term_liabilities": 7621045, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11409, "financing_cash_flow": -68115, "investing_cash_flow": -142889, "net_cash_flow": 4282228, "operating_cash_flow": 4603128, "quarter": 1 }, { "change_in_working_capital": -15542, "financing_cash_flow": 175652, "investing_cash_flow": -431396, "net_cash_flow": 4098819, "operating_cash_flow": 4345354, "quarter": 2 }, { "change_in_working_capital": -79183, "financing_cash_flow": -171785, "investing_cash_flow": -466478, "net_cash_flow": 3918910, "operating_cash_flow": 4460357, "quarter": 3 }, { "change_in_working_capital": -69757, "financing_cash_flow": -167216, "investing_cash_flow": -261765, "net_cash_flow": 4492596, "operating_cash_flow": 4931880, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6763937676687609, "current_ratio": 1.5505787785129213, "debt_to_equity_ratio": 0.8297320057854574, "profit_margin": 0.20694207005291673, "quarter": 1, "return_on_assets": 0.139974326452265, "return_on_equity": 0.22466778343599458 }, { "asset_turnover_ratio": 0.6890858905814768, "current_ratio": 1.2439903175267903, "debt_to_equity_ratio": 0.8578260774264954, "profit_margin": 0.187570199810228, "quarter": 2, "return_on_assets": 0.12925197818277653, "return_on_equity": 0.21264314808935983 }, { "asset_turnover_ratio": 0.7020161279596522, "current_ratio": 1.5045721278205078, "debt_to_equity_ratio": 0.8656776976002277, "profit_margin": 0.19010527225413287, "quarter": 3, "return_on_assets": 0.13345696713256186, "return_on_equity": 0.21967105447194915 }, { "asset_turnover_ratio": 0.7151890765711715, "current_ratio": 1.2200493817888225, "debt_to_equity_ratio": 0.8717461270345378, "profit_margin": 0.19434489933296617, "quarter": 4, "return_on_assets": 0.13899334909026134, "return_on_equity": 0.22841245126764947 } ], "income_statement": [ { "depreciation": 910868, "expenses": 13176996, "income_tax": 972742, "marketing_expense": 2485853, "net_income": 4665002, "net_profit": 3692260, "operational_expense": 7991132, "product_revenue": 4535960, "quarter": 1, "rd_expense": 1975481, "revenue": 17841998, "salaries_expense": 5913469, "service_revenue": 13306038 }, { "depreciation": 891695, "expenses": 13691105, "income_tax": 1267857, "marketing_expense": 1620407, "net_income": 4721516, "net_profit": 3453659, "operational_expense": 9198177, "product_revenue": 6716860, "quarter": 2, "rd_expense": 2247318, "revenue": 18412621, "salaries_expense": 4188028, "service_revenue": 11695761 }, { "depreciation": 848073, "expenses": 14225273, "income_tax": 1163936, "marketing_expense": 2472475, "net_income": 4776220, "net_profit": 3612284, "operational_expense": 9286841, "product_revenue": 5970112, "quarter": 3, "rd_expense": 1860222, "revenue": 19001493, "salaries_expense": 5267259, "service_revenue": 13031381 }, { "depreciation": 1120932, "expenses": 14780282, "income_tax": 1017970, "marketing_expense": 2021927, "net_income": 4828918, "net_profit": 3810948, "operational_expense": 10191142, "product_revenue": 4666914, "quarter": 4, "rd_expense": 2014420, "revenue": 19609200, "salaries_expense": 7189225, "service_revenue": 14942286 } ], "market_conditions": { "gdp_growth": [ 0.03694714550375446, 0.046709390585773225, 0.032326398052392666, 0.04331312022215155 ], "inflation_rate": [ 0.002936055555602093, 0.009486318980293292, 0.006278578002820151, 0.002227759758108805 ], "interest_rate": [ 0.010642237765814376, 0.008439113591549696, 0.008151756486762802, 0.015981441078565486 ], "year": 2000 }, "random_event": { "description": "Moyer Group Economic Slowdown Impact in 2000", "impact": -0.07, "type": "Economic Slowdown Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 128351, "billable_hours_per_employee": 98, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 8255435, "net_revenue": 6868704, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 19133 }, { "average_project_size": 136610, "billable_hours_per_employee": 97, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 8478298, "net_revenue": 7029399, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 19580 }, { "average_project_size": 65175, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 8491000, "net_revenue": 7193854, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 20039 }, { "average_project_size": 57848, "billable_hours_per_employee": 96, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 8975043, "net_revenue": 7362157, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 20507 } ], "balance_sheet": [ { "assets": 7842542, "current_assets": 2843394, "current_liabilities": 1983080, "equity": 5492327, "fixed_assets": 4999148, "liabilities": 4359660, "long_term_liabilities": 2376580, "quarter": 1 }, { "assets": 8040777, "current_assets": 3659400, "current_liabilities": 2520250, "equity": 5706710, "fixed_assets": 4381377, "liabilities": 4478621, "long_term_liabilities": 1958371, "quarter": 2 }, { "assets": 8244022, "current_assets": 3533663, "current_liabilities": 2614913, "equity": 5695140, "fixed_assets": 4710359, "liabilities": 4600828, "long_term_liabilities": 1985915, "quarter": 3 }, { "assets": 8452405, "current_assets": 3860870, "current_liabilities": 1918656, "equity": 5965213, "fixed_assets": 4591535, "liabilities": 4726369, "long_term_liabilities": 2807713, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2755, "financing_cash_flow": -19671, "investing_cash_flow": -370936, "net_cash_flow": 1942186, "operating_cash_flow": 2266459, "quarter": 1 }, { "change_in_working_capital": -82092, "financing_cash_flow": -166176, "investing_cash_flow": -439021, "net_cash_flow": 2371277, "operating_cash_flow": 2517489, "quarter": 2 }, { "change_in_working_capital": -31255, "financing_cash_flow": -89333, "investing_cash_flow": -131612, "net_cash_flow": 2110108, "operating_cash_flow": 2483970, "quarter": 3 }, { "change_in_working_capital": -63648, "financing_cash_flow": -93254, "investing_cash_flow": -442940, "net_cash_flow": 2275301, "operating_cash_flow": 2494261, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.875826230831789, "current_ratio": 1.4338271779252476, "debt_to_equity_ratio": 0.7937728398181682, "profit_margin": 0.2925508218144209, "quarter": 1, "return_on_assets": 0.2562236835964666, "return_on_equity": 0.36586404997371785 }, { "asset_turnover_ratio": 0.8742188721313873, "current_ratio": 1.4519988096419005, "debt_to_equity_ratio": 0.7847991224365702, "profit_margin": 0.30508354981699004, "quarter": 2, "return_on_assets": 0.2667097968268489, "return_on_equity": 0.3757951604339453 }, { "asset_turnover_ratio": 0.8726146048615591, "current_ratio": 1.3513501213998325, "debt_to_equity_ratio": 0.8078516068086122, "profit_margin": 0.2852359806023308, "quarter": 3, "return_on_assets": 0.24890108250560225, "return_on_equity": 0.3602977275361097 }, { "asset_turnover_ratio": 0.8710132796523593, "current_ratio": 2.012278386537243, "debt_to_equity_ratio": 0.7923219170882917, "profit_margin": 0.30414686891355347, "quarter": 4, "return_on_assets": 0.2649159617883904, "return_on_equity": 0.3753725139404075 } ], "income_statement": [ { "depreciation": 257014, "expenses": 4225052, "income_tax": 634207, "marketing_expense": 815454, "net_income": 2643652, "net_profit": 2009445, "operational_expense": 2761783, "product_revenue": 1585900, "quarter": 1, "rd_expense": 476206, "revenue": 6868704, "salaries_expense": 1939406, "service_revenue": 5282804 }, { "depreciation": 372935, "expenses": 4324272, "income_tax": 560573, "marketing_expense": 532248, "net_income": 2705127, "net_profit": 2144554, "operational_expense": 2992334, "product_revenue": 2375147, "quarter": 2, "rd_expense": 525936, "revenue": 7029399, "salaries_expense": 1437399, "service_revenue": 4654252 }, { "depreciation": 432024, "expenses": 4425822, "income_tax": 716086, "marketing_expense": 650815, "net_income": 2768032, "net_profit": 2051946, "operational_expense": 2836201, "product_revenue": 2112235, "quarter": 3, "rd_expense": 708224, "revenue": 7193854, "salaries_expense": 1415911, "service_revenue": 5081619 }, { "depreciation": 255084, "expenses": 4529757, "income_tax": 593223, "marketing_expense": 687251, "net_income": 2832400, "net_profit": 2239177, "operational_expense": 2271294, "product_revenue": 2089321, "quarter": 4, "rd_expense": 638916, "revenue": 7362157, "salaries_expense": 1398493, "service_revenue": 5272836 } ], "market_conditions": { "gdp_growth": [ 0.04852695390400463, 0.04546546008937414, 0.06125703451705647, 0.04974647392032394 ], "inflation_rate": [ 0.0011619955904543858, 0.00499130645474696, 0.005167174671861477, 0.003841951070324386 ], "interest_rate": [ 0.01685014084333956, 0.019430622439119635, 0.015003098708742122, 0.014333252620452541 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 150035, "billable_hours_per_employee": 120, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 23179103, "net_revenue": 19841402, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 55269 }, { "average_project_size": 191668, "billable_hours_per_employee": 143, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 24154211, "net_revenue": 19976947, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 55646 }, { "average_project_size": 66590, "billable_hours_per_employee": 95, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 23861856, "net_revenue": 20113419, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 56026 }, { "average_project_size": 159060, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 26159982, "net_revenue": 20250823, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 56409 } ], "balance_sheet": [ { "assets": 19918558, "current_assets": 8458858, "current_liabilities": 5411028, "equity": 13238478, "fixed_assets": 11459700, "liabilities": 11292839, "long_term_liabilities": 5881811, "quarter": 1 }, { "assets": 20599740, "current_assets": 8156389, "current_liabilities": 5619849, "equity": 13555968, "fixed_assets": 12443351, "liabilities": 11429001, "long_term_liabilities": 5809152, "quarter": 2 }, { "assets": 21304217, "current_assets": 9469096, "current_liabilities": 5454268, "equity": 14075885, "fixed_assets": 11835121, "liabilities": 11566806, "long_term_liabilities": 6112538, "quarter": 3 }, { "assets": 22032786, "current_assets": 8758485, "current_liabilities": 5458059, "equity": 14624567, "fixed_assets": 13274301, "liabilities": 11706272, "long_term_liabilities": 6248213, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94776, "financing_cash_flow": 164343, "investing_cash_flow": -477408, "net_cash_flow": 5139941, "operating_cash_flow": 5605804, "quarter": 1 }, { "change_in_working_capital": 37744, "financing_cash_flow": -77843, "investing_cash_flow": -392210, "net_cash_flow": 5253976, "operating_cash_flow": 5436996, "quarter": 2 }, { "change_in_working_capital": 58340, "financing_cash_flow": -103556, "investing_cash_flow": -293165, "net_cash_flow": 5326368, "operating_cash_flow": 5398925, "quarter": 3 }, { "change_in_working_capital": -86285, "financing_cash_flow": -87783, "investing_cash_flow": -480569, "net_cash_flow": 4943177, "operating_cash_flow": 5265521, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9961264264210291, "current_ratio": 1.563262655451053, "debt_to_equity_ratio": 0.85303151918219, "profit_margin": 0.23248150508719093, "quarter": 1, "return_on_assets": 0.23158097087148577, "return_on_equity": 0.3484357491850649 }, { "asset_turnover_ratio": 0.9697669485148842, "current_ratio": 1.451353764131385, "debt_to_equity_ratio": 0.8430973723160161, "profit_margin": 0.21951447335771576, "quarter": 2, "return_on_assets": 0.21287788098296387, "return_on_equity": 0.3234906573990142 }, { "asset_turnover_ratio": 0.94410505675942, "current_ratio": 1.7360892424061305, "debt_to_equity_ratio": 0.8217462703055616, "profit_margin": 0.21570047340037016, "quarter": 3, "return_on_assets": 0.20364390768269025, "return_on_equity": 0.3082203357018049 }, { "asset_turnover_ratio": 0.9191222117802079, "current_ratio": 1.6046885898448515, "debt_to_equity_ratio": 0.8004525535696202, "profit_margin": 0.21224090497457807, "quarter": 4, "return_on_assets": 0.19507533001046712, "return_on_equity": 0.29389266704443284 } ], "income_statement": [ { "depreciation": 993045, "expenses": 13726736, "income_tax": 1501907, "marketing_expense": 2115703, "net_income": 6114666, "net_profit": 4612759, "operational_expense": 6921331, "product_revenue": 7248869, "quarter": 1, "rd_expense": 2016843, "revenue": 19841402, "salaries_expense": 4753466, "service_revenue": 12592533 }, { "depreciation": 1051767, "expenses": 13867278, "income_tax": 1724440, "marketing_expense": 2008609, "net_income": 6109669, "net_profit": 4385229, "operational_expense": 9119828, "product_revenue": 4387565, "quarter": 2, "rd_expense": 2629340, "revenue": 19976947, "salaries_expense": 5623034, "service_revenue": 15589382 }, { "depreciation": 1060451, "expenses": 14009259, "income_tax": 1765686, "marketing_expense": 2459334, "net_income": 6104160, "net_profit": 4338474, "operational_expense": 8151205, "product_revenue": 6180852, "quarter": 3, "rd_expense": 1819112, "revenue": 20113419, "salaries_expense": 6971654, "service_revenue": 13932567 }, { "depreciation": 967468, "expenses": 14152694, "income_tax": 1800076, "marketing_expense": 1813379, "net_income": 6098129, "net_profit": 4298053, "operational_expense": 8611322, "product_revenue": 5000568, "quarter": 4, "rd_expense": 2703988, "revenue": 20250823, "salaries_expense": 6211865, "service_revenue": 15250255 } ], "market_conditions": { "gdp_growth": [ 0.04838684653742281, 0.059520086124838244, 0.05423269712541721, 0.052863049098785655 ], "inflation_rate": [ 0.010742852752854196, 0.007717923417613151, 0.005674082875260964, 0.004985018382196818 ], "interest_rate": [ 0.00793779642093699, 0.01506771203290897, 0.01437209651507038, 0.01643802343244322 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 96552, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 8903628, "net_revenue": 7475465, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 20823 }, { "average_project_size": 105975, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 9187867, "net_revenue": 7672915, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 21373 }, { "average_project_size": 160673, "billable_hours_per_employee": 107, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 9667280, "net_revenue": 7875580, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 21938 }, { "average_project_size": 96639, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 10105667, "net_revenue": 8083599, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 22517 } ], "balance_sheet": [ { "assets": 8194561, "current_assets": 4030518, "current_liabilities": 1574538, "equity": 6849183, "fixed_assets": 4164043, "liabilities": 3489478, "long_term_liabilities": 1914940, "quarter": 1 }, { "assets": 8432727, "current_assets": 3526180, "current_liabilities": 2035553, "equity": 7109291, "fixed_assets": 4906547, "liabilities": 3544474, "long_term_liabilities": 1508921, "quarter": 2 }, { "assets": 8677816, "current_assets": 3530190, "current_liabilities": 1889304, "equity": 7136093, "fixed_assets": 5147626, "liabilities": 3600337, "long_term_liabilities": 1711033, "quarter": 3 }, { "assets": 8930028, "current_assets": 3338200, "current_liabilities": 1591975, "equity": 7385542, "fixed_assets": 5591828, "liabilities": 3657081, "long_term_liabilities": 2065106, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42520, "financing_cash_flow": 198678, "investing_cash_flow": -124978, "net_cash_flow": 2236766, "operating_cash_flow": 2423104, "quarter": 1 }, { "change_in_working_capital": -22605, "financing_cash_flow": -17486, "investing_cash_flow": -108816, "net_cash_flow": 2032520, "operating_cash_flow": 2484128, "quarter": 2 }, { "change_in_working_capital": -97576, "financing_cash_flow": -188842, "investing_cash_flow": -282957, "net_cash_flow": 2131668, "operating_cash_flow": 2371486, "quarter": 3 }, { "change_in_working_capital": -45733, "financing_cash_flow": -179848, "investing_cash_flow": -319498, "net_cash_flow": 1964299, "operating_cash_flow": 2419570, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.912247160037005, "current_ratio": 2.5598099251971056, "debt_to_equity_ratio": 0.5094736116701802, "profit_margin": 0.2868182781940655, "quarter": 1, "return_on_assets": 0.2616491597292399, "return_on_equity": 0.31304463612667377 }, { "asset_turnover_ratio": 0.9098972372756761, "current_ratio": 1.7322958429478377, "debt_to_equity_ratio": 0.4985692666118183, "profit_margin": 0.28946469496925226, "quarter": 2, "return_on_assets": 0.2633831262413689, "return_on_equity": 0.3124134319441981 }, { "asset_turnover_ratio": 0.9075532368973944, "current_ratio": 1.8685134843307376, "debt_to_equity_ratio": 0.5045249550419256, "profit_margin": 0.26139204985537573, "quarter": 3, "return_on_assets": 0.23722720094549135, "return_on_equity": 0.288479143979766 }, { "asset_turnover_ratio": 0.9052154147780948, "current_ratio": 2.096892225066348, "debt_to_equity_ratio": 0.49516758553400686, "profit_margin": 0.2613433694570945, "quarter": 4, "return_on_assets": 0.2365720465826087, "return_on_equity": 0.2860446802685571 } ], "income_statement": [ { "depreciation": 279004, "expenses": 4695044, "income_tax": 636321, "marketing_expense": 692046, "net_income": 2780421, "net_profit": 2144100, "operational_expense": 2682844, "product_revenue": 1954820, "quarter": 1, "rd_expense": 931027, "revenue": 7475465, "salaries_expense": 2154101, "service_revenue": 5520645 }, { "depreciation": 263090, "expenses": 4855540, "income_tax": 596337, "marketing_expense": 667343, "net_income": 2817375, "net_profit": 2221038, "operational_expense": 3151547, "product_revenue": 1847999, "quarter": 2, "rd_expense": 870069, "revenue": 7672915, "salaries_expense": 1991062, "service_revenue": 5824916 }, { "depreciation": 312872, "expenses": 5021524, "income_tax": 795442, "marketing_expense": 661759, "net_income": 2854056, "net_profit": 2058614, "operational_expense": 2619071, "product_revenue": 2003838, "quarter": 3, "rd_expense": 915183, "revenue": 7875580, "salaries_expense": 2245309, "service_revenue": 5871742 }, { "depreciation": 306975, "expenses": 5193181, "income_tax": 777823, "marketing_expense": 530109, "net_income": 2890418, "net_profit": 2112595, "operational_expense": 3067869, "product_revenue": 2621222, "quarter": 4, "rd_expense": 674049, "revenue": 8083599, "salaries_expense": 2211447, "service_revenue": 5462377 } ], "market_conditions": { "gdp_growth": [ 0.04100236753974183, 0.04794515592607373, 0.039836490580750915, 0.04245530154733322 ], "inflation_rate": [ 0.010874890413032499, 0.013139755471079723, 0.005629721481382436, 0.010989942500498565 ], "interest_rate": [ 0.017886883751669747, 0.019631490735647135, 0.015329350369078787, 0.017767564058399382 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2010, "industry": "Advertising", "location": "Lake Ericaberg", "name": "Hinton-Houston", "num_employees": 262, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.hinton-houston.com" }

[ { "advertising_kpis": [ { "average_project_size": 197317, "billable_hours_per_employee": 88, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 80750736, "net_revenue": 63278695, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 241522 }, { "average_project_size": 94196, "billable_hours_per_employee": 100, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 79894364, "net_revenue": 63648874, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 242935 }, { "average_project_size": 104101, "billable_hours_per_employee": 152, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 72690813, "net_revenue": 64021219, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 244356 }, { "average_project_size": 159119, "billable_hours_per_employee": 105, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 80236461, "net_revenue": 64395742, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 245785 } ], "balance_sheet": [ { "assets": 77859615, "current_assets": 38099802, "current_liabilities": 15873779, "equity": 56968022, "fixed_assets": 39759813, "liabilities": 38052031, "long_term_liabilities": 22178252, "quarter": 1 }, { "assets": 80532530, "current_assets": 37050811, "current_liabilities": 16685278, "equity": 59154698, "fixed_assets": 43481719, "liabilities": 39049354, "long_term_liabilities": 22364076, "quarter": 2 }, { "assets": 83297206, "current_assets": 33796421, "current_liabilities": 23834109, "equity": 59587275, "fixed_assets": 49500785, "liabilities": 40072817, "long_term_liabilities": 16238708, "quarter": 3 }, { "assets": 86156793, "current_assets": 35129341, "current_liabilities": 19732703, "equity": 61766780, "fixed_assets": 51027452, "liabilities": 41123104, "long_term_liabilities": 21390401, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97106, "financing_cash_flow": -83587, "investing_cash_flow": -162363, "net_cash_flow": 19304132, "operating_cash_flow": 19420700, "quarter": 1 }, { "change_in_working_capital": 4966, "financing_cash_flow": 123526, "investing_cash_flow": -423462, "net_cash_flow": 20608064, "operating_cash_flow": 21151392, "quarter": 2 }, { "change_in_working_capital": -81774, "financing_cash_flow": 163288, "investing_cash_flow": -117976, "net_cash_flow": 19535823, "operating_cash_flow": 19853156, "quarter": 3 }, { "change_in_working_capital": -10371, "financing_cash_flow": -26976, "investing_cash_flow": -363113, "net_cash_flow": 18672122, "operating_cash_flow": 18913769, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8127280747535163, "current_ratio": 2.4001721329243653, "debt_to_equity_ratio": 0.6679542252669401, "profit_margin": 0.27118824116078877, "quarter": 1, "return_on_assets": 0.22040229713440015, "return_on_equity": 0.30122931071751097 }, { "asset_turnover_ratio": 0.7903498623475508, "current_ratio": 2.220568995014647, "debt_to_equity_ratio": 0.660122616127632, "profit_margin": 0.277640763919877, "quarter": 2, "return_on_assets": 0.21943333954614366, "return_on_equity": 0.2987340413774067 }, { "asset_turnover_ratio": 0.7685878323457812, "current_ratio": 1.4179855013669695, "debt_to_equity_ratio": 0.6725062859477967, "profit_margin": 0.25558535522417963, "quarter": 3, "return_on_assets": 0.19643979415107873, "return_on_equity": 0.2746036968463485 }, { "asset_turnover_ratio": 0.7474250115136017, "current_ratio": 1.7802599572901898, "debt_to_equity_ratio": 0.6657802786546425, "profit_margin": 0.2598477862092186, "quarter": 4, "return_on_assets": 0.19421673459920913, "return_on_equity": 0.27090761409288294 } ], "income_statement": [ { "depreciation": 2260262, "expenses": 41341364, "income_tax": 4776893, "marketing_expense": 6265121, "net_income": 21937331, "net_profit": 17160438, "operational_expense": 23983050, "product_revenue": 22290152, "quarter": 1, "rd_expense": 6619188, "revenue": 63278695, "salaries_expense": 12805998, "service_revenue": 40988543 }, { "depreciation": 3479870, "expenses": 41385230, "income_tax": 4592122, "marketing_expense": 8240170, "net_income": 22263644, "net_profit": 17671522, "operational_expense": 21705531, "product_revenue": 24737357, "quarter": 2, "rd_expense": 5511892, "revenue": 63648874, "salaries_expense": 13044732, "service_revenue": 38911517 }, { "depreciation": 3490270, "expenses": 41429144, "income_tax": 6229189, "marketing_expense": 6874076, "net_income": 22592075, "net_profit": 16362886, "operational_expense": 25752952, "product_revenue": 14192983, "quarter": 3, "rd_expense": 7958328, "revenue": 64021219, "salaries_expense": 18684911, "service_revenue": 49828236 }, { "depreciation": 2180678, "expenses": 41473104, "income_tax": 6189547, "marketing_expense": 4159684, "net_income": 22922638, "net_profit": 16733091, "operational_expense": 28400803, "product_revenue": 16863657, "quarter": 4, "rd_expense": 4596461, "revenue": 64395742, "salaries_expense": 18963835, "service_revenue": 47532085 } ], "market_conditions": { "gdp_growth": [ 0.028245006885297498, 0.012381951148569832, 0.012405077631907575, 0.010240301801126579 ], "inflation_rate": [ 0.012555019492638235, 0.012980586944962815, 0.014919611499040916, 0.01256285785166527 ], "interest_rate": [ 0.01817675915224319, 0.0236434844740937, 0.01939964606948327, 0.020310448301391754 ], "year": 2010 }, "random_event": { "description": "Hinton-Houston New Ad Campaign Launch in 2010", "impact": 0.01, "type": "New Ad Campaign Launch" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 79670, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 110446484, "net_revenue": 96223720, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 367266 }, { "average_project_size": 108128, "billable_hours_per_employee": 129, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 110013636, "net_revenue": 95684882, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 365209 }, { "average_project_size": 56828, "billable_hours_per_employee": 93, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 117316252, "net_revenue": 95149061, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 363164 }, { "average_project_size": 142872, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 110673593, "net_revenue": 94616241, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 361131 } ], "balance_sheet": [ { "assets": 121114877, "current_assets": 54443991, "current_liabilities": 37156891, "equity": 76856970, "fixed_assets": 66670886, "liabilities": 63328908, "long_term_liabilities": 26172017, "quarter": 1 }, { "assets": 123423644, "current_assets": 54107523, "current_liabilities": 38048532, "equity": 77692874, "fixed_assets": 69316121, "liabilities": 64036066, "long_term_liabilities": 25987534, "quarter": 2 }, { "assets": 125776423, "current_assets": 57368888, "current_liabilities": 34399088, "equity": 80433348, "fixed_assets": 68407535, "liabilities": 64751121, "long_term_liabilities": 30352033, "quarter": 3 }, { "assets": 128174051, "current_assets": 51643938, "current_liabilities": 35632654, "equity": 81341813, "fixed_assets": 76530113, "liabilities": 65474161, "long_term_liabilities": 29841507, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97811, "financing_cash_flow": -40390, "investing_cash_flow": -343792, "net_cash_flow": 25702091, "operating_cash_flow": 26070974, "quarter": 1 }, { "change_in_working_capital": 66578, "financing_cash_flow": -87708, "investing_cash_flow": -343234, "net_cash_flow": 24426680, "operating_cash_flow": 24451744, "quarter": 2 }, { "change_in_working_capital": -85035, "financing_cash_flow": 169002, "investing_cash_flow": -369359, "net_cash_flow": 24803237, "operating_cash_flow": 25312549, "quarter": 3 }, { "change_in_working_capital": 60846, "financing_cash_flow": -59172, "investing_cash_flow": -399328, "net_cash_flow": 24944990, "operating_cash_flow": 25314055, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7944830757661587, "current_ratio": 1.4652461369816974, "debt_to_equity_ratio": 0.823983927547495, "profit_margin": 0.1981943849188121, "quarter": 1, "return_on_assets": 0.15746208452987984, "return_on_equity": 0.24813625881946685 }, { "asset_turnover_ratio": 0.7752556876379375, "current_ratio": 1.4220659814155248, "debt_to_equity_ratio": 0.8242205842456027, "profit_margin": 0.19130813162313354, "quarter": 2, "return_on_assets": 0.14831271713222144, "return_on_equity": 0.23561100339781485 }, { "asset_turnover_ratio": 0.7564936156595898, "current_ratio": 1.6677444471783671, "debt_to_equity_ratio": 0.8050282949803358, "profit_margin": 0.20397517112649172, "quarter": 3, "return_on_assets": 0.1543059147102633, "return_on_equity": 0.24129352417358035 }, { "asset_turnover_ratio": 0.738185617617719, "current_ratio": 1.449343009925671, "debt_to_equity_ratio": 0.8049262560695567, "profit_margin": 0.19702667113989447, "quarter": 4, "return_on_assets": 0.14544225492256618, "return_on_equity": 0.2291800774098802 } ], "income_statement": [ { "depreciation": 6999973, "expenses": 71881680, "income_tax": 5271039, "marketing_expense": 14158348, "net_income": 24342040, "net_profit": 19071001, "operational_expense": 37874084, "product_revenue": 35267606, "quarter": 1, "rd_expense": 8218112, "revenue": 96223720, "salaries_expense": 22536637, "service_revenue": 60956114 }, { "depreciation": 6146448, "expenses": 70977407, "income_tax": 6402179, "marketing_expense": 9631881, "net_income": 24707475, "net_profit": 18305296, "operational_expense": 45677983, "product_revenue": 27159444, "quarter": 2, "rd_expense": 12344976, "revenue": 95684882, "salaries_expense": 24516237, "service_revenue": 68525438 }, { "depreciation": 5904503, "expenses": 70084510, "income_tax": 5656505, "marketing_expense": 9072948, "net_income": 25064551, "net_profit": 19408046, "operational_expense": 45492938, "product_revenue": 29367793, "quarter": 3, "rd_expense": 11486265, "revenue": 95149061, "salaries_expense": 28671434, "service_revenue": 65781268 }, { "depreciation": 6672132, "expenses": 69202846, "income_tax": 6771472, "marketing_expense": 11524416, "net_income": 25413395, "net_profit": 18641923, "operational_expense": 46050716, "product_revenue": 36326786, "quarter": 4, "rd_expense": 12393197, "revenue": 94616241, "salaries_expense": 28735660, "service_revenue": 58289455 } ], "market_conditions": { "gdp_growth": [ 0.026084820974203775, 0.019368382788034842, 0.02028138329622639, 0.021016759388141883 ], "inflation_rate": [ 0.021136536825493806, 0.02008556725670749, 0.019675502732565214, 0.017391182995910474 ], "interest_rate": [ 0.027841986138544963, 0.02522752526952153, 0.025783696668033824, 0.020391192625240702 ], "year": 2011 }, "random_event": { "description": "Hinton-Houston New Ad Campaign Launch in 2011", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 176720, "billable_hours_per_employee": 124, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 116858403, "net_revenue": 94938026, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 362359 }, { "average_project_size": 91486, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 103931616, "net_revenue": 92359613, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 352518 }, { "average_project_size": 108328, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 101247160, "net_revenue": 89851227, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 342944 }, { "average_project_size": 90141, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 102912122, "net_revenue": 87410967, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 333630 } ], "balance_sheet": [ { "assets": 138443867, "current_assets": 66699305, "current_liabilities": 30958006, "equity": 89138173, "fixed_assets": 71744562, "liabilities": 70921932, "long_term_liabilities": 39963926, "quarter": 1 }, { "assets": 142688736, "current_assets": 58897433, "current_liabilities": 31057246, "equity": 91932996, "fixed_assets": 83791303, "liabilities": 71601537, "long_term_liabilities": 40544291, "quarter": 2 }, { "assets": 147063758, "current_assets": 51933371, "current_liabilities": 37336928, "equity": 94679922, "fixed_assets": 95130387, "liabilities": 72287655, "long_term_liabilities": 34950727, "quarter": 3 }, { "assets": 151572923, "current_assets": 72571253, "current_liabilities": 35306703, "equity": 97896241, "fixed_assets": 79001670, "liabilities": 72980347, "long_term_liabilities": 37673644, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76139, "financing_cash_flow": 197273, "investing_cash_flow": -208988, "net_cash_flow": 27959147, "operating_cash_flow": 28142288, "quarter": 1 }, { "change_in_working_capital": -14483, "financing_cash_flow": 118449, "investing_cash_flow": -246841, "net_cash_flow": 26165947, "operating_cash_flow": 26387361, "quarter": 2 }, { "change_in_working_capital": 30575, "financing_cash_flow": -145161, "investing_cash_flow": -359162, "net_cash_flow": 23225260, "operating_cash_flow": 23794929, "quarter": 3 }, { "change_in_working_capital": -66511, "financing_cash_flow": -96292, "investing_cash_flow": -493039, "net_cash_flow": 25308216, "operating_cash_flow": 25413656, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.685751041611688, "current_ratio": 2.1545090791700217, "debt_to_equity_ratio": 0.7956404042519472, "profit_margin": 0.22768788135535914, "quarter": 1, "return_on_assets": 0.15613720180179597, "return_on_equity": 0.24250259201520766 }, { "asset_turnover_ratio": 0.6472803361296858, "current_ratio": 1.8964151876183741, "debt_to_equity_ratio": 0.7788448121499271, "profit_margin": 0.22570251566558644, "quarter": 2, "return_on_assets": 0.14609280020533646, "return_on_equity": 0.22674989293289213 }, { "asset_turnover_ratio": 0.6109678429406108, "current_ratio": 1.390938509992038, "debt_to_equity_ratio": 0.7634950839946826, "profit_margin": 0.221519723932095, "quarter": 3, "return_on_assets": 0.1353414278995917, "return_on_equity": 0.21022217360931075 }, { "asset_turnover_ratio": 0.5766924940808854, "current_ratio": 2.055452558116231, "debt_to_equity_ratio": 0.7454867138361319, "profit_margin": 0.22083802138923828, "quarter": 4, "return_on_assets": 0.12735562934284772, "return_on_equity": 0.19718494604915424 } ], "income_statement": [ { "depreciation": 6526050, "expenses": 66530090, "income_tax": 6791698, "marketing_expense": 7794510, "net_income": 28407936, "net_profit": 21616238, "operational_expense": 41338389, "product_revenue": 20713470, "quarter": 1, "rd_expense": 10721693, "revenue": 94938026, "salaries_expense": 25833991, "service_revenue": 74224556 }, { "depreciation": 5541564, "expenses": 65368570, "income_tax": 6145246, "marketing_expense": 10405581, "net_income": 26991043, "net_profit": 20845797, "operational_expense": 33793696, "product_revenue": 25682070, "quarter": 2, "rd_expense": 6803525, "revenue": 92359613, "salaries_expense": 27800730, "service_revenue": 66677543 }, { "depreciation": 3891110, "expenses": 64227329, "income_tax": 5720079, "marketing_expense": 12599596, "net_income": 25623898, "net_profit": 19903819, "operational_expense": 36085115, "product_revenue": 25690961, "quarter": 3, "rd_expense": 11933356, "revenue": 89851227, "salaries_expense": 24247145, "service_revenue": 64160266 }, { "depreciation": 6109991, "expenses": 63106012, "income_tax": 5001290, "marketing_expense": 6607509, "net_income": 24304955, "net_profit": 19303665, "operational_expense": 37637072, "product_revenue": 33262888, "quarter": 4, "rd_expense": 9738875, "revenue": 87410967, "salaries_expense": 19364467, "service_revenue": 54148079 } ], "market_conditions": { "gdp_growth": [ 0.007544030845291911, 0.0018076982956652075, 0.018141249871658164, 0.009242727532661105 ], "inflation_rate": [ 0.008023178981235106, 0.011525356354790175, 0.010887704175907042, 0.01693433849916433 ], "interest_rate": [ 0.039411445675183836, 0.03813715127199808, 0.042505859104158876, 0.0418593811853762 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 63432, "billable_hours_per_employee": 86, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 94776732, "net_revenue": 75400177, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 287787 }, { "average_project_size": 179568, "billable_hours_per_employee": 126, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 86881962, "net_revenue": 74009847, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 282480 }, { "average_project_size": 62506, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 93844145, "net_revenue": 72645155, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 277272 }, { "average_project_size": 187554, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 92304274, "net_revenue": 71305626, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 272159 } ], "balance_sheet": [ { "assets": 108792601, "current_assets": 34380358, "current_liabilities": 24587545, "equity": 70065981, "fixed_assets": 74412243, "liabilities": 58769565, "long_term_liabilities": 34182020, "quarter": 1 }, { "assets": 111803980, "current_assets": 43417243, "current_liabilities": 33346422, "equity": 74318689, "fixed_assets": 68386737, "liabilities": 59230031, "long_term_liabilities": 25883609, "quarter": 2 }, { "assets": 114898714, "current_assets": 50663205, "current_liabilities": 33616690, "equity": 74224861, "fixed_assets": 64235509, "liabilities": 59694105, "long_term_liabilities": 26077415, "quarter": 3 }, { "assets": 118079110, "current_assets": 56709355, "current_liabilities": 35690756, "equity": 77315009, "fixed_assets": 61369755, "liabilities": 60161815, "long_term_liabilities": 24471059, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2881, "financing_cash_flow": 176886, "investing_cash_flow": -253099, "net_cash_flow": 24508978, "operating_cash_flow": 24459198, "quarter": 1 }, { "change_in_working_capital": 94659, "financing_cash_flow": -126341, "investing_cash_flow": -462522, "net_cash_flow": 26044463, "operating_cash_flow": 26199255, "quarter": 2 }, { "change_in_working_capital": -5733, "financing_cash_flow": 195078, "investing_cash_flow": -208005, "net_cash_flow": 20887144, "operating_cash_flow": 21510965, "quarter": 3 }, { "change_in_working_capital": 70919, "financing_cash_flow": 85029, "investing_cash_flow": -219656, "net_cash_flow": 22172760, "operating_cash_flow": 22311863, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6930634648582398, "current_ratio": 1.3982834805182869, "debt_to_equity_ratio": 0.8387745973327627, "profit_margin": 0.2658209277147983, "quarter": 1, "return_on_assets": 0.18423077319384984, "return_on_equity": 0.28605815138733304 }, { "asset_turnover_ratio": 0.6619607548854701, "current_ratio": 1.3020060443066426, "debt_to_equity_ratio": 0.796973571479443, "profit_margin": 0.29380874142328656, "quarter": 2, "return_on_assets": 0.19448985626450865, "return_on_equity": 0.29258777694531185 }, { "asset_turnover_ratio": 0.6322538562093916, "current_ratio": 1.507084873614862, "debt_to_equity_ratio": 0.8042333012924066, "profit_margin": 0.2618240954954257, "quarter": 3, "return_on_assets": 0.16553929402551887, "return_on_equity": 0.2562517698753252 }, { "asset_turnover_ratio": 0.6038801105462261, "current_ratio": 1.5889087639387633, "debt_to_equity_ratio": 0.7781388863318893, "profit_margin": 0.2720362345602295, "quarter": 4, "return_on_assets": 0.16427727139881051, "return_on_equity": 0.2508919581190245 } ], "income_statement": [ { "depreciation": 4416253, "expenses": 47862086, "income_tax": 7495146, "marketing_expense": 7986296, "net_income": 27538091, "net_profit": 20042945, "operational_expense": 28440697, "product_revenue": 23221627, "quarter": 1, "rd_expense": 8914245, "revenue": 75400177, "salaries_expense": 16247451, "service_revenue": 52178550 }, { "depreciation": 4454515, "expenses": 46665796, "income_tax": 5599311, "marketing_expense": 7765093, "net_income": 27344051, "net_profit": 21744740, "operational_expense": 31980518, "product_revenue": 15511050, "quarter": 2, "rd_expense": 8181521, "revenue": 74009847, "salaries_expense": 19497749, "service_revenue": 58498797 }, { "depreciation": 2490713, "expenses": 45499407, "income_tax": 8125496, "marketing_expense": 7540150, "net_income": 27145748, "net_profit": 19020252, "operational_expense": 28311831, "product_revenue": 22737648, "quarter": 3, "rd_expense": 7666384, "revenue": 72645155, "salaries_expense": 13689534, "service_revenue": 49907507 }, { "depreciation": 2914149, "expenses": 44362171, "income_tax": 7545741, "marketing_expense": 8102325, "net_income": 26943455, "net_profit": 19397714, "operational_expense": 26304947, "product_revenue": 21789902, "quarter": 4, "rd_expense": 6019887, "revenue": 71305626, "salaries_expense": 19234389, "service_revenue": 49515724 } ], "market_conditions": { "gdp_growth": [ 0.023936973235189667, 0.011809697349251858, 0.02239177581967572, 0.019175345224497778 ], "inflation_rate": [ 0.017246707405477863, 0.018806193214800586, 0.01884524002423893, 0.02354033821922087 ], "interest_rate": [ 0.02819382072400606, 0.020689826770461363, 0.026719070477454837, 0.02905562607069755 ], "year": 2013 }, "random_event": { "description": "Hinton-Houston Data Privacy Regulation Impact in 2013", "impact": 0.04, "type": "Data Privacy Regulation Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 112188, "billable_hours_per_employee": 135, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 46122128, "net_revenue": 38416201, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 146627 }, { "average_project_size": 186081, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 47277547, "net_revenue": 38321403, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 146265 }, { "average_project_size": 135695, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 43998208, "net_revenue": 38226840, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 145904 }, { "average_project_size": 112877, "billable_hours_per_employee": 127, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 46615789, "net_revenue": 38132511, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 145544 } ], "balance_sheet": [ { "assets": 45965405, "current_assets": 18409624, "current_liabilities": 11179481, "equity": 29744601, "fixed_assets": 27555781, "liabilities": 22023511, "long_term_liabilities": 10844030, "quarter": 1 }, { "assets": 47592771, "current_assets": 18121271, "current_liabilities": 13062731, "equity": 30738939, "fixed_assets": 29471500, "liabilities": 22545483, "long_term_liabilities": 9482752, "quarter": 2 }, { "assets": 49277752, "current_assets": 24072275, "current_liabilities": 11232403, "equity": 31928318, "fixed_assets": 25205477, "liabilities": 23079827, "long_term_liabilities": 11847424, "quarter": 3 }, { "assets": 51022389, "current_assets": 22905427, "current_liabilities": 13059721, "equity": 33477639, "fixed_assets": 28116962, "liabilities": 23626834, "long_term_liabilities": 10567113, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28205, "financing_cash_flow": -162633, "investing_cash_flow": -146602, "net_cash_flow": 7464661, "operating_cash_flow": 7591634, "quarter": 1 }, { "change_in_working_capital": -71074, "financing_cash_flow": -53626, "investing_cash_flow": -449764, "net_cash_flow": 7782999, "operating_cash_flow": 8277603, "quarter": 2 }, { "change_in_working_capital": 75893, "financing_cash_flow": 80563, "investing_cash_flow": -314440, "net_cash_flow": 8089979, "operating_cash_flow": 8573567, "quarter": 3 }, { "change_in_working_capital": 94638, "financing_cash_flow": -88372, "investing_cash_flow": -243226, "net_cash_flow": 8190952, "operating_cash_flow": 8385011, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8357633528955092, "current_ratio": 1.646733332253975, "debt_to_equity_ratio": 0.7404204547911064, "profit_margin": 0.15104843396670067, "quarter": 1, "return_on_assets": 0.12624074562162566, "return_on_equity": 0.19508437850620353 }, { "asset_turnover_ratio": 0.8051937761724359, "current_ratio": 1.3872498025106694, "debt_to_equity_ratio": 0.7334502664519422, "profit_margin": 0.14852407674113602, "quarter": 2, "return_on_assets": 0.11959066220371997, "return_on_equity": 0.18516094521024296 }, { "asset_turnover_ratio": 0.7757423674683861, "current_ratio": 2.143109982788189, "debt_to_equity_ratio": 0.7228638539618655, "profit_margin": 0.14990496206330423, "quarter": 3, "return_on_assets": 0.11628763016624621, "return_on_equity": 0.1794768205453228 }, { "asset_turnover_ratio": 0.7473681994780762, "current_ratio": 1.7538986476051057, "debt_to_equity_ratio": 0.705749709529994, "profit_margin": 0.15949864932839067, "quarter": 4, "return_on_assets": 0.1192042183677444, "return_on_equity": 0.18167601365197827 } ], "income_statement": [ { "depreciation": 1788927, "expenses": 30527446, "income_tax": 2086048, "marketing_expense": 6092979, "net_income": 7888755, "net_profit": 5802707, "operational_expense": 21045010, "product_revenue": 12732933, "quarter": 1, "rd_expense": 3656431, "revenue": 38416201, "salaries_expense": 13818167, "service_revenue": 25683268 }, { "depreciation": 2585952, "expenses": 30418508, "income_tax": 2211244, "marketing_expense": 5900469, "net_income": 7902895, "net_profit": 5691651, "operational_expense": 20846363, "product_revenue": 13798712, "quarter": 2, "rd_expense": 3575861, "revenue": 38321403, "salaries_expense": 13825518, "service_revenue": 24522691 }, { "depreciation": 2843174, "expenses": 30309959, "income_tax": 2186488, "marketing_expense": 5418887, "net_income": 7916881, "net_profit": 5730393, "operational_expense": 17684215, "product_revenue": 10356706, "quarter": 3, "rd_expense": 5655002, "revenue": 38226840, "salaries_expense": 14959054, "service_revenue": 27870134 }, { "depreciation": 2302927, "expenses": 30201798, "income_tax": 1848629, "marketing_expense": 5626832, "net_income": 7930713, "net_profit": 6082084, "operational_expense": 15166029, "product_revenue": 11895735, "quarter": 4, "rd_expense": 4439230, "revenue": 38132511, "salaries_expense": 13666504, "service_revenue": 26236776 } ], "market_conditions": { "gdp_growth": [ 0.01973209653457342, 0.01982010228938751, 0.019322529222859444, 0.013492118189106377 ], "inflation_rate": [ 0.014405925432302878, 0.00792436716012129, 0.008644465350561514, 0.00988000158038268 ], "interest_rate": [ 0.03386323176011498, 0.04042160140795624, 0.04362547409873535, 0.043538521063228135 ], "year": 2014 }, "random_event": { "description": "Hinton-Houston Introduction of New Service in 2014", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 180749, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 109370318, "net_revenue": 86815948, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 331359 }, { "average_project_size": 111106, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 99193752, "net_revenue": 85046762, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 324606 }, { "average_project_size": 175954, "billable_hours_per_employee": 109, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 93309710, "net_revenue": 83313630, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 317991 }, { "average_project_size": 52757, "billable_hours_per_employee": 83, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 90554954, "net_revenue": 81615816, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 311511 } ], "balance_sheet": [ { "assets": 93877668, "current_assets": 28504836, "current_liabilities": 28236635, "equity": 60337907, "fixed_assets": 65372832, "liabilities": 49976658, "long_term_liabilities": 21740023, "quarter": 1 }, { "assets": 95344348, "current_assets": 37857530, "current_liabilities": 30275887, "equity": 61278214, "fixed_assets": 57486818, "liabilities": 50722200, "long_term_liabilities": 20446313, "quarter": 2 }, { "assets": 96833941, "current_assets": 45991002, "current_liabilities": 30511002, "equity": 62341745, "fixed_assets": 50842939, "liabilities": 51478863, "long_term_liabilities": 20967861, "quarter": 3 }, { "assets": 98346807, "current_assets": 43296936, "current_liabilities": 21712339, "equity": 63993695, "fixed_assets": 55049871, "liabilities": 52246815, "long_term_liabilities": 30534476, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91699, "financing_cash_flow": -81690, "investing_cash_flow": -271239, "net_cash_flow": 21214335, "operating_cash_flow": 21458303, "quarter": 1 }, { "change_in_working_capital": -3892, "financing_cash_flow": -118838, "investing_cash_flow": -368120, "net_cash_flow": 20020335, "operating_cash_flow": 20324658, "quarter": 2 }, { "change_in_working_capital": -67548, "financing_cash_flow": -165203, "investing_cash_flow": -446953, "net_cash_flow": 19685600, "operating_cash_flow": 20209608, "quarter": 3 }, { "change_in_working_capital": -95112, "financing_cash_flow": 147339, "investing_cash_flow": -144628, "net_cash_flow": 21598543, "operating_cash_flow": 21647784, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9247774241686532, "current_ratio": 1.0094983343447264, "debt_to_equity_ratio": 0.8282796087043589, "profit_margin": 0.18933038662435617, "quarter": 1, "return_on_assets": 0.1750884672593273, "return_on_equity": 0.27241410611077377 }, { "asset_turnover_ratio": 0.8919958422705875, "current_ratio": 1.2504185261359972, "debt_to_equity_ratio": 0.8277362652899772, "profit_margin": 0.19584597471212367, "quarter": 2, "return_on_assets": 0.17469379516864492, "return_on_equity": 0.2718105654972255 }, { "asset_turnover_ratio": 0.8603763219757833, "current_ratio": 1.5073579687746734, "debt_to_equity_ratio": 0.8257526798455834, "profit_margin": 0.20388821132868656, "quarter": 3, "return_on_assets": 0.17542058935719657, "return_on_equity": 0.2724766045608765 }, { "asset_turnover_ratio": 0.8298776390371271, "current_ratio": 1.9941166172838403, "debt_to_equity_ratio": 0.8164369161680693, "profit_margin": 0.2192430815125343, "quarter": 4, "return_on_assets": 0.18194493086084634, "return_on_equity": 0.27961665598462476 } ], "income_statement": [ { "depreciation": 5021406, "expenses": 63417705, "income_tax": 6961346, "marketing_expense": 7076937, "net_income": 23398243, "net_profit": 16436897, "operational_expense": 33399835, "product_revenue": 29048354, "quarter": 1, "rd_expense": 11333046, "revenue": 86815948, "salaries_expense": 19720261, "service_revenue": 57767594 }, { "depreciation": 3668592, "expenses": 61923192, "income_tax": 6467504, "marketing_expense": 10074363, "net_income": 23123570, "net_profit": 16656066, "operational_expense": 43188613, "product_revenue": 27268504, "quarter": 2, "rd_expense": 10689586, "revenue": 85046762, "salaries_expense": 22412703, "service_revenue": 57778258 }, { "depreciation": 3222941, "expenses": 60463899, "income_tax": 5863064, "marketing_expense": 7238756, "net_income": 22849731, "net_profit": 16986667, "operational_expense": 33952778, "product_revenue": 32066245, "quarter": 3, "rd_expense": 6957371, "revenue": 83313630, "salaries_expense": 19438332, "service_revenue": 51247385 }, { "depreciation": 3754081, "expenses": 59038996, "income_tax": 4683117, "marketing_expense": 8997381, "net_income": 22576820, "net_profit": 17893703, "operational_expense": 41181155, "product_revenue": 24907597, "quarter": 4, "rd_expense": 10290718, "revenue": 81615816, "salaries_expense": 24147072, "service_revenue": 56708219 } ], "market_conditions": { "gdp_growth": [ 0.024318696872836183, 0.027176773016567003, 0.02030906458616897, 0.020384387984164178 ], "inflation_rate": [ 0.008369465015325917, 0.015554046085783178, 0.009709447927032716, 0.014101705040575868 ], "interest_rate": [ 0.027112095159526024, 0.03159171412044109, 0.03083995054145422, 0.024902994777319575 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2010, "industry": "Advertising", "location": "Richardsonhaven", "name": "Marshall, Robinson and Arroyo", "num_employees": 799, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.marshall,robinsonandarroyo.com" }

[ { "advertising_kpis": [ { "average_project_size": 147058, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 14172368, "net_revenue": 11339998, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 14193 }, { "average_project_size": 90395, "billable_hours_per_employee": 81, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 14000333, "net_revenue": 11177583, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 13989 }, { "average_project_size": 57858, "billable_hours_per_employee": 129, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 13690270, "net_revenue": 11017494, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 13789 }, { "average_project_size": 124400, "billable_hours_per_employee": 125, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 13818617, "net_revenue": 10859698, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 13592 } ], "balance_sheet": [ { "assets": 15975660, "current_assets": 6701145, "current_liabilities": 3687479, "equity": 12115030, "fixed_assets": 9274515, "liabilities": 6997843, "long_term_liabilities": 3310364, "quarter": 1 }, { "assets": 16341582, "current_assets": 7610525, "current_liabilities": 3439791, "equity": 12244464, "fixed_assets": 8731057, "liabilities": 7164904, "long_term_liabilities": 3725113, "quarter": 2 }, { "assets": 16715886, "current_assets": 6236800, "current_liabilities": 3059308, "equity": 12247580, "fixed_assets": 10479086, "liabilities": 7335953, "long_term_liabilities": 4276645, "quarter": 3 }, { "assets": 17098762, "current_assets": 6613091, "current_liabilities": 3209029, "equity": 12235447, "fixed_assets": 10485671, "liabilities": 7511085, "long_term_liabilities": 4302056, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66484, "financing_cash_flow": -164578, "investing_cash_flow": -208384, "net_cash_flow": 3475661, "operating_cash_flow": 3762830, "quarter": 1 }, { "change_in_working_capital": -482, "financing_cash_flow": -49128, "investing_cash_flow": -418891, "net_cash_flow": 3609912, "operating_cash_flow": 3786711, "quarter": 2 }, { "change_in_working_capital": 93426, "financing_cash_flow": -186293, "investing_cash_flow": -202604, "net_cash_flow": 2975629, "operating_cash_flow": 3325349, "quarter": 3 }, { "change_in_working_capital": -71659, "financing_cash_flow": -131262, "investing_cash_flow": -379292, "net_cash_flow": 2864073, "operating_cash_flow": 3262537, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7098297034363525, "current_ratio": 1.8172700102156514, "debt_to_equity_ratio": 0.5776166464300955, "profit_margin": 0.27665022515876986, "quarter": 1, "return_on_assets": 0.19637454728004977, "return_on_equity": 0.25895214456753307 }, { "asset_turnover_ratio": 0.683996384193403, "current_ratio": 2.2124963406206946, "debt_to_equity_ratio": 0.5851545645444342, "profit_margin": 0.2744587984719058, "quarter": 2, "return_on_assets": 0.18772882576484945, "return_on_equity": 0.2505447359721095 }, { "asset_turnover_ratio": 0.6591032027856615, "current_ratio": 2.038630958373593, "debt_to_equity_ratio": 0.5989716335798583, "profit_margin": 0.26028123999886, "quarter": 3, "return_on_assets": 0.17155219890827206, "return_on_equity": 0.23413988722670112 }, { "asset_turnover_ratio": 0.6351160393951328, "current_ratio": 2.060776328291206, "debt_to_equity_ratio": 0.6138790842704807, "profit_margin": 0.24381617242026435, "quarter": 4, "return_on_assets": 0.1548515617680391, "return_on_equity": 0.2164015748668602 } ], "income_statement": [ { "depreciation": 625617, "expenses": 7295488, "income_tax": 907297, "marketing_expense": 847365, "net_income": 4044510, "net_profit": 3137213, "operational_expense": 4886378, "product_revenue": 3351232, "quarter": 1, "rd_expense": 1293387, "revenue": 11339998, "salaries_expense": 3472871, "service_revenue": 7988766 }, { "depreciation": 718925, "expenses": 7234920, "income_tax": 874877, "marketing_expense": 895092, "net_income": 3942663, "net_profit": 3067786, "operational_expense": 4852521, "product_revenue": 3641648, "quarter": 2, "rd_expense": 1112614, "revenue": 11177583, "salaries_expense": 2376011, "service_revenue": 7535935 }, { "depreciation": 457702, "expenses": 7174856, "income_tax": 974991, "marketing_expense": 937732, "net_income": 3842638, "net_profit": 2867647, "operational_expense": 4995606, "product_revenue": 3500852, "quarter": 3, "rd_expense": 1228765, "revenue": 11017494, "salaries_expense": 2911071, "service_revenue": 7516642 }, { "depreciation": 614767, "expenses": 7115290, "income_tax": 1096638, "marketing_expense": 1220125, "net_income": 3744408, "net_profit": 2647770, "operational_expense": 4024876, "product_revenue": 4077559, "quarter": 4, "rd_expense": 877582, "revenue": 10859698, "salaries_expense": 3493649, "service_revenue": 6782139 } ], "market_conditions": { "gdp_growth": [ 0.034457542662245, 0.03175544087453638, 0.03667690302194059, 0.031206457376218417 ], "inflation_rate": [ 0.008614415068116055, 0.011705861258264172, 0.0035419850159897227, 0.01213379938236487 ], "interest_rate": [ 0.015665511053655615, 0.015367229099788724, 0.021332371922744363, 0.017678170263386268 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 172380, "billable_hours_per_employee": 89, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 12363544, "net_revenue": 11047813, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 13827 }, { "average_project_size": 133250, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 13956788, "net_revenue": 10957743, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 13714 }, { "average_project_size": 71299, "billable_hours_per_employee": 150, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 14117378, "net_revenue": 10868409, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 13603 }, { "average_project_size": 166115, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 12515349, "net_revenue": 10779802, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 13492 } ], "balance_sheet": [ { "assets": 11889114, "current_assets": 4967097, "current_liabilities": 2602040, "equity": 10046588, "fixed_assets": 6922017, "liabilities": 5018513, "long_term_liabilities": 2416473, "quarter": 1 }, { "assets": 12263210, "current_assets": 4878477, "current_liabilities": 2985848, "equity": 9991259, "fixed_assets": 7384733, "liabilities": 5137467, "long_term_liabilities": 2151619, "quarter": 2 }, { "assets": 12649077, "current_assets": 5168903, "current_liabilities": 2704727, "equity": 10415559, "fixed_assets": 7480174, "liabilities": 5259239, "long_term_liabilities": 2554512, "quarter": 3 }, { "assets": 13047086, "current_assets": 6307290, "current_liabilities": 2962039, "equity": 10756036, "fixed_assets": 6739796, "liabilities": 5383899, "long_term_liabilities": 2421860, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15735, "financing_cash_flow": -90294, "investing_cash_flow": -274189, "net_cash_flow": 3323532, "operating_cash_flow": 3649270, "quarter": 1 }, { "change_in_working_capital": 65211, "financing_cash_flow": -73131, "investing_cash_flow": -450099, "net_cash_flow": 3258878, "operating_cash_flow": 3551972, "quarter": 2 }, { "change_in_working_capital": 75268, "financing_cash_flow": 170559, "investing_cash_flow": -374020, "net_cash_flow": 3089224, "operating_cash_flow": 3468708, "quarter": 3 }, { "change_in_working_capital": -85904, "financing_cash_flow": -142701, "investing_cash_flow": -129248, "net_cash_flow": 3317995, "operating_cash_flow": 3735813, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9292377043402897, "current_ratio": 1.9089241518193418, "debt_to_equity_ratio": 0.4995241170435177, "profit_margin": 0.28747653494859116, "quarter": 1, "return_on_assets": 0.26713403538732994, "return_on_equity": 0.3161259325056427 }, { "asset_turnover_ratio": 0.8935460617570766, "current_ratio": 1.6338664928690274, "debt_to_equity_ratio": 0.5141961588624617, "profit_margin": 0.26150604189202104, "quarter": 2, "return_on_assets": 0.23366769385829647, "return_on_equity": 0.28680229388508494 }, { "asset_turnover_ratio": 0.8592254596916439, "current_ratio": 1.9110627431160334, "debt_to_equity_ratio": 0.5049406373676151, "profit_margin": 0.2783959455335183, "quarter": 3, "return_on_assets": 0.2392048842773271, "return_on_equity": 0.29050010661933745 }, { "asset_turnover_ratio": 0.8262229589043868, "current_ratio": 2.129374393787523, "debt_to_equity_ratio": 0.5005467627665062, "profit_margin": 0.2869114850161441, "quarter": 4, "return_on_assets": 0.2370528560936902, "return_on_equity": 0.2875454303053653 } ], "income_statement": [ { "depreciation": 473283, "expenses": 7004491, "income_tax": 867335, "marketing_expense": 1067892, "net_income": 4043322, "net_profit": 3175987, "operational_expense": 4369788, "product_revenue": 2810938, "quarter": 1, "rd_expense": 782768, "revenue": 11047813, "salaries_expense": 2734969, "service_revenue": 8236875 }, { "depreciation": 686456, "expenses": 6872729, "income_tax": 1219498, "marketing_expense": 977767, "net_income": 4085014, "net_profit": 2865516, "operational_expense": 4721746, "product_revenue": 4188980, "quarter": 2, "rd_expense": 1266057, "revenue": 10957743, "salaries_expense": 2804529, "service_revenue": 6768763 }, { "depreciation": 442987, "expenses": 6743445, "income_tax": 1099243, "marketing_expense": 843789, "net_income": 4124964, "net_profit": 3025721, "operational_expense": 4245881, "product_revenue": 2515062, "quarter": 3, "rd_expense": 1088655, "revenue": 10868409, "salaries_expense": 3332444, "service_revenue": 8353347 }, { "depreciation": 642964, "expenses": 6616594, "income_tax": 1070359, "marketing_expense": 861459, "net_income": 4163208, "net_profit": 3092849, "operational_expense": 4253694, "product_revenue": 2687046, "quarter": 4, "rd_expense": 972938, "revenue": 10779802, "salaries_expense": 2314187, "service_revenue": 8092756 } ], "market_conditions": { "gdp_growth": [ 0.04137374380746249, 0.03619558520506106, 0.04871201965431446, 0.03143057173490582 ], "inflation_rate": [ 0.007827757144777871, 0.006132355156485808, 0.00345810170115179, 0.0055352532154475 ], "interest_rate": [ 0.008398388138373694, 0.005892689841099379, 0.008389517440640338, 0.011962779360536219 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 63228, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 10375690, "net_revenue": 8065159, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10094 }, { "average_project_size": 51400, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 10155645, "net_revenue": 7982311, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 9990 }, { "average_project_size": 82936, "billable_hours_per_employee": 123, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 9372437, "net_revenue": 7900315, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 9888 }, { "average_project_size": 79394, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 8681312, "net_revenue": 7819161, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9786 } ], "balance_sheet": [ { "assets": 9956336, "current_assets": 3911388, "current_liabilities": 2271887, "equity": 7341088, "fixed_assets": 6044948, "liabilities": 4229113, "long_term_liabilities": 1957226, "quarter": 1 }, { "assets": 10243876, "current_assets": 3342643, "current_liabilities": 2024300, "equity": 7584881, "fixed_assets": 6901233, "liabilities": 4306317, "long_term_liabilities": 2282017, "quarter": 2 }, { "assets": 10539720, "current_assets": 4792075, "current_liabilities": 2161357, "equity": 7912863, "fixed_assets": 5747645, "liabilities": 4384930, "long_term_liabilities": 2223573, "quarter": 3 }, { "assets": 10844107, "current_assets": 3871284, "current_liabilities": 2244557, "equity": 8105725, "fixed_assets": 6972823, "liabilities": 4464979, "long_term_liabilities": 2220422, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61763, "financing_cash_flow": -172316, "investing_cash_flow": -453578, "net_cash_flow": 1807235, "operating_cash_flow": 2090900, "quarter": 1 }, { "change_in_working_capital": -41554, "financing_cash_flow": -178324, "investing_cash_flow": -337510, "net_cash_flow": 1776631, "operating_cash_flow": 2205205, "quarter": 2 }, { "change_in_working_capital": -21175, "financing_cash_flow": -149725, "investing_cash_flow": -375495, "net_cash_flow": 1545640, "operating_cash_flow": 2128098, "quarter": 3 }, { "change_in_working_capital": 25157, "financing_cash_flow": -70243, "investing_cash_flow": -325995, "net_cash_flow": 2069187, "operating_cash_flow": 2252345, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8100529150482667, "current_ratio": 1.7216472474203162, "debt_to_equity_ratio": 0.5760880403558709, "profit_margin": 0.20010330856465447, "quarter": 1, "return_on_assets": 0.16209426841360114, "return_on_equity": 0.2198400291618899 }, { "asset_turnover_ratio": 0.7792276087683998, "current_ratio": 1.651258706713432, "debt_to_equity_ratio": 0.5677501070880348, "profit_margin": 0.20637156332295245, "quarter": 2, "return_on_assets": 0.16081041980594063, "return_on_equity": 0.21718494990231224 }, { "asset_turnover_ratio": 0.7495754156656913, "current_ratio": 2.2171603302924967, "debt_to_equity_ratio": 0.5541521444261072, "profit_margin": 0.22253201296404004, "quarter": 3, "return_on_assets": 0.1668045261164433, "return_on_equity": 0.22217912783274524 }, { "asset_turnover_ratio": 0.721051627395414, "current_ratio": 1.7247430116499602, "debt_to_equity_ratio": 0.5508426451674588, "profit_margin": 0.2208161463870612, "quarter": 4, "return_on_assets": 0.15921984170757444, "return_on_equity": 0.2130095703962323 } ], "income_statement": [ { "depreciation": 477035, "expenses": 5774161, "income_tax": 677133, "marketing_expense": 979140, "net_income": 2290998, "net_profit": 1613865, "operational_expense": 3216813, "product_revenue": 2670928, "quarter": 1, "rd_expense": 950205, "revenue": 8065159, "salaries_expense": 1880158, "service_revenue": 5394231 }, { "depreciation": 557883, "expenses": 5669540, "income_tax": 665449, "marketing_expense": 626647, "net_income": 2312771, "net_profit": 1647322, "operational_expense": 3081544, "product_revenue": 2552434, "quarter": 2, "rd_expense": 851791, "revenue": 7982311, "salaries_expense": 2830082, "service_revenue": 5429877 }, { "depreciation": 370025, "expenses": 5566815, "income_tax": 575427, "marketing_expense": 1004169, "net_income": 2333500, "net_profit": 1758073, "operational_expense": 3745307, "product_revenue": 2397586, "quarter": 3, "rd_expense": 1004024, "revenue": 7900315, "salaries_expense": 1832656, "service_revenue": 5502729 }, { "depreciation": 525748, "expenses": 5465952, "income_tax": 626612, "marketing_expense": 669860, "net_income": 2353209, "net_profit": 1726597, "operational_expense": 3050407, "product_revenue": 2029814, "quarter": 4, "rd_expense": 547702, "revenue": 7819161, "salaries_expense": 2252881, "service_revenue": 5789347 } ], "market_conditions": { "gdp_growth": [ 0.05162144369308528, 0.054463958819493785, 0.061474596246854814, 0.05323143240249878 ], "inflation_rate": [ 0.0071162234713134116, 0.007078627188182033, 0.006916223020011927, 0.0040850036825223575 ], "interest_rate": [ 0.012378439465665553, 0.01895965236144022, 0.01791695324661753, 0.016908450315503788 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 56100, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 13672985, "net_revenue": 12232630, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 15310 }, { "average_project_size": 126199, "billable_hours_per_employee": 146, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 13559333, "net_revenue": 12124095, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 15174 }, { "average_project_size": 134802, "billable_hours_per_employee": 109, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 15445106, "net_revenue": 12016524, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15039 }, { "average_project_size": 128846, "billable_hours_per_employee": 135, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 14039396, "net_revenue": 11909907, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 14906 } ], "balance_sheet": [ { "assets": 13288714, "current_assets": 6291532, "current_liabilities": 3692579, "equity": 9598403, "fixed_assets": 6997182, "liabilities": 6456672, "long_term_liabilities": 2764093, "quarter": 1 }, { "assets": 13693065, "current_assets": 4798372, "current_liabilities": 3669491, "equity": 9586231, "fixed_assets": 8894693, "liabilities": 6618979, "long_term_liabilities": 2949488, "quarter": 2 }, { "assets": 14109719, "current_assets": 4428232, "current_liabilities": 3045915, "equity": 9923345, "fixed_assets": 9681487, "liabilities": 6785366, "long_term_liabilities": 3739451, "quarter": 3 }, { "assets": 14539051, "current_assets": 6854699, "current_liabilities": 3270843, "equity": 10315057, "fixed_assets": 7684352, "liabilities": 6955936, "long_term_liabilities": 3685093, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74911, "financing_cash_flow": 8748, "investing_cash_flow": -482278, "net_cash_flow": 2840408, "operating_cash_flow": 3253774, "quarter": 1 }, { "change_in_working_capital": 43658, "financing_cash_flow": -21602, "investing_cash_flow": -431241, "net_cash_flow": 2934701, "operating_cash_flow": 3045262, "quarter": 2 }, { "change_in_working_capital": 23750, "financing_cash_flow": -59992, "investing_cash_flow": -150698, "net_cash_flow": 3011953, "operating_cash_flow": 3331900, "quarter": 3 }, { "change_in_working_capital": 30218, "financing_cash_flow": 48392, "investing_cash_flow": -458555, "net_cash_flow": 2824985, "operating_cash_flow": 3337297, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9205277500892863, "current_ratio": 1.7038313872228597, "debt_to_equity_ratio": 0.6726819034374781, "profit_margin": 0.22614605362869636, "quarter": 1, "return_on_assets": 0.20817371793839495, "return_on_equity": 0.28821054919240213 }, { "asset_turnover_ratio": 0.8854186407498978, "current_ratio": 1.3076396699160728, "debt_to_equity_ratio": 0.6904672962710788, "profit_margin": 0.20720268193213598, "quarter": 2, "return_on_assets": 0.18346111699608525, "return_on_equity": 0.2620576324522119 }, { "asset_turnover_ratio": 0.8516487110763864, "current_ratio": 1.4538265184681778, "debt_to_equity_ratio": 0.683778101033472, "profit_margin": 0.21628484243862867, "quarter": 3, "return_on_assets": 0.18419870728821744, "return_on_equity": 0.2619068469351816 }, { "asset_turnover_ratio": 0.8191667392871791, "current_ratio": 2.095697959211127, "debt_to_equity_ratio": 0.6743478005017326, "profit_margin": 0.2293839909917013, "quarter": 4, "return_on_assets": 0.1879037359453516, "return_on_equity": 0.2648499179403468 } ], "income_statement": [ { "depreciation": 487413, "expenses": 8740192, "income_tax": 726077, "marketing_expense": 1263291, "net_income": 3492438, "net_profit": 2766361, "operational_expense": 4512577, "product_revenue": 4335647, "quarter": 1, "rd_expense": 1228338, "revenue": 12232630, "salaries_expense": 2783981, "service_revenue": 7896983 }, { "depreciation": 533117, "expenses": 8615938, "income_tax": 996012, "marketing_expense": 1634566, "net_income": 3508157, "net_profit": 2512145, "operational_expense": 4798669, "product_revenue": 4007870, "quarter": 2, "rd_expense": 894742, "revenue": 12124095, "salaries_expense": 3990210, "service_revenue": 8116225 }, { "depreciation": 732908, "expenses": 8493451, "income_tax": 924081, "marketing_expense": 1619722, "net_income": 3523073, "net_profit": 2598992, "operational_expense": 4308783, "product_revenue": 4015630, "quarter": 3, "rd_expense": 1516058, "revenue": 12016524, "salaries_expense": 4234476, "service_revenue": 8000894 }, { "depreciation": 605355, "expenses": 8372705, "income_tax": 805260, "marketing_expense": 1371233, "net_income": 3537202, "net_profit": 2731942, "operational_expense": 5257578, "product_revenue": 4572447, "quarter": 4, "rd_expense": 1369045, "revenue": 11909907, "salaries_expense": 3183826, "service_revenue": 7337460 } ], "market_conditions": { "gdp_growth": [ 0.04344810853656931, 0.03657696191696056, 0.041437799123230284, 0.0379860343210011 ], "inflation_rate": [ 0.010753713884587037, 0.004310001074248871, 0.003963410717576709, 0.009452097685747547 ], "interest_rate": [ 0.010688440941161767, 0.014504537541926463, 0.009520542887691653, 0.0074978293098310715 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 156329, "billable_hours_per_employee": 121, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 11167973, "net_revenue": 9593185, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 12006 }, { "average_project_size": 53496, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 11271507, "net_revenue": 9442380, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 11818 }, { "average_project_size": 175903, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 10256983, "net_revenue": 9293945, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 11632 }, { "average_project_size": 113118, "billable_hours_per_employee": 123, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 11065322, "net_revenue": 9147845, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 11449 } ], "balance_sheet": [ { "assets": 14044567, "current_assets": 6420639, "current_liabilities": 3425067, "equity": 9727146, "fixed_assets": 7623928, "liabilities": 6595213, "long_term_liabilities": 3170146, "quarter": 1 }, { "assets": 14394150, "current_assets": 4932751, "current_liabilities": 3810217, "equity": 9826198, "fixed_assets": 9461399, "liabilities": 6743659, "long_term_liabilities": 2933442, "quarter": 2 }, { "assets": 14752435, "current_assets": 5561415, "current_liabilities": 3134915, "equity": 10091199, "fixed_assets": 9191020, "liabilities": 6895447, "long_term_liabilities": 3760532, "quarter": 3 }, { "assets": 15119638, "current_assets": 5560148, "current_liabilities": 3522287, "equity": 10251010, "fixed_assets": 9559490, "liabilities": 7050651, "long_term_liabilities": 3528364, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31549, "financing_cash_flow": -190788, "investing_cash_flow": -437012, "net_cash_flow": 2298566, "operating_cash_flow": 2700603, "quarter": 1 }, { "change_in_working_capital": -82351, "financing_cash_flow": -193992, "investing_cash_flow": -188352, "net_cash_flow": 2491080, "operating_cash_flow": 2747962, "quarter": 2 }, { "change_in_working_capital": -5023, "financing_cash_flow": 80311, "investing_cash_flow": -304792, "net_cash_flow": 2328051, "operating_cash_flow": 2782344, "quarter": 3 }, { "change_in_working_capital": -45869, "financing_cash_flow": 193449, "investing_cash_flow": -363874, "net_cash_flow": 2727894, "operating_cash_flow": 2801915, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6830530980413992, "current_ratio": 1.8746024530323055, "debt_to_equity_ratio": 0.6780213846898155, "profit_margin": 0.23743855664203287, "quarter": 1, "return_on_assets": 0.16218314170881878, "return_on_equity": 0.23416858346733976 }, { "asset_turnover_ratio": 0.6559873281854086, "current_ratio": 1.2946115667427867, "debt_to_equity_ratio": 0.6862938239184677, "profit_margin": 0.23041934342824585, "quarter": 2, "return_on_assets": 0.1511521694577311, "return_on_equity": 0.2214190066188367 }, { "asset_turnover_ratio": 0.629993963708364, "current_ratio": 1.7740241760940887, "debt_to_equity_ratio": 0.6833129541890909, "profit_margin": 0.24039425669078093, "quarter": 3, "return_on_assets": 0.151446930625351, "return_on_equity": 0.2214019364795006 }, { "asset_turnover_ratio": 0.6050306892268188, "current_ratio": 1.5785618832309802, "debt_to_equity_ratio": 0.6878006167197184, "profit_margin": 0.23852863707244712, "quarter": 4, "return_on_assets": 0.1443171456882764, "return_on_equity": 0.21285931825254292 } ], "income_statement": [ { "depreciation": 422811, "expenses": 6741217, "income_tax": 574176, "marketing_expense": 682863, "net_income": 2851968, "net_profit": 2277792, "operational_expense": 4590306, "product_revenue": 3274697, "quarter": 1, "rd_expense": 903187, "revenue": 9593185, "salaries_expense": 3081175, "service_revenue": 6318488 }, { "depreciation": 572255, "expenses": 6586708, "income_tax": 679965, "marketing_expense": 1030326, "net_income": 2855672, "net_profit": 2175707, "operational_expense": 3694711, "product_revenue": 2270575, "quarter": 2, "rd_expense": 1294766, "revenue": 9442380, "salaries_expense": 2441338, "service_revenue": 7171805 }, { "depreciation": 548133, "expenses": 6435742, "income_tax": 623992, "marketing_expense": 1013805, "net_income": 2858203, "net_profit": 2234211, "operational_expense": 4154812, "product_revenue": 2317365, "quarter": 3, "rd_expense": 1237155, "revenue": 9293945, "salaries_expense": 3007764, "service_revenue": 6976580 }, { "depreciation": 619892, "expenses": 6288235, "income_tax": 677587, "marketing_expense": 1047469, "net_income": 2859610, "net_profit": 2182023, "operational_expense": 3455881, "product_revenue": 2311182, "quarter": 4, "rd_expense": 1188635, "revenue": 9147845, "salaries_expense": 2815821, "service_revenue": 6836663 } ], "market_conditions": { "gdp_growth": [ 0.036719051640713506, 0.04736591595500038, 0.04912758710123599, 0.04737121481355647 ], "inflation_rate": [ 0.00837096601525484, 0.00290841287046861, 0.003221233453713305, 0.0031071633145575268 ], "interest_rate": [ 0.022432211331340254, 0.018186760833107652, 0.022460811607433413, 0.021671367151086585 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "Port Stephen", "name": "Bell Group", "num_employees": 916, "region": "Europe", "revenue_size": "Medium", "website": "www.bellgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 186942, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 21728707, "net_revenue": 18154243, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 19819 }, { "average_project_size": 132000, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 19774104, "net_revenue": 17817932, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 19452 }, { "average_project_size": 198375, "billable_hours_per_employee": 112, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 19376659, "net_revenue": 17487852, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 19092 }, { "average_project_size": 104234, "billable_hours_per_employee": 82, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 18885234, "net_revenue": 17163886, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 18738 } ], "balance_sheet": [ { "assets": 20460734, "current_assets": 8048235, "current_liabilities": 6627674, "equity": 14658651, "fixed_assets": 12412499, "liabilities": 11140576, "long_term_liabilities": 4512902, "quarter": 1 }, { "assets": 21020034, "current_assets": 8656504, "current_liabilities": 4843429, "equity": 14883952, "fixed_assets": 12363530, "liabilities": 11388709, "long_term_liabilities": 6545280, "quarter": 2 }, { "assets": 21594623, "current_assets": 8207855, "current_liabilities": 6476044, "equity": 15091501, "fixed_assets": 13386768, "liabilities": 11642369, "long_term_liabilities": 5166325, "quarter": 3 }, { "assets": 22184919, "current_assets": 7185698, "current_liabilities": 4977157, "equity": 15322859, "fixed_assets": 14999221, "liabilities": 11901678, "long_term_liabilities": 6924521, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91983, "financing_cash_flow": 35451, "investing_cash_flow": -259328, "net_cash_flow": 5752025, "operating_cash_flow": 6025711, "quarter": 1 }, { "change_in_working_capital": -28315, "financing_cash_flow": 24402, "investing_cash_flow": -475648, "net_cash_flow": 5563826, "operating_cash_flow": 6005302, "quarter": 2 }, { "change_in_working_capital": -69390, "financing_cash_flow": -108161, "investing_cash_flow": -236199, "net_cash_flow": 5517978, "operating_cash_flow": 5855654, "quarter": 3 }, { "change_in_working_capital": -65835, "financing_cash_flow": 33400, "investing_cash_flow": -365749, "net_cash_flow": 5363675, "operating_cash_flow": 5751152, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.887272323661507, "current_ratio": 1.2143377903016956, "debt_to_equity_ratio": 0.7600000845916858, "profit_margin": 0.2940631013917793, "quarter": 1, "return_on_assets": 0.26091405127499334, "return_on_equity": 0.36418719567032465 }, { "asset_turnover_ratio": 0.8476642806572054, "current_ratio": 1.7872676568604597, "debt_to_equity_ratio": 0.7651670067197207, "profit_margin": 0.29479442395447464, "quarter": 2, "return_on_assets": 0.249886703323125, "return_on_equity": 0.3529053977062006 }, { "asset_turnover_ratio": 0.809824371557679, "current_ratio": 1.2674180410139277, "debt_to_equity_ratio": 0.7714520245534224, "profit_margin": 0.29387525694979577, "quarter": 3, "return_on_assets": 0.2379873452757198, "return_on_equity": 0.3405391551178375 }, { "asset_turnover_ratio": 0.7736735933090403, "current_ratio": 1.443735449775846, "debt_to_equity_ratio": 0.7767269802587102, "profit_margin": 0.2936175409228423, "quarter": 4, "return_on_assets": 0.22716413794433957, "return_on_equity": 0.32889541044527004 } ], "income_statement": [ { "depreciation": 687218, "expenses": 11168638, "income_tax": 1647112, "marketing_expense": 1711146, "net_income": 6985605, "net_profit": 5338493, "operational_expense": 7416423, "product_revenue": 5379410, "quarter": 1, "rd_expense": 1311401, "revenue": 18154243, "salaries_expense": 5168824, "service_revenue": 12774833 }, { "depreciation": 752675, "expenses": 10894608, "income_tax": 1670697, "marketing_expense": 1109795, "net_income": 6923324, "net_profit": 5252627, "operational_expense": 6664981, "product_revenue": 4309985, "quarter": 2, "rd_expense": 2045772, "revenue": 17817932, "salaries_expense": 3628797, "service_revenue": 13507947 }, { "depreciation": 716407, "expenses": 10627301, "income_tax": 1721304, "marketing_expense": 1579749, "net_income": 6860551, "net_profit": 5139247, "operational_expense": 6372678, "product_revenue": 6055710, "quarter": 3, "rd_expense": 1955805, "revenue": 17487852, "salaries_expense": 4866140, "service_revenue": 11432142 }, { "depreciation": 711534, "expenses": 10366553, "income_tax": 1757715, "marketing_expense": 1915820, "net_income": 6797333, "net_profit": 5039618, "operational_expense": 6696641, "product_revenue": 5381229, "quarter": 4, "rd_expense": 1159822, "revenue": 17163886, "salaries_expense": 3291490, "service_revenue": 11782657 } ], "market_conditions": { "gdp_growth": [ 0.005137122349910636, 0.0028598353010306134, -0.0022752102128841805, -0.002750970080364304 ], "inflation_rate": [ 0.031847919183158865, 0.02759888369754602, 0.026098874242646928, 0.025815586662418292 ], "interest_rate": [ 0.03978279243015263, 0.04065221992879831, 0.045816060781548706, 0.038752438178970776 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 189880, "billable_hours_per_employee": 143, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 19619106, "net_revenue": 17063881, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 18629 }, { "average_project_size": 113452, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 20411534, "net_revenue": 16734425, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 18269 }, { "average_project_size": 166955, "billable_hours_per_employee": 107, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 21058041, "net_revenue": 16411331, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 17916 }, { "average_project_size": 129109, "billable_hours_per_employee": 153, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 19140881, "net_revenue": 16094474, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 17570 } ], "balance_sheet": [ { "assets": 18839664, "current_assets": 8420650, "current_liabilities": 4760567, "equity": 13586059, "fixed_assets": 10419014, "liabilities": 9278796, "long_term_liabilities": 4518229, "quarter": 1 }, { "assets": 19429503, "current_assets": 6161356, "current_liabilities": 4132719, "equity": 13903039, "fixed_assets": 13268147, "liabilities": 9535622, "long_term_liabilities": 5402903, "quarter": 2 }, { "assets": 20037809, "current_assets": 6857361, "current_liabilities": 4134557, "equity": 14460217, "fixed_assets": 13180448, "liabilities": 9799557, "long_term_liabilities": 5665000, "quarter": 3 }, { "assets": 20665161, "current_assets": 7701786, "current_liabilities": 4075241, "equity": 14521632, "fixed_assets": 12963375, "liabilities": 10070798, "long_term_liabilities": 5995557, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44660, "financing_cash_flow": 33005, "investing_cash_flow": -182374, "net_cash_flow": 4932706, "operating_cash_flow": 4879098, "quarter": 1 }, { "change_in_working_capital": -12968, "financing_cash_flow": -96474, "investing_cash_flow": -179325, "net_cash_flow": 4720022, "operating_cash_flow": 4844482, "quarter": 2 }, { "change_in_working_capital": 23009, "financing_cash_flow": 112820, "investing_cash_flow": -310463, "net_cash_flow": 4882179, "operating_cash_flow": 5106397, "quarter": 3 }, { "change_in_working_capital": 20698, "financing_cash_flow": -134478, "investing_cash_flow": -256965, "net_cash_flow": 4512540, "operating_cash_flow": 4823874, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9057423210944738, "current_ratio": 1.7688334183722234, "debt_to_equity_ratio": 0.6829645005957946, "profit_margin": 0.2358895376731706, "quarter": 1, "return_on_assets": 0.21365513737399988, "return_on_equity": 0.29627362872485685 }, { "asset_turnover_ratio": 0.8612894009692373, "current_ratio": 1.4908722320583616, "debt_to_equity_ratio": 0.6858660182137157, "profit_margin": 0.23957548586222713, "quarter": 2, "return_on_assets": 0.20634382670519158, "return_on_equity": 0.2883655868332096 }, { "asset_turnover_ratio": 0.8190182369739126, "current_ratio": 1.6585479411699973, "debt_to_equity_ratio": 0.67769086729473, "profit_margin": 0.2572591461350697, "quarter": 3, "return_on_assets": 0.21069993231295897, "return_on_equity": 0.2919710679307233 }, { "asset_turnover_ratio": 0.7788216118906598, "current_ratio": 1.8898970637564747, "debt_to_equity_ratio": 0.6935031820114984, "profit_margin": 0.24401350426239465, "quarter": 4, "return_on_assets": 0.1900429907127266, "return_on_equity": 0.2704426747627264 } ], "income_statement": [ { "depreciation": 853907, "expenses": 11378896, "income_tax": 1659794, "marketing_expense": 1311384, "net_income": 5684985, "net_profit": 4025191, "operational_expense": 6619991, "product_revenue": 4240468, "quarter": 1, "rd_expense": 1460763, "revenue": 17063881, "salaries_expense": 3547785, "service_revenue": 12823413 }, { "depreciation": 835324, "expenses": 11121063, "income_tax": 1604204, "marketing_expense": 1912941, "net_income": 5613362, "net_profit": 4009158, "operational_expense": 6596006, "product_revenue": 4540408, "quarter": 2, "rd_expense": 1556662, "revenue": 16734425, "salaries_expense": 4627360, "service_revenue": 12194017 }, { "depreciation": 884432, "expenses": 10869073, "income_tax": 1320293, "marketing_expense": 1901656, "net_income": 5542258, "net_profit": 4221965, "operational_expense": 5854345, "product_revenue": 6291320, "quarter": 3, "rd_expense": 2151559, "revenue": 16411331, "salaries_expense": 3841165, "service_revenue": 10120011 }, { "depreciation": 896605, "expenses": 10622792, "income_tax": 1544413, "marketing_expense": 1540580, "net_income": 5471682, "net_profit": 3927269, "operational_expense": 6926787, "product_revenue": 4932944, "quarter": 4, "rd_expense": 1162604, "revenue": 16094474, "salaries_expense": 4030787, "service_revenue": 11161530 } ], "market_conditions": { "gdp_growth": [ 0.004089658270741866, 0.004598120814130557, 0.009992669612893924, -0.004669084007626699 ], "inflation_rate": [ 0.031693824584645064, 0.02836819912431408, 0.027440184200542155, 0.033479164814511624 ], "interest_rate": [ 0.04458919110635643, 0.04422282493409007, 0.04821162188956116, 0.046541191915206 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 172806, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 8810250, "net_revenue": 7786409, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 8500 }, { "average_project_size": 66295, "billable_hours_per_employee": 115, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 9202059, "net_revenue": 7802745, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 8518 }, { "average_project_size": 160937, "billable_hours_per_employee": 115, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 9186599, "net_revenue": 7819116, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 8536 }, { "average_project_size": 163883, "billable_hours_per_employee": 149, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 9839208, "net_revenue": 7835521, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 8554 } ], "balance_sheet": [ { "assets": 9308547, "current_assets": 4571043, "current_liabilities": 2137098, "equity": 6528854, "fixed_assets": 4737504, "liabilities": 4602934, "long_term_liabilities": 2465836, "quarter": 1 }, { "assets": 9617205, "current_assets": 3280249, "current_liabilities": 2416257, "equity": 6632542, "fixed_assets": 6336956, "liabilities": 4729008, "long_term_liabilities": 2312751, "quarter": 2 }, { "assets": 9936099, "current_assets": 3124543, "current_liabilities": 2687738, "equity": 6724096, "fixed_assets": 6811556, "liabilities": 4858536, "long_term_liabilities": 2170798, "quarter": 3 }, { "assets": 10265566, "current_assets": 4538648, "current_liabilities": 2156564, "equity": 6924871, "fixed_assets": 5726918, "liabilities": 4991612, "long_term_liabilities": 2835048, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45620, "financing_cash_flow": -173490, "investing_cash_flow": -300958, "net_cash_flow": 1996170, "operating_cash_flow": 2223869, "quarter": 1 }, { "change_in_working_capital": 6169, "financing_cash_flow": 173476, "investing_cash_flow": -326863, "net_cash_flow": 2093791, "operating_cash_flow": 2218732, "quarter": 2 }, { "change_in_working_capital": -15952, "financing_cash_flow": -69131, "investing_cash_flow": -466214, "net_cash_flow": 1692292, "operating_cash_flow": 1949476, "quarter": 3 }, { "change_in_working_capital": 15150, "financing_cash_flow": -149189, "investing_cash_flow": -238606, "net_cash_flow": 1854703, "operating_cash_flow": 2026070, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8364795279005413, "current_ratio": 2.13890191278079, "debt_to_equity_ratio": 0.7050140805721801, "profit_margin": 0.23415684945396523, "quarter": 1, "return_on_assets": 0.19586741088593096, "return_on_equity": 0.2792589633647804 }, { "asset_turnover_ratio": 0.8113318786487342, "current_ratio": 1.3575745460851225, "debt_to_equity_ratio": 0.7130008373863294, "profit_margin": 0.22355530008990426, "quarter": 2, "return_on_assets": 0.18137754160382358, "return_on_equity": 0.2629979576458016 }, { "asset_turnover_ratio": 0.7869402267429099, "current_ratio": 1.1625177007580352, "debt_to_equity_ratio": 0.7225560134774994, "profit_margin": 0.2105778965294798, "quarter": 3, "return_on_assets": 0.16571221764195385, "return_on_equity": 0.24487053724396557 }, { "asset_turnover_ratio": 0.7632819271728417, "current_ratio": 2.1045737571433074, "debt_to_equity_ratio": 0.7208238247326195, "profit_margin": 0.2106965190955394, "quarter": 4, "return_on_assets": 0.16082084514385275, "return_on_equity": 0.23840400781473042 } ], "income_statement": [ { "depreciation": 400628, "expenses": 5463752, "income_tax": 499416, "marketing_expense": 564068, "net_income": 2322657, "net_profit": 1823241, "operational_expense": 3647306, "product_revenue": 1837239, "quarter": 1, "rd_expense": 778697, "revenue": 7786409, "salaries_expense": 2068185, "service_revenue": 5949170 }, { "depreciation": 474387, "expenses": 5525003, "income_tax": 533397, "marketing_expense": 743171, "net_income": 2277742, "net_profit": 1744345, "operational_expense": 3129922, "product_revenue": 2174359, "quarter": 2, "rd_expense": 724671, "revenue": 7802745, "salaries_expense": 2610166, "service_revenue": 5628386 }, { "depreciation": 302943, "expenses": 5586940, "income_tax": 585643, "marketing_expense": 668276, "net_income": 2232176, "net_profit": 1646533, "operational_expense": 3661365, "product_revenue": 1640938, "quarter": 3, "rd_expense": 596104, "revenue": 7819116, "salaries_expense": 2192434, "service_revenue": 6178178 }, { "depreciation": 375153, "expenses": 5649572, "income_tax": 535032, "marketing_expense": 710461, "net_income": 2185949, "net_profit": 1650917, "operational_expense": 3030147, "product_revenue": 2966755, "quarter": 4, "rd_expense": 939359, "revenue": 7835521, "salaries_expense": 2565067, "service_revenue": 4868766 } ], "market_conditions": { "gdp_growth": [ -0.013822295080229708, -0.01682827380120938, -0.022688518176904426, -0.014058044794890989 ], "inflation_rate": [ 0.017301947267845515, 0.023200908822967325, 0.02430941898422691, 0.02282881967885575 ], "interest_rate": [ 0.04683633951557056, 0.044127244987908, 0.04612268173036912, 0.04705100562933298 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 104417, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 15165628, "net_revenue": 13781355, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 15045 }, { "average_project_size": 129350, "billable_hours_per_employee": 129, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 17586269, "net_revenue": 13768041, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 15031 }, { "average_project_size": 128049, "billable_hours_per_employee": 128, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 17402346, "net_revenue": 13754740, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 15016 }, { "average_project_size": 124517, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 15593274, "net_revenue": 13741452, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 15002 } ], "balance_sheet": [ { "assets": 14596977, "current_assets": 5731979, "current_liabilities": 4194738, "equity": 8603148, "fixed_assets": 8864998, "liabilities": 8376376, "long_term_liabilities": 4181638, "quarter": 1 }, { "assets": 14986002, "current_assets": 6048244, "current_liabilities": 4025225, "equity": 8826011, "fixed_assets": 8937758, "liabilities": 8523622, "long_term_liabilities": 4498397, "quarter": 2 }, { "assets": 15385394, "current_assets": 5184867, "current_liabilities": 4261070, "equity": 9162232, "fixed_assets": 10200527, "liabilities": 8673456, "long_term_liabilities": 4412386, "quarter": 3 }, { "assets": 15795430, "current_assets": 4787976, "current_liabilities": 4675450, "equity": 9542832, "fixed_assets": 11007454, "liabilities": 8825924, "long_term_liabilities": 4150474, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1720, "financing_cash_flow": -103169, "investing_cash_flow": -397206, "net_cash_flow": 2928444, "operating_cash_flow": 3392868, "quarter": 1 }, { "change_in_working_capital": -40001, "financing_cash_flow": 140307, "investing_cash_flow": -343807, "net_cash_flow": 3224772, "operating_cash_flow": 3411964, "quarter": 2 }, { "change_in_working_capital": -96221, "financing_cash_flow": 91634, "investing_cash_flow": -258094, "net_cash_flow": 3126927, "operating_cash_flow": 3405075, "quarter": 3 }, { "change_in_working_capital": -13318, "financing_cash_flow": -66945, "investing_cash_flow": -187798, "net_cash_flow": 3014464, "operating_cash_flow": 3525906, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9441239100397295, "current_ratio": 1.3664688950775947, "debt_to_equity_ratio": 0.9736408114797048, "profit_margin": 0.1728819118294246, "quarter": 1, "return_on_assets": 0.16322194657154013, "return_on_equity": 0.27693897629100417 }, { "asset_turnover_ratio": 0.9187267558085205, "current_ratio": 1.5025853213174418, "debt_to_equity_ratio": 0.9657388824917621, "profit_margin": 0.17167518603409157, "quarter": 2, "return_on_assets": 0.15772258671792516, "return_on_equity": 0.2678028613379249 }, { "asset_turnover_ratio": 0.8940128540094586, "current_ratio": 1.2167993015838745, "debt_to_equity_ratio": 0.9466531735935086, "profit_margin": 0.17814178966668945, "quarter": 3, "return_on_assets": 0.15926104979826972, "return_on_equity": 0.26743417979374456 }, { "asset_turnover_ratio": 0.8699637806631412, "current_ratio": 1.0240674159706553, "debt_to_equity_ratio": 0.9248747122447508, "profit_margin": 0.187267400854, "quarter": 4, "return_on_assets": 0.16291585604190578, "return_on_equity": 0.2696606206627131 } ], "income_statement": [ { "depreciation": 1010321, "expenses": 10723407, "income_tax": 675401, "marketing_expense": 2016391, "net_income": 3057948, "net_profit": 2382547, "operational_expense": 7441596, "product_revenue": 5497053, "quarter": 1, "rd_expense": 1116826, "revenue": 13781355, "salaries_expense": 4124829, "service_revenue": 8284302 }, { "depreciation": 1048333, "expenses": 10639702, "income_tax": 764708, "marketing_expense": 1445136, "net_income": 3128339, "net_profit": 2363631, "operational_expense": 7447623, "product_revenue": 2920071, "quarter": 2, "rd_expense": 1164596, "revenue": 13768041, "salaries_expense": 4630131, "service_revenue": 10847970 }, { "depreciation": 954781, "expenses": 10556651, "income_tax": 747795, "marketing_expense": 1226692, "net_income": 3198089, "net_profit": 2450294, "operational_expense": 6732741, "product_revenue": 4047892, "quarter": 3, "rd_expense": 1524737, "revenue": 13754740, "salaries_expense": 3734008, "service_revenue": 9706848 }, { "depreciation": 952580, "expenses": 10474247, "income_tax": 693879, "marketing_expense": 1917429, "net_income": 3267205, "net_profit": 2573326, "operational_expense": 5774170, "product_revenue": 4075964, "quarter": 4, "rd_expense": 1826125, "revenue": 13741452, "salaries_expense": 3499818, "service_revenue": 9665488 } ], "market_conditions": { "gdp_growth": [ -0.01964234206541869, -0.01102819069011171, -0.025186527340270562, -0.026607284941451655 ], "inflation_rate": [ 0.033381121536386844, 0.031158112600691366, 0.03612411996128109, 0.03306548224719973 ], "interest_rate": [ 0.048668206311900886, 0.05400586328750895, 0.051102756528924584, 0.054154905604861615 ], "year": 1996 }, "random_event": { "description": "Bell Group Partnership with Major Brand in 1996", "impact": -0.03, "type": "Partnership with Major Brand" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 70441, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 15464067, "net_revenue": 13400552, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 14629 }, { "average_project_size": 104127, "billable_hours_per_employee": 150, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 14609958, "net_revenue": 13023155, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 14217 }, { "average_project_size": 73698, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 15495415, "net_revenue": 12656388, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 13817 }, { "average_project_size": 154441, "billable_hours_per_employee": 119, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 14490240, "net_revenue": 12299949, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 13428 } ], "balance_sheet": [ { "assets": 19880643, "current_assets": 7349074, "current_liabilities": 5139566, "equity": 12981106, "fixed_assets": 12531569, "liabilities": 9558121, "long_term_liabilities": 4418555, "quarter": 1 }, { "assets": 20169416, "current_assets": 6715749, "current_liabilities": 3980276, "equity": 12830109, "fixed_assets": 13453667, "liabilities": 9716603, "long_term_liabilities": 5736327, "quarter": 2 }, { "assets": 20462383, "current_assets": 6793607, "current_liabilities": 4291463, "equity": 12655130, "fixed_assets": 13668776, "liabilities": 9877714, "long_term_liabilities": 5586251, "quarter": 3 }, { "assets": 20759606, "current_assets": 6796872, "current_liabilities": 4884810, "equity": 12919110, "fixed_assets": 13962734, "liabilities": 10041495, "long_term_liabilities": 5156685, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37261, "financing_cash_flow": -70272, "investing_cash_flow": -117770, "net_cash_flow": 3077038, "operating_cash_flow": 3542270, "quarter": 1 }, { "change_in_working_capital": -56614, "financing_cash_flow": -97597, "investing_cash_flow": -206268, "net_cash_flow": 2727143, "operating_cash_flow": 3062399, "quarter": 2 }, { "change_in_working_capital": 74139, "financing_cash_flow": 85943, "investing_cash_flow": -364269, "net_cash_flow": 2610196, "operating_cash_flow": 2582986, "quarter": 3 }, { "change_in_working_capital": -34233, "financing_cash_flow": -183628, "investing_cash_flow": -353499, "net_cash_flow": 2800155, "operating_cash_flow": 2888947, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6740502306690985, "current_ratio": 1.4299016687401231, "debt_to_equity_ratio": 0.7363102188673292, "profit_margin": 0.19839361841213704, "quarter": 1, "return_on_assets": 0.1337272642539781, "return_on_equity": 0.2048041206966494 }, { "asset_turnover_ratio": 0.6456882539385375, "current_ratio": 1.6872571148332427, "debt_to_equity_ratio": 0.7573281723483409, "profit_margin": 0.18254378451304618, "quarter": 2, "return_on_assets": 0.11786637748956143, "return_on_equity": 0.18529039776669085 }, { "asset_turnover_ratio": 0.6185197491416322, "current_ratio": 1.5830515141339911, "debt_to_equity_ratio": 0.7805304252109618, "profit_margin": 0.16359019650788204, "quarter": 3, "return_on_assets": 0.10118376730608551, "return_on_equity": 0.16360645840856633 }, { "asset_turnover_ratio": 0.5924943373202748, "current_ratio": 1.3914301682153452, "debt_to_equity_ratio": 0.7772590371937386, "profit_margin": 0.17894375009197191, "quarter": 4, "return_on_assets": 0.10602315862834777, "return_on_equity": 0.17036769560751475 } ], "income_statement": [ { "depreciation": 883686, "expenses": 10069709, "income_tax": 672259, "marketing_expense": 1075583, "net_income": 3330843, "net_profit": 2658584, "operational_expense": 6161958, "product_revenue": 4558246, "quarter": 1, "rd_expense": 1939187, "revenue": 13400552, "salaries_expense": 3639382, "service_revenue": 8842306 }, { "depreciation": 685103, "expenses": 9889250, "income_tax": 756609, "marketing_expense": 1410250, "net_income": 3133905, "net_profit": 2377296, "operational_expense": 6336369, "product_revenue": 4550644, "quarter": 2, "rd_expense": 1632117, "revenue": 13023155, "salaries_expense": 4781715, "service_revenue": 8472511 }, { "depreciation": 512525, "expenses": 9712026, "income_tax": 873901, "marketing_expense": 1905714, "net_income": 2944362, "net_profit": 2070461, "operational_expense": 6682514, "product_revenue": 3869155, "quarter": 3, "rd_expense": 1120442, "revenue": 12656388, "salaries_expense": 4404305, "service_revenue": 8787233 }, { "depreciation": 687948, "expenses": 9537978, "income_tax": 560972, "marketing_expense": 1365779, "net_income": 2761971, "net_profit": 2200999, "operational_expense": 5413397, "product_revenue": 4551197, "quarter": 4, "rd_expense": 1882715, "revenue": 12299949, "salaries_expense": 3061743, "service_revenue": 7748752 } ], "market_conditions": { "gdp_growth": [ -0.0062647853174139555, 0.0021242913660622156, 0.006626979759230439, 0.0013134147604512737 ], "inflation_rate": [ 0.02318022163785385, 0.027211412754532146, 0.027159431546735995, 0.028993671493343327 ], "interest_rate": [ 0.04334423669147787, 0.05181473741804449, 0.04699711646164665, 0.051661708418379367 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 128222, "billable_hours_per_employee": 103, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 6771820, "net_revenue": 5460557, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 5961 }, { "average_project_size": 64503, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 6296997, "net_revenue": 5347648, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 5838 }, { "average_project_size": 167633, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 5934770, "net_revenue": 5237074, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 5717 }, { "average_project_size": 150389, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 6207849, "net_revenue": 5128787, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 5599 } ], "balance_sheet": [ { "assets": 6560453, "current_assets": 2476548, "current_liabilities": 1723394, "equity": 4244632, "fixed_assets": 4083905, "liabilities": 3361438, "long_term_liabilities": 1638044, "quarter": 1 }, { "assets": 6698188, "current_assets": 2711180, "current_liabilities": 1420244, "equity": 4300898, "fixed_assets": 3987008, "liabilities": 3389659, "long_term_liabilities": 1969415, "quarter": 2 }, { "assets": 6838815, "current_assets": 2566866, "current_liabilities": 1655620, "equity": 4458875, "fixed_assets": 4271949, "liabilities": 3418116, "long_term_liabilities": 1762496, "quarter": 3 }, { "assets": 6982394, "current_assets": 2646596, "current_liabilities": 1406988, "equity": 4630676, "fixed_assets": 4335798, "liabilities": 3446813, "long_term_liabilities": 2039825, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60624, "financing_cash_flow": 131093, "investing_cash_flow": -194579, "net_cash_flow": 853655, "operating_cash_flow": 1313733, "quarter": 1 }, { "change_in_working_capital": -1784, "financing_cash_flow": -35411, "investing_cash_flow": -167394, "net_cash_flow": 1115764, "operating_cash_flow": 1281627, "quarter": 2 }, { "change_in_working_capital": -71791, "financing_cash_flow": -30374, "investing_cash_flow": -279163, "net_cash_flow": 1328851, "operating_cash_flow": 1381919, "quarter": 3 }, { "change_in_working_capital": 7608, "financing_cash_flow": -156949, "investing_cash_flow": -119805, "net_cash_flow": 1040075, "operating_cash_flow": 1284027, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8323445042590809, "current_ratio": 1.437017884476794, "debt_to_equity_ratio": 0.7919268384161454, "profit_margin": 0.1914854107374028, "quarter": 1, "return_on_assets": 0.15938182927307, "return_on_equity": 0.24633866964203258 }, { "asset_turnover_ratio": 0.798372335921297, "current_ratio": 1.9089536727491896, "debt_to_equity_ratio": 0.7881282002037714, "profit_margin": 0.18557111462833753, "quarter": 2, "return_on_assets": 0.1481548442653446, "return_on_equity": 0.23073530225548247 }, { "asset_turnover_ratio": 0.7657867627651866, "current_ratio": 1.5503956221838344, "debt_to_equity_ratio": 0.7665870875501107, "profit_margin": 0.1982358851526635, "quarter": 3, "return_on_assets": 0.1518064167549495, "return_on_equity": 0.23283361834543467 }, { "asset_turnover_ratio": 0.7345313083163167, "current_ratio": 1.8810366541861054, "debt_to_equity_ratio": 0.7443433744878718, "profit_margin": 0.2135192980328487, "quarter": 4, "return_on_assets": 0.1568366093348499, "return_on_equity": 0.2364870701383556 } ], "income_statement": [ { "depreciation": 268116, "expenses": 4075555, "income_tax": 339385, "marketing_expense": 436547, "net_income": 1385002, "net_profit": 1045617, "operational_expense": 2202607, "product_revenue": 1712066, "quarter": 1, "rd_expense": 668244, "revenue": 5460557, "salaries_expense": 1407765, "service_revenue": 3748491 }, { "depreciation": 289258, "expenses": 3960796, "income_tax": 394483, "marketing_expense": 621817, "net_income": 1386852, "net_profit": 992369, "operational_expense": 2386332, "product_revenue": 1973618, "quarter": 2, "rd_expense": 675242, "revenue": 5347648, "salaries_expense": 1285518, "service_revenue": 3374030 }, { "depreciation": 343743, "expenses": 3849269, "income_tax": 349629, "marketing_expense": 728815, "net_income": 1387805, "net_profit": 1038176, "operational_expense": 2690292, "product_revenue": 1265850, "quarter": 3, "rd_expense": 751199, "revenue": 5237074, "salaries_expense": 1835694, "service_revenue": 3971224 }, { "depreciation": 188932, "expenses": 3740882, "income_tax": 292810, "marketing_expense": 537876, "net_income": 1387905, "net_profit": 1095095, "operational_expense": 2536840, "product_revenue": 1866015, "quarter": 4, "rd_expense": 394280, "revenue": 5128787, "salaries_expense": 1213083, "service_revenue": 3262772 } ], "market_conditions": { "gdp_growth": [ 0.004933624038043812, 0.013216077023614358, 0.011132757987509437, 0.0015832785643725882 ], "inflation_rate": [ 0.02811329376746586, 0.02982846025137014, 0.02879686460597729, 0.02742881337002062 ], "interest_rate": [ 0.056788435701390305, 0.0598007916907643, 0.060043161635524235, 0.05993504418049478 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 74324, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 16568913, "net_revenue": 14407829, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 15729 }, { "average_project_size": 148797, "billable_hours_per_employee": 101, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 18875964, "net_revenue": 14526839, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 15859 }, { "average_project_size": 107094, "billable_hours_per_employee": 114, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 17327249, "net_revenue": 14646833, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 15990 }, { "average_project_size": 151051, "billable_hours_per_employee": 116, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 18859354, "net_revenue": 14767818, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 16122 } ], "balance_sheet": [ { "assets": 15812975, "current_assets": 5026068, "current_liabilities": 3943697, "equity": 10634438, "fixed_assets": 10786907, "liabilities": 8092456, "long_term_liabilities": 4148759, "quarter": 1 }, { "assets": 16110640, "current_assets": 7574862, "current_liabilities": 3761951, "equity": 11136947, "fixed_assets": 8535778, "liabilities": 8162955, "long_term_liabilities": 4401004, "quarter": 2 }, { "assets": 16413908, "current_assets": 4979560, "current_liabilities": 4496852, "equity": 11409106, "fixed_assets": 11434348, "liabilities": 8234069, "long_term_liabilities": 3737217, "quarter": 3 }, { "assets": 16722886, "current_assets": 6294260, "current_liabilities": 3692328, "equity": 11635112, "fixed_assets": 10428626, "liabilities": 8305802, "long_term_liabilities": 4613474, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51166, "financing_cash_flow": 159465, "investing_cash_flow": -245299, "net_cash_flow": 3352079, "operating_cash_flow": 3695764, "quarter": 1 }, { "change_in_working_capital": -78288, "financing_cash_flow": 56849, "investing_cash_flow": -237498, "net_cash_flow": 3243919, "operating_cash_flow": 3861267, "quarter": 2 }, { "change_in_working_capital": 32022, "financing_cash_flow": 139529, "investing_cash_flow": -392819, "net_cash_flow": 3711205, "operating_cash_flow": 3904421, "quarter": 3 }, { "change_in_working_capital": -87160, "financing_cash_flow": 131575, "investing_cash_flow": -423660, "net_cash_flow": 4059885, "operating_cash_flow": 4255426, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9111396811795377, "current_ratio": 1.27445592295757, "debt_to_equity_ratio": 0.7609669641216583, "profit_margin": 0.2022455291494645, "quarter": 1, "return_on_assets": 0.18427392694922998, "return_on_equity": 0.2740078037034021 }, { "asset_turnover_ratio": 0.9016922356902023, "current_ratio": 2.0135461626161533, "debt_to_equity_ratio": 0.7329616455928182, "profit_margin": 0.21954273741176591, "quarter": 2, "return_on_assets": 0.1979599817263622, "return_on_equity": 0.2863677092115101 }, { "asset_turnover_ratio": 0.8923428229279706, "current_ratio": 1.1073435372122542, "debt_to_equity_ratio": 0.7217102724788428, "profit_margin": 0.22047544339448671, "quarter": 3, "return_on_assets": 0.19673967954493227, "return_on_equity": 0.28304294832566196 }, { "asset_turnover_ratio": 0.8830902752072818, "current_ratio": 1.7046860408934417, "debt_to_equity_ratio": 0.713856643580225, "profit_margin": 0.21790815677712172, "quarter": 4, "return_on_assets": 0.19243257413821993, "return_on_equity": 0.27657903078199847 } ], "income_statement": [ { "depreciation": 781845, "expenses": 10391835, "income_tax": 1102075, "marketing_expense": 1349399, "net_income": 4015994, "net_profit": 2913919, "operational_expense": 6451201, "product_revenue": 2981012, "quarter": 1, "rd_expense": 1819360, "revenue": 14407829, "salaries_expense": 4392385, "service_revenue": 11426817 }, { "depreciation": 672005, "expenses": 10484692, "income_tax": 852885, "marketing_expense": 1166723, "net_income": 4042147, "net_profit": 3189262, "operational_expense": 6568810, "product_revenue": 5204198, "quarter": 2, "rd_expense": 1162185, "revenue": 14526839, "salaries_expense": 4417637, "service_revenue": 9322641 }, { "depreciation": 675154, "expenses": 10578379, "income_tax": 839187, "marketing_expense": 1831483, "net_income": 4068454, "net_profit": 3229267, "operational_expense": 5364031, "product_revenue": 5607554, "quarter": 3, "rd_expense": 1518352, "revenue": 14646833, "salaries_expense": 3985834, "service_revenue": 9039279 }, { "depreciation": 1037398, "expenses": 10672904, "income_tax": 876886, "marketing_expense": 1292461, "net_income": 4094914, "net_profit": 3218028, "operational_expense": 7421106, "product_revenue": 4179082, "quarter": 4, "rd_expense": 1905803, "revenue": 14767818, "salaries_expense": 4126204, "service_revenue": 10588736 } ], "market_conditions": { "gdp_growth": [ -0.0027765064651789004, 0.005710124709965082, -0.004691972759639699, -0.00022940224809740728 ], "inflation_rate": [ 0.023840102546319873, 0.02515261360229809, 0.027964507923403076, 0.025175040801611526 ], "interest_rate": [ 0.03898852222711799, 0.0384845168069028, 0.035772731884767865, 0.04206530090368502 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 178722, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 16496850, "net_revenue": 13005172, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 14198 }, { "average_project_size": 79207, "billable_hours_per_employee": 142, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 14341006, "net_revenue": 12900885, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 14084 }, { "average_project_size": 186339, "billable_hours_per_employee": 158, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 16609073, "net_revenue": 12797435, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 13971 }, { "average_project_size": 132042, "billable_hours_per_employee": 155, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 14548826, "net_revenue": 12694815, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 13859 } ], "balance_sheet": [ { "assets": 13722087, "current_assets": 5225707, "current_liabilities": 4197335, "equity": 8951315, "fixed_assets": 8496380, "liabilities": 7984824, "long_term_liabilities": 3787489, "quarter": 1 }, { "assets": 13974046, "current_assets": 4410425, "current_liabilities": 4404225, "equity": 9439507, "fixed_assets": 9563621, "liabilities": 8051167, "long_term_liabilities": 3646942, "quarter": 2 }, { "assets": 14230631, "current_assets": 5719293, "current_liabilities": 4189867, "equity": 9452994, "fixed_assets": 8511338, "liabilities": 8118062, "long_term_liabilities": 3928195, "quarter": 3 }, { "assets": 14491927, "current_assets": 4831658, "current_liabilities": 3592485, "equity": 9681593, "fixed_assets": 9660269, "liabilities": 8185512, "long_term_liabilities": 4593027, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47405, "financing_cash_flow": -93073, "investing_cash_flow": -387325, "net_cash_flow": 3323069, "operating_cash_flow": 3775037, "quarter": 1 }, { "change_in_working_capital": -99649, "financing_cash_flow": -113177, "investing_cash_flow": -145569, "net_cash_flow": 3852998, "operating_cash_flow": 4213361, "quarter": 2 }, { "change_in_working_capital": 29819, "financing_cash_flow": 58564, "investing_cash_flow": -495036, "net_cash_flow": 3628160, "operating_cash_flow": 3761464, "quarter": 3 }, { "change_in_working_capital": 93405, "financing_cash_flow": -104489, "investing_cash_flow": -314383, "net_cash_flow": 3370537, "operating_cash_flow": 3861520, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9477546673476126, "current_ratio": 1.245005938291797, "debt_to_equity_ratio": 0.8920280428071183, "profit_margin": 0.2471364469458766, "quarter": 1, "return_on_assets": 0.23422472106466022, "return_on_equity": 0.3590591996818345 }, { "asset_turnover_ratio": 0.9232032726956817, "current_ratio": 1.001407739159557, "debt_to_equity_ratio": 0.8529224036806159, "profit_margin": 0.2725881208924814, "quarter": 2, "return_on_assets": 0.25165424530590497, "return_on_equity": 0.372543608474468 }, { "asset_turnover_ratio": 0.8992879514618852, "current_ratio": 1.3650297252872228, "debt_to_equity_ratio": 0.8587820959158549, "profit_margin": 0.26102300968905096, "quarter": 3, "return_on_assets": 0.2347348476676825, "return_on_equity": 0.35337216970623275 }, { "asset_turnover_ratio": 0.8759921989670525, "current_ratio": 1.344934773562033, "debt_to_equity_ratio": 0.8454716078232167, "profit_margin": 0.26587059362424736, "quarter": 4, "return_on_assets": 0.23290056594958006, "return_on_equity": 0.34861804250602146 } ], "income_statement": [ { "depreciation": 560985, "expenses": 8480060, "income_tax": 1311060, "marketing_expense": 1229331, "net_income": 4525112, "net_profit": 3214052, "operational_expense": 5118959, "product_revenue": 3510402, "quarter": 1, "rd_expense": 1420070, "revenue": 13005172, "salaries_expense": 3829058, "service_revenue": 9494770 }, { "depreciation": 696733, "expenses": 8314141, "income_tax": 1070116, "marketing_expense": 1233201, "net_income": 4586744, "net_profit": 3516628, "operational_expense": 4704249, "product_revenue": 4896294, "quarter": 2, "rd_expense": 961425, "revenue": 12900885, "salaries_expense": 3555531, "service_revenue": 8004591 }, { "depreciation": 421039, "expenses": 8151469, "income_tax": 1305541, "marketing_expense": 979430, "net_income": 4645966, "net_profit": 3340425, "operational_expense": 4381199, "product_revenue": 4167256, "quarter": 3, "rd_expense": 1230037, "revenue": 12797435, "salaries_expense": 2600156, "service_revenue": 8630179 }, { "depreciation": 486342, "expenses": 7991979, "income_tax": 1327658, "marketing_expense": 1374521, "net_income": 4702836, "net_profit": 3375178, "operational_expense": 4626837, "product_revenue": 4366770, "quarter": 4, "rd_expense": 872689, "revenue": 12694815, "salaries_expense": 2981749, "service_revenue": 8328045 } ], "market_conditions": { "gdp_growth": [ 0.0007189665721420036, 0.005489682435272149, -0.001104835440989771, -0.004076561453609507 ], "inflation_rate": [ 0.03336762700780595, 0.03933458898613475, 0.04274227466466685, 0.03522608670724001 ], "interest_rate": [ 0.045967115294685376, 0.03913287795422064, 0.04137781119580752, 0.037991360234687216 ], "year": 2000 }, "random_event": { "description": "Bell Group Industry Recognition in 2000", "impact": 0.02, "type": "Industry Recognition" }, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2007, "industry": "Advertising", "location": "Johnsonview", "name": "Jones-Garcia", "num_employees": 754, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.jones-garcia.com" }

[ { "advertising_kpis": [ { "average_project_size": 58221, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 44380851, "net_revenue": 38385072, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 50909 }, { "average_project_size": 101176, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 49546281, "net_revenue": 38360726, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 50876 }, { "average_project_size": 97684, "billable_hours_per_employee": 98, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 48503192, "net_revenue": 38336396, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 50844 }, { "average_project_size": 162315, "billable_hours_per_employee": 121, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 44316680, "net_revenue": 38312082, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 50812 } ], "balance_sheet": [ { "assets": 57029175, "current_assets": 20079642, "current_liabilities": 12840282, "equity": 33364498, "fixed_assets": 36949533, "liabilities": 29373500, "long_term_liabilities": 16533218, "quarter": 1 }, { "assets": 58782219, "current_assets": 23412694, "current_liabilities": 14892425, "equity": 35019409, "fixed_assets": 35369525, "liabilities": 29814004, "long_term_liabilities": 14921579, "quarter": 2 }, { "assets": 60589150, "current_assets": 25208129, "current_liabilities": 12305926, "equity": 36168245, "fixed_assets": 35381021, "liabilities": 30261115, "long_term_liabilities": 17955189, "quarter": 3 }, { "assets": 62451626, "current_assets": 26567422, "current_liabilities": 16484557, "equity": 36812561, "fixed_assets": 35884204, "liabilities": 30714931, "long_term_liabilities": 14230374, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4933, "financing_cash_flow": -2248, "investing_cash_flow": -378857, "net_cash_flow": 7902652, "operating_cash_flow": 8290481, "quarter": 1 }, { "change_in_working_capital": -35677, "financing_cash_flow": -4251, "investing_cash_flow": -354390, "net_cash_flow": 8523086, "operating_cash_flow": 8906213, "quarter": 2 }, { "change_in_working_capital": 61202, "financing_cash_flow": -95941, "investing_cash_flow": -370552, "net_cash_flow": 7678301, "operating_cash_flow": 8213253, "quarter": 3 }, { "change_in_working_capital": 52078, "financing_cash_flow": 93704, "investing_cash_flow": -232109, "net_cash_flow": 7015126, "operating_cash_flow": 7266056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.673077806228128, "current_ratio": 1.5638007015733766, "debt_to_equity_ratio": 0.8803818957503872, "profit_margin": 0.1487250825008222, "quarter": 1, "return_on_assets": 0.10010355226075075, "return_on_equity": 0.1711047173555556 }, { "asset_turnover_ratio": 0.6525906413978689, "current_ratio": 1.5721209943981589, "debt_to_equity_ratio": 0.8513565720083969, "profit_margin": 0.15774451192607772, "quarter": 2, "return_on_assets": 0.10294259221483286, "return_on_equity": 0.17279543466881467 }, { "asset_turnover_ratio": 0.632727080673685, "current_ratio": 2.048454460070701, "debt_to_equity_ratio": 0.8366763441245214, "profit_margin": 0.15234113295365584, "quarter": 3, "return_on_assets": 0.09639036032028837, "return_on_equity": 0.16147341404041032 }, { "asset_turnover_ratio": 0.6134681265144322, "current_ratio": 1.6116551994694186, "debt_to_equity_ratio": 0.8343600707378115, "profit_margin": 0.1324873443317437, "quarter": 4, "return_on_assets": 0.08127676291406728, "return_on_equity": 0.13788407712248002 } ], "income_statement": [ { "depreciation": 2581658, "expenses": 30381075, "income_tax": 2295174, "marketing_expense": 3726937, "net_income": 8003997, "net_profit": 5708823, "operational_expense": 19178230, "product_revenue": 12401861, "quarter": 1, "rd_expense": 5007315, "revenue": 38385072, "salaries_expense": 10957684, "service_revenue": 25983211 }, { "depreciation": 2855019, "expenses": 30685798, "income_tax": 1623734, "marketing_expense": 4568034, "net_income": 7674928, "net_profit": 6051194, "operational_expense": 20311593, "product_revenue": 9761191, "quarter": 2, "rd_expense": 5719233, "revenue": 38360726, "salaries_expense": 10877071, "service_revenue": 28599535 }, { "depreciation": 2373043, "expenses": 30993578, "income_tax": 1502608, "marketing_expense": 5030081, "net_income": 7342818, "net_profit": 5840210, "operational_expense": 18324004, "product_revenue": 12919720, "quarter": 3, "rd_expense": 4927989, "revenue": 38336396, "salaries_expense": 14859530, "service_revenue": 25416676 }, { "depreciation": 2190190, "expenses": 31304446, "income_tax": 1931770, "marketing_expense": 5634420, "net_income": 7007636, "net_profit": 5075866, "operational_expense": 16434709, "product_revenue": 13402094, "quarter": 4, "rd_expense": 4331339, "revenue": 38312082, "salaries_expense": 12874859, "service_revenue": 24909988 } ], "market_conditions": { "gdp_growth": [ 0.042862708662294795, 0.026697033159607305, 0.04262511332409248, 0.04347469581321175 ], "inflation_rate": [ 0.006081183191305041, 0.007126682393796703, 0.0030509993864169613, 0.005597237258202327 ], "interest_rate": [ 0.02080375616052859, 0.021852081029697924, 0.019604425012340543, 0.01727666522722702 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 176748, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 88497873, "net_revenue": 69250449, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 91844 }, { "average_project_size": 189004, "billable_hours_per_employee": 157, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 88885845, "net_revenue": 69735846, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 92488 }, { "average_project_size": 143116, "billable_hours_per_employee": 156, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 89322598, "net_revenue": 70224646, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 93136 }, { "average_project_size": 117057, "billable_hours_per_employee": 112, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 81360540, "net_revenue": 70716872, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 93789 } ], "balance_sheet": [ { "assets": 92497812, "current_assets": 37646935, "current_liabilities": 21957740, "equity": 54299158, "fixed_assets": 54850877, "liabilities": 49233473, "long_term_liabilities": 27275733, "quarter": 1 }, { "assets": 94137942, "current_assets": 30642925, "current_liabilities": 24861053, "equity": 55627525, "fixed_assets": 63495017, "liabilities": 49634366, "long_term_liabilities": 24773313, "quarter": 2 }, { "assets": 95807155, "current_assets": 39129831, "current_liabilities": 25500895, "equity": 56746054, "fixed_assets": 56677324, "liabilities": 50038523, "long_term_liabilities": 24537628, "quarter": 3 }, { "assets": 97505965, "current_assets": 34635496, "current_liabilities": 22280981, "equity": 58630902, "fixed_assets": 62870469, "liabilities": 50445971, "long_term_liabilities": 28164990, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17591, "financing_cash_flow": 97741, "investing_cash_flow": -360732, "net_cash_flow": 15490450, "operating_cash_flow": 15668022, "quarter": 1 }, { "change_in_working_capital": -81235, "financing_cash_flow": 146142, "investing_cash_flow": -184098, "net_cash_flow": 15426757, "operating_cash_flow": 15697895, "quarter": 2 }, { "change_in_working_capital": 4839, "financing_cash_flow": -82254, "investing_cash_flow": -446077, "net_cash_flow": 15508023, "operating_cash_flow": 15491291, "quarter": 3 }, { "change_in_working_capital": 67572, "financing_cash_flow": 18738, "investing_cash_flow": -389426, "net_cash_flow": 15947819, "operating_cash_flow": 16177925, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7486712118120156, "current_ratio": 1.7145177509160778, "debt_to_equity_ratio": 0.9067078535545615, "profit_margin": 0.15934653362319715, "quarter": 1, "return_on_assets": 0.11929816242572311, "return_on_equity": 0.20322265402347492 }, { "asset_turnover_ratio": 0.7407836257988304, "current_ratio": 1.232567462045956, "debt_to_equity_ratio": 0.8922627062771533, "profit_margin": 0.15951550942681617, "quarter": 2, "return_on_assets": 0.11816647744434439, "return_on_equity": 0.19997202823602164 }, { "asset_turnover_ratio": 0.7329791391885084, "current_ratio": 1.5344493203081695, "debt_to_equity_ratio": 0.8817974021594523, "profit_margin": 0.156318652001464, "quarter": 3, "return_on_assets": 0.11457831098314109, "return_on_equity": 0.1934481999400346 }, { "asset_turnover_ratio": 0.7252568804380327, "current_ratio": 1.554487030889708, "debt_to_equity_ratio": 0.8603990264383107, "profit_margin": 0.16362301771492382, "quarter": 4, "return_on_assets": 0.11866871939578261, "return_on_equity": 0.19735169689185406 } ], "income_statement": [ { "depreciation": 4633203, "expenses": 53552726, "income_tax": 4662904, "marketing_expense": 9990061, "net_income": 15697723, "net_profit": 11034819, "operational_expense": 28499168, "product_revenue": 16411308, "quarter": 1, "rd_expense": 7118134, "revenue": 69250449, "salaries_expense": 25911191, "service_revenue": 52839141 }, { "depreciation": 4573946, "expenses": 54213992, "income_tax": 4397905, "marketing_expense": 10200946, "net_income": 15521854, "net_profit": 11123949, "operational_expense": 28148702, "product_revenue": 24442482, "quarter": 2, "rd_expense": 9930081, "revenue": 69735846, "salaries_expense": 24209062, "service_revenue": 45293364 }, { "depreciation": 4513869, "expenses": 54883424, "income_tax": 4363800, "marketing_expense": 7333472, "net_income": 15341222, "net_profit": 10977422, "operational_expense": 38389277, "product_revenue": 14711005, "quarter": 3, "rd_expense": 6577538, "revenue": 70224646, "salaries_expense": 24407956, "service_revenue": 55513641 }, { "depreciation": 4607017, "expenses": 55561122, "income_tax": 3584842, "marketing_expense": 6238208, "net_income": 15155750, "net_profit": 11570908, "operational_expense": 31122572, "product_revenue": 14954630, "quarter": 4, "rd_expense": 8318766, "revenue": 70716872, "salaries_expense": 22798790, "service_revenue": 55762242 } ], "market_conditions": { "gdp_growth": [ 0.06651968025797915, 0.052650009610374415, 0.057918544105328804, 0.05726404979175203 ], "inflation_rate": [ 0.006397582180183877, 0.00938325252220255, 0.008415098978741164, 0.0037873224130063857 ], "interest_rate": [ 0.018496388136482706, 0.02114359362891283, 0.016341123566541056, 0.016098269132130368 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 99866, "billable_hours_per_employee": 147, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 121658048, "net_revenue": 95488648, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 126643 }, { "average_project_size": 190324, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 115669524, "net_revenue": 95941061, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 127243 }, { "average_project_size": 126403, "billable_hours_per_employee": 85, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 107478788, "net_revenue": 96395619, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 127846 }, { "average_project_size": 51705, "billable_hours_per_employee": 97, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 113283371, "net_revenue": 96852330, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 128451 } ], "balance_sheet": [ { "assets": 116921654, "current_assets": 52762322, "current_liabilities": 27772648, "equity": 81871670, "fixed_assets": 64159332, "liabilities": 49880100, "long_term_liabilities": 22107452, "quarter": 1 }, { "assets": 120298366, "current_assets": 51225604, "current_liabilities": 30212146, "equity": 85649158, "fixed_assets": 69072762, "liabilities": 50740052, "long_term_liabilities": 20527906, "quarter": 2 }, { "assets": 123772596, "current_assets": 44202802, "current_liabilities": 28655889, "equity": 86948086, "fixed_assets": 79569794, "liabilities": 51614829, "long_term_liabilities": 22958940, "quarter": 3 }, { "assets": 127347164, "current_assets": 51064442, "current_liabilities": 21658551, "equity": 90553776, "fixed_assets": 76282722, "liabilities": 52504688, "long_term_liabilities": 30846137, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6388, "financing_cash_flow": 188650, "investing_cash_flow": -166729, "net_cash_flow": 18943350, "operating_cash_flow": 19538299, "quarter": 1 }, { "change_in_working_capital": -86284, "financing_cash_flow": -26107, "investing_cash_flow": -462081, "net_cash_flow": 19486061, "operating_cash_flow": 20073723, "quarter": 2 }, { "change_in_working_capital": -31592, "financing_cash_flow": -176833, "investing_cash_flow": -406894, "net_cash_flow": 21447944, "operating_cash_flow": 21510005, "quarter": 3 }, { "change_in_working_capital": -7449, "financing_cash_flow": 27193, "investing_cash_flow": -152693, "net_cash_flow": 19609371, "operating_cash_flow": 19739607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8166891652080118, "current_ratio": 1.8997944308371315, "debt_to_equity_ratio": 0.6092473745802425, "profit_margin": 0.15530763405509732, "quarter": 1, "return_on_assets": 0.12683806200688882, "return_on_equity": 0.1811385550093213 }, { "asset_turnover_ratio": 0.7975258865943367, "current_ratio": 1.6955301354627375, "debt_to_equity_ratio": 0.59241740590141, "profit_margin": 0.16771592717741574, "quarter": 2, "return_on_assets": 0.13375779351815967, "return_on_equity": 0.18786926078129104 }, { "asset_turnover_ratio": 0.7788122905655142, "current_ratio": 1.542538149837194, "debt_to_equity_ratio": 0.5936281219577393, "profit_margin": 0.1534335185917526, "quarter": 3, "return_on_assets": 0.11949591006396924, "return_on_equity": 0.17010517057270244 }, { "asset_turnover_ratio": 0.7605377847283666, "current_ratio": 2.357703523195065, "debt_to_equity_ratio": 0.5798177648605178, "profit_margin": 0.16221912265817456, "quarter": 4, "return_on_assets": 0.12337377218702726, "return_on_equity": 0.17350242799372606 } ], "income_statement": [ { "depreciation": 4708183, "expenses": 74880874, "income_tax": 5777658, "marketing_expense": 8960089, "net_income": 20607774, "net_profit": 14830116, "operational_expense": 49075226, "product_revenue": 27463734, "quarter": 1, "rd_expense": 11363410, "revenue": 95488648, "salaries_expense": 35376167, "service_revenue": 68024914 }, { "depreciation": 3982879, "expenses": 75463072, "income_tax": 4387145, "marketing_expense": 15080575, "net_income": 20477989, "net_profit": 16090844, "operational_expense": 43181969, "product_revenue": 33249357, "quarter": 2, "rd_expense": 12866004, "revenue": 95941061, "salaries_expense": 27131216, "service_revenue": 62691704 }, { "depreciation": 6719686, "expenses": 76049796, "income_tax": 5555504, "marketing_expense": 13935973, "net_income": 20345823, "net_profit": 14790319, "operational_expense": 38805797, "product_revenue": 20922639, "quarter": 3, "rd_expense": 14621683, "revenue": 96395619, "salaries_expense": 33588969, "service_revenue": 75472980 }, { "depreciation": 4028307, "expenses": 76641083, "income_tax": 4499947, "marketing_expense": 11746570, "net_income": 20211247, "net_profit": 15711300, "operational_expense": 42930985, "product_revenue": 29536987, "quarter": 4, "rd_expense": 8204378, "revenue": 96852330, "salaries_expense": 32983300, "service_revenue": 67315343 } ], "market_conditions": { "gdp_growth": [ 0.0317657749794226, 0.037259814558765585, 0.038474653778765605, 0.03805196009556257 ], "inflation_rate": [ 0.006447965330833336, 0.011760898046075077, 0.011385221756721523, 0.004756824652835574 ], "interest_rate": [ 0.011786904270449884, 0.017254587181347605, 0.01526825847059629, 0.012008245142482393 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 171379, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 84054576, "net_revenue": 67183951, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 89103 }, { "average_project_size": 144389, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 85213585, "net_revenue": 65857503, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 87344 }, { "average_project_size": 91146, "billable_hours_per_employee": 87, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 82470737, "net_revenue": 64557245, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 85620 }, { "average_project_size": 197673, "billable_hours_per_employee": 101, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 75106907, "net_revenue": 63282658, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 83929 } ], "balance_sheet": [ { "assets": 76909949, "current_assets": 24316261, "current_liabilities": 17796239, "equity": 60056864, "fixed_assets": 52593688, "liabilities": 32795766, "long_term_liabilities": 14999527, "quarter": 1 }, { "assets": 78061752, "current_assets": 26719615, "current_liabilities": 15490694, "equity": 60013644, "fixed_assets": 51342137, "liabilities": 33329327, "long_term_liabilities": 17838633, "quarter": 2 }, { "assets": 79230804, "current_assets": 28186648, "current_liabilities": 16649814, "equity": 60027939, "fixed_assets": 51044156, "liabilities": 33871570, "long_term_liabilities": 17221756, "quarter": 3 }, { "assets": 80417364, "current_assets": 34861830, "current_liabilities": 17538666, "equity": 60418181, "fixed_assets": 45555534, "liabilities": 34422634, "long_term_liabilities": 16883968, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7242, "financing_cash_flow": 77800, "investing_cash_flow": -332489, "net_cash_flow": 18358642, "operating_cash_flow": 18530377, "quarter": 1 }, { "change_in_working_capital": -71594, "financing_cash_flow": -156146, "investing_cash_flow": -182826, "net_cash_flow": 19168300, "operating_cash_flow": 19529518, "quarter": 2 }, { "change_in_working_capital": 79577, "financing_cash_flow": -3312, "investing_cash_flow": -207131, "net_cash_flow": 16901205, "operating_cash_flow": 17482897, "quarter": 3 }, { "change_in_working_capital": -3656, "financing_cash_flow": 79593, "investing_cash_flow": -248149, "net_cash_flow": 16708869, "operating_cash_flow": 16949074, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8735404440328, "current_ratio": 1.3663707820511963, "debt_to_equity_ratio": 0.5460785631430906, "profit_margin": 0.23729894956609504, "quarter": 1, "return_on_assets": 0.20729022977248365, "return_on_equity": 0.265459764932115 }, { "asset_turnover_ratio": 0.8436590431636738, "current_ratio": 1.7248817257638682, "debt_to_equity_ratio": 0.5553624939022199, "profit_margin": 0.23203459444856267, "quarter": 2, "return_on_assets": 0.19575808393334548, "return_on_equity": 0.2546290806803866 }, { "asset_turnover_ratio": 0.8147998220490101, "current_ratio": 1.6929106835667953, "debt_to_equity_ratio": 0.5642634174063514, "profit_margin": 0.22722012068513767, "quarter": 3, "return_on_assets": 0.18513891390020476, "return_on_equity": 0.24436462827750924 }, { "asset_turnover_ratio": 0.7869277834075735, "current_ratio": 1.9877127485066424, "debt_to_equity_ratio": 0.5697396616425774, "profit_margin": 0.22792106804363368, "quarter": 4, "return_on_assets": 0.1793574208674634, "return_on_equity": 0.23872699841791 } ], "income_statement": [ { "depreciation": 2587696, "expenses": 46750419, "income_tax": 4490851, "marketing_expense": 6179228, "net_income": 20433532, "net_profit": 15942681, "operational_expense": 23626475, "product_revenue": 23470115, "quarter": 1, "rd_expense": 8068713, "revenue": 67183951, "salaries_expense": 20946376, "service_revenue": 43713836 }, { "depreciation": 4248299, "expenses": 45482596, "income_tax": 5093688, "marketing_expense": 8329811, "net_income": 20374907, "net_profit": 15281219, "operational_expense": 23714439, "product_revenue": 15693073, "quarter": 2, "rd_expense": 8587357, "revenue": 65857503, "salaries_expense": 22299811, "service_revenue": 50164430 }, { "depreciation": 2814192, "expenses": 44249155, "income_tax": 5639385, "marketing_expense": 4844083, "net_income": 20308090, "net_profit": 14668705, "operational_expense": 27224773, "product_revenue": 20538100, "quarter": 3, "rd_expense": 5231529, "revenue": 64557245, "salaries_expense": 14142640, "service_revenue": 44019145 }, { "depreciation": 2525623, "expenses": 43049164, "income_tax": 5810043, "marketing_expense": 7702751, "net_income": 20233494, "net_profit": 14423451, "operational_expense": 28471023, "product_revenue": 21376197, "quarter": 4, "rd_expense": 6897278, "revenue": 63282658, "salaries_expense": 14937914, "service_revenue": 41906461 } ], "market_conditions": { "gdp_growth": [ 0.028804285750415423, 0.035708861149621456, 0.03353285813319913, 0.04145050988756084 ], "inflation_rate": [ 0.011469029987507443, 0.01219853057665916, 0.011246846820631547, 0.011107637147844095 ], "interest_rate": [ 0.016582708747383972, 0.012270572364564152, 0.011047947123148973, 0.011812429169189008 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 125396, "billable_hours_per_employee": 148, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 111331844, "net_revenue": 89372196, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 118531 }, { "average_project_size": 171971, "billable_hours_per_employee": 126, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 103937456, "net_revenue": 88093176, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 116834 }, { "average_project_size": 177385, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 106262818, "net_revenue": 86832460, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 115162 }, { "average_project_size": 118704, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 103177516, "net_revenue": 85589787, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 113514 } ], "balance_sheet": [ { "assets": 132850916, "current_assets": 58428283, "current_liabilities": 41311375, "equity": 68233999, "fixed_assets": 74422633, "liabilities": 79527507, "long_term_liabilities": 38216132, "quarter": 1 }, { "assets": 134701799, "current_assets": 55725724, "current_liabilities": 38359490, "equity": 68316958, "fixed_assets": 78976075, "liabilities": 81502454, "long_term_liabilities": 43142964, "quarter": 2 }, { "assets": 136578467, "current_assets": 66283915, "current_liabilities": 49366093, "equity": 67384560, "fixed_assets": 70294552, "liabilities": 83526446, "long_term_liabilities": 34160353, "quarter": 3 }, { "assets": 138481282, "current_assets": 44798228, "current_liabilities": 49686708, "equity": 66989616, "fixed_assets": 93683054, "liabilities": 85600701, "long_term_liabilities": 35913993, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99259, "financing_cash_flow": 36265, "investing_cash_flow": -151590, "net_cash_flow": 20524137, "operating_cash_flow": 20578698, "quarter": 1 }, { "change_in_working_capital": 58279, "financing_cash_flow": 5601, "investing_cash_flow": -153365, "net_cash_flow": 21484585, "operating_cash_flow": 21630494, "quarter": 2 }, { "change_in_working_capital": -35901, "financing_cash_flow": -122433, "investing_cash_flow": -455542, "net_cash_flow": 19623589, "operating_cash_flow": 19799221, "quarter": 3 }, { "change_in_working_capital": 29457, "financing_cash_flow": -69261, "investing_cash_flow": -262313, "net_cash_flow": 17827717, "operating_cash_flow": 18170020, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6727254782345649, "current_ratio": 1.4143388594545692, "debt_to_equity_ratio": 1.1655114483323776, "profit_margin": 0.166837010472474, "quarter": 1, "return_on_assets": 0.11223550765732018, "return_on_equity": 0.2185214148155086 }, { "asset_turnover_ratio": 0.6539866330961177, "current_ratio": 1.4527232765607676, "debt_to_equity_ratio": 1.193004729513864, "profit_margin": 0.17160935371429906, "quarter": 2, "return_on_assets": 0.11223022344341518, "return_on_equity": 0.2212863898301795 }, { "asset_turnover_ratio": 0.6357697659617163, "current_ratio": 1.3427012544825048, "debt_to_equity_ratio": 1.2395487334190503, "profit_margin": 0.16505969081147764, "quarter": 3, "return_on_assets": 0.1049399609969264, "return_on_equity": 0.21269767139534634 }, { "asset_turnover_ratio": 0.6180603310705919, "current_ratio": 0.9016139286184949, "debt_to_equity_ratio": 1.2778204460822704, "profit_margin": 0.1648448429951111, "quarter": 4, "return_on_assets": 0.1018840582368381, "return_on_equity": 0.21061525416118224 } ], "income_statement": [ { "depreciation": 5668108, "expenses": 69293194, "income_tax": 5168412, "marketing_expense": 13116000, "net_income": 20079002, "net_profit": 14910590, "operational_expense": 37920491, "product_revenue": 35025914, "quarter": 1, "rd_expense": 12035530, "revenue": 89372196, "salaries_expense": 33523569, "service_revenue": 54346282 }, { "depreciation": 6512881, "expenses": 68243192, "income_tax": 4732371, "marketing_expense": 11123108, "net_income": 19849984, "net_profit": 15117613, "operational_expense": 37964413, "product_revenue": 19233187, "quarter": 2, "rd_expense": 9111359, "revenue": 88093176, "salaries_expense": 33791001, "service_revenue": 68859989 }, { "depreciation": 5466682, "expenses": 67209101, "income_tax": 5290820, "marketing_expense": 7161230, "net_income": 19623359, "net_profit": 14332539, "operational_expense": 41085449, "product_revenue": 25384620, "quarter": 3, "rd_expense": 7207778, "revenue": 86832460, "salaries_expense": 28267229, "service_revenue": 61447840 }, { "depreciation": 4060985, "expenses": 66190679, "income_tax": 5290073, "marketing_expense": 12007626, "net_income": 19399108, "net_profit": 14109035, "operational_expense": 45230786, "product_revenue": 26450855, "quarter": 4, "rd_expense": 8115148, "revenue": 85589787, "salaries_expense": 21797290, "service_revenue": 59138932 } ], "market_conditions": { "gdp_growth": [ 0.04904404962785982, 0.05171294223230763, 0.05087406517586502, 0.053478377682774594 ], "inflation_rate": [ 0.01011995327474894, 0.010610421323170853, 0.009556913068392965, 0.00479438898316881 ], "interest_rate": [ 0.013434858829976873, 0.0069730200049686695, 0.008759176031372573, 0.01540612969142775 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 174972, "billable_hours_per_employee": 134, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 44192464, "net_revenue": 36702303, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 48677 }, { "average_project_size": 92486, "billable_hours_per_employee": 122, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 43684603, "net_revenue": 36714241, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 48693 }, { "average_project_size": 162311, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 45388025, "net_revenue": 36726184, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 48708 }, { "average_project_size": 163101, "billable_hours_per_employee": 119, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 41445771, "net_revenue": 36738131, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 48724 } ], "balance_sheet": [ { "assets": 44940305, "current_assets": 21226398, "current_liabilities": 13921418, "equity": 31380905, "fixed_assets": 23713907, "liabilities": 23649682, "long_term_liabilities": 9728264, "quarter": 1 }, { "assets": 45720869, "current_assets": 15579621, "current_liabilities": 13465724, "equity": 32148631, "fixed_assets": 30141248, "liabilities": 24323367, "long_term_liabilities": 10857643, "quarter": 2 }, { "assets": 46514991, "current_assets": 17604941, "current_liabilities": 12786263, "equity": 32079703, "fixed_assets": 28910050, "liabilities": 25016242, "long_term_liabilities": 12229979, "quarter": 3 }, { "assets": 47322906, "current_assets": 20950216, "current_liabilities": 14617282, "equity": 32450446, "fixed_assets": 26372690, "liabilities": 25728855, "long_term_liabilities": 11111573, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94133, "financing_cash_flow": 21075, "investing_cash_flow": -119346, "net_cash_flow": 12388524, "operating_cash_flow": 12320772, "quarter": 1 }, { "change_in_working_capital": -82167, "financing_cash_flow": 155619, "investing_cash_flow": -467053, "net_cash_flow": 12074267, "operating_cash_flow": 12671168, "quarter": 2 }, { "change_in_working_capital": -13343, "financing_cash_flow": -150501, "investing_cash_flow": -362198, "net_cash_flow": 12154803, "operating_cash_flow": 12293709, "quarter": 3 }, { "change_in_working_capital": 56590, "financing_cash_flow": -37816, "investing_cash_flow": -143929, "net_cash_flow": 12055928, "operating_cash_flow": 12427978, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8166901181467282, "current_ratio": 1.524729592919342, "debt_to_equity_ratio": 0.7536328859859204, "profit_margin": 0.2749223120957832, "quarter": 1, "return_on_assets": 0.22452633554667686, "return_on_equity": 0.3215420970172785 }, { "asset_turnover_ratio": 0.8030083811399122, "current_ratio": 1.1569835383526352, "debt_to_equity_ratio": 0.7565910660394839, "profit_margin": 0.2928326640335558, "quarter": 2, "return_on_assets": 0.23514708349047347, "return_on_equity": 0.3344194967431117 }, { "asset_turnover_ratio": 0.7895558659787766, "current_ratio": 1.3768636700183627, "debt_to_equity_ratio": 0.779815262005387, "profit_margin": 0.28810382260242445, "quarter": 3, "return_on_assets": 0.22747406314665308, "return_on_equity": 0.3298332905388806 }, { "asset_turnover_ratio": 0.7763287191196585, "current_ratio": 1.433249765585695, "debt_to_equity_ratio": 0.7928659901931703, "profit_margin": 0.2955075477301771, "quarter": 4, "return_on_assets": 0.22941099601955975, "return_on_equity": 0.33455302894758365 } ], "income_statement": [ { "depreciation": 2230490, "expenses": 23419851, "income_tax": 3192170, "marketing_expense": 4517412, "net_income": 13282452, "net_profit": 10090282, "operational_expense": 13691336, "product_revenue": 11885135, "quarter": 1, "rd_expense": 3665576, "revenue": 36702303, "salaries_expense": 9566364, "service_revenue": 24817168 }, { "depreciation": 1920039, "expenses": 23181617, "income_tax": 2781495, "marketing_expense": 3277797, "net_income": 13532624, "net_profit": 10751129, "operational_expense": 12291439, "product_revenue": 9610933, "quarter": 2, "rd_expense": 4609124, "revenue": 36714241, "salaries_expense": 8352966, "service_revenue": 27103308 }, { "depreciation": 1712755, "expenses": 22945807, "income_tax": 3199423, "marketing_expense": 2747520, "net_income": 13780377, "net_profit": 10580954, "operational_expense": 13700753, "product_revenue": 13833713, "quarter": 3, "rd_expense": 3620798, "revenue": 36726184, "salaries_expense": 7546058, "service_revenue": 22892471 }, { "depreciation": 1571583, "expenses": 22712395, "income_tax": 3169341, "marketing_expense": 4125909, "net_income": 14025736, "net_profit": 10856395, "operational_expense": 14358476, "product_revenue": 13776753, "quarter": 4, "rd_expense": 2538406, "revenue": 36738131, "salaries_expense": 10650246, "service_revenue": 22961378 } ], "market_conditions": { "gdp_growth": [ 0.028036671397789314, 0.03805352608931477, 0.03473221825501997, 0.04449778225301479 ], "inflation_rate": [ 0.005125700178078459, 0.005995336929095716, 0.007685548888875917, 0.013168853565196932 ], "interest_rate": [ 0.014309933766969155, 0.02311335671756315, 0.018032143134317554, 0.014717241175453826 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2006, "industry": "Advertising", "location": "West Nicole", "name": "Dalton-Harris", "num_employees": 80, "region": "Europe", "revenue_size": "Medium", "website": "www.dalton-harris.com" }

[ { "advertising_kpis": [ { "average_project_size": 167477, "billable_hours_per_employee": 107, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 11103226, "net_revenue": 9298612, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 116233 }, { "average_project_size": 118485, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 10235818, "net_revenue": 9301419, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 116268 }, { "average_project_size": 169033, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 10431589, "net_revenue": 9304228, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 116303 }, { "average_project_size": 125976, "billable_hours_per_employee": 86, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 10433382, "net_revenue": 9307037, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 116338 } ], "balance_sheet": [ { "assets": 9982065, "current_assets": 4588194, "current_liabilities": 2843144, "equity": 7144256, "fixed_assets": 5393871, "liabilities": 4835239, "long_term_liabilities": 1992095, "quarter": 1 }, { "assets": 10284342, "current_assets": 4891250, "current_liabilities": 2259516, "equity": 7548410, "fixed_assets": 5393092, "liabilities": 4964658, "long_term_liabilities": 2705142, "quarter": 2 }, { "assets": 10595774, "current_assets": 5201349, "current_liabilities": 2966317, "equity": 7616618, "fixed_assets": 5394425, "liabilities": 5097540, "long_term_liabilities": 2131223, "quarter": 3 }, { "assets": 10916636, "current_assets": 5023728, "current_liabilities": 2406003, "equity": 7896918, "fixed_assets": 5892908, "liabilities": 5233978, "long_term_liabilities": 2827975, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98121, "financing_cash_flow": -39780, "investing_cash_flow": -342448, "net_cash_flow": 2071053, "operating_cash_flow": 2425971, "quarter": 1 }, { "change_in_working_capital": -92815, "financing_cash_flow": 183045, "investing_cash_flow": -416461, "net_cash_flow": 2581434, "operating_cash_flow": 2821199, "quarter": 2 }, { "change_in_working_capital": 87387, "financing_cash_flow": 53180, "investing_cash_flow": -320999, "net_cash_flow": 2514219, "operating_cash_flow": 2654198, "quarter": 3 }, { "change_in_working_capital": 91979, "financing_cash_flow": 139312, "investing_cash_flow": -233640, "net_cash_flow": 2358981, "operating_cash_flow": 2785950, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9315319024670747, "current_ratio": 1.6137747507688671, "debt_to_equity_ratio": 0.676800915308746, "profit_margin": 0.21480947909214837, "quarter": 1, "return_on_assets": 0.2001018827266703, "return_on_equity": 0.27958544598625806 }, { "asset_turnover_ratio": 0.9044252904074952, "current_ratio": 2.164733509300222, "debt_to_equity_ratio": 0.6577091069510003, "profit_margin": 0.23961139692771607, "quarter": 2, "return_on_assets": 0.21671060725129523, "return_on_equity": 0.2952576767822628 }, { "asset_turnover_ratio": 0.8781074417027015, "current_ratio": 1.7534703809471477, "debt_to_equity_ratio": 0.6692655454166141, "profit_margin": 0.2276797172210311, "quarter": 3, "return_on_assets": 0.19992725401655415, "return_on_equity": 0.2781265910933173 }, { "asset_turnover_ratio": 0.8525554025983829, "current_ratio": 2.0879973965119745, "debt_to_equity_ratio": 0.6627874317550214, "profit_margin": 0.2379124526957398, "quarter": 4, "return_on_assets": 0.20283354689118516, "return_on_equity": 0.2803954656740769 } ], "income_statement": [ { "depreciation": 428541, "expenses": 6510716, "income_tax": 790466, "marketing_expense": 1161961, "net_income": 2787896, "net_profit": 1997430, "operational_expense": 4044215, "product_revenue": 2572090, "quarter": 1, "rd_expense": 1243421, "revenue": 9298612, "salaries_expense": 2830474, "service_revenue": 6726522 }, { "depreciation": 592473, "expenses": 6503934, "income_tax": 568759, "marketing_expense": 1025272, "net_income": 2797485, "net_profit": 2228726, "operational_expense": 3775009, "product_revenue": 2950737, "quarter": 2, "rd_expense": 983244, "revenue": 9301419, "salaries_expense": 3205428, "service_revenue": 6350682 }, { "depreciation": 535814, "expenses": 6497160, "income_tax": 688684, "marketing_expense": 701739, "net_income": 2807068, "net_profit": 2118384, "operational_expense": 3621372, "product_revenue": 2701606, "quarter": 3, "rd_expense": 1199019, "revenue": 9304228, "salaries_expense": 2831471, "service_revenue": 6602622 }, { "depreciation": 571690, "expenses": 6490393, "income_tax": 602384, "marketing_expense": 1166213, "net_income": 2816644, "net_profit": 2214260, "operational_expense": 3613916, "product_revenue": 2952067, "quarter": 4, "rd_expense": 820604, "revenue": 9307037, "salaries_expense": 2703126, "service_revenue": 6354970 } ], "market_conditions": { "gdp_growth": [ 0.0031569476154813345, -0.01209597043327064, -0.004154831456576516, -0.009166590608135114 ], "inflation_rate": [ 0.0364129580344385, 0.029187334489506687, 0.02939551922095594, 0.03157624505410337 ], "interest_rate": [ 0.04881153185790722, 0.05457271152428624, 0.05166867166724107, 0.046023037599093625 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 92910, "billable_hours_per_employee": 156, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 8662294, "net_revenue": 7414991, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 92687 }, { "average_project_size": 90895, "billable_hours_per_employee": 97, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 8335147, "net_revenue": 7394327, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 92429 }, { "average_project_size": 80933, "billable_hours_per_employee": 95, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 9571827, "net_revenue": 7373722, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 92172 }, { "average_project_size": 128657, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 8670037, "net_revenue": 7353173, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 91915 } ], "balance_sheet": [ { "assets": 9073717, "current_assets": 4395520, "current_liabilities": 2860401, "equity": 5789345, "fixed_assets": 4678197, "liabilities": 5212803, "long_term_liabilities": 2352402, "quarter": 1 }, { "assets": 9339189, "current_assets": 3598593, "current_liabilities": 2957115, "equity": 6010204, "fixed_assets": 5740596, "liabilities": 5337638, "long_term_liabilities": 2380523, "quarter": 2 }, { "assets": 9612427, "current_assets": 4702588, "current_liabilities": 2569378, "equity": 6132464, "fixed_assets": 4909839, "liabilities": 5465463, "long_term_liabilities": 2896085, "quarter": 3 }, { "assets": 9893659, "current_assets": 4259993, "current_liabilities": 3234453, "equity": 6361949, "fixed_assets": 5633666, "liabilities": 5596349, "long_term_liabilities": 2361896, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65978, "financing_cash_flow": 100927, "investing_cash_flow": -305140, "net_cash_flow": 1900823, "operating_cash_flow": 2323811, "quarter": 1 }, { "change_in_working_capital": -83658, "financing_cash_flow": 24481, "investing_cash_flow": -128142, "net_cash_flow": 2151984, "operating_cash_flow": 2332431, "quarter": 2 }, { "change_in_working_capital": 43753, "financing_cash_flow": 164840, "investing_cash_flow": -381684, "net_cash_flow": 2138374, "operating_cash_flow": 2341315, "quarter": 3 }, { "change_in_working_capital": 72121, "financing_cash_flow": -4819, "investing_cash_flow": -448817, "net_cash_flow": 1739514, "operating_cash_flow": 2310072, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8171944309041157, "current_ratio": 1.5366796473641282, "debt_to_equity_ratio": 0.9004132591856246, "profit_margin": 0.2600719272619481, "quarter": 1, "return_on_assets": 0.21252933059296428, "return_on_equity": 0.3331000311779657 }, { "asset_turnover_ratio": 0.7917525815143049, "current_ratio": 1.2169269710511765, "debt_to_equity_ratio": 0.8880959781065668, "profit_margin": 0.2716478457065802, "quarter": 2, "return_on_assets": 0.21507788310098447, "return_on_equity": 0.3342071250826095 }, { "asset_turnover_ratio": 0.7671030427591283, "current_ratio": 1.8302437399246043, "debt_to_equity_ratio": 0.8912344206178788, "profit_margin": 0.2692669997594159, "quarter": 3, "return_on_assets": 0.20655553483006944, "return_on_equity": 0.32376871678333535 }, { "asset_turnover_ratio": 0.7432207841406299, "current_ratio": 1.317067522700129, "debt_to_equity_ratio": 0.8796595194334315, "profit_margin": 0.2807820515034802, "quarter": 4, "return_on_assets": 0.20868305649103128, "return_on_equity": 0.324529322696551 } ], "income_statement": [ { "depreciation": 395380, "expenses": 4781758, "income_tax": 704802, "marketing_expense": 930000, "net_income": 2633233, "net_profit": 1928431, "operational_expense": 2734155, "product_revenue": 2167763, "quarter": 1, "rd_expense": 726802, "revenue": 7414991, "salaries_expense": 1875838, "service_revenue": 5247228 }, { "depreciation": 323778, "expenses": 4772001, "income_tax": 613673, "marketing_expense": 677135, "net_income": 2622326, "net_profit": 2008653, "operational_expense": 2724967, "product_revenue": 2439368, "quarter": 2, "rd_expense": 752376, "revenue": 7394327, "salaries_expense": 1989975, "service_revenue": 4954959 }, { "depreciation": 355815, "expenses": 4762264, "income_tax": 625958, "marketing_expense": 770914, "net_income": 2611458, "net_profit": 1985500, "operational_expense": 2392096, "product_revenue": 2267901, "quarter": 3, "rd_expense": 916104, "revenue": 7373722, "salaries_expense": 2354055, "service_revenue": 5105821 }, { "depreciation": 245433, "expenses": 4752547, "income_tax": 535987, "marketing_expense": 529232, "net_income": 2600626, "net_profit": 2064639, "operational_expense": 3107965, "product_revenue": 2244563, "quarter": 4, "rd_expense": 821912, "revenue": 7353173, "salaries_expense": 2073748, "service_revenue": 5108610 } ], "market_conditions": { "gdp_growth": [ -0.0011739480664938323, -0.007817777898394392, -0.0022674962400950965, 0.003454838640276712 ], "inflation_rate": [ 0.01909728080362661, 0.02419559077370428, 0.02395251087597619, 0.025271190119686555 ], "interest_rate": [ 0.043708936230853056, 0.045675980808523226, 0.04337424420634438, 0.036921288156758464 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 137468, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 17972848, "net_revenue": 15030473, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 187881 }, { "average_project_size": 129190, "billable_hours_per_employee": 97, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 19188763, "net_revenue": 14836978, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 185462 }, { "average_project_size": 133512, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 17027557, "net_revenue": 14645974, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 183075 }, { "average_project_size": 158806, "billable_hours_per_employee": 103, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 17442513, "net_revenue": 14457429, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 180718 } ], "balance_sheet": [ { "assets": 22127358, "current_assets": 10956557, "current_liabilities": 6481455, "equity": 14159523, "fixed_assets": 11170801, "liabilities": 11495263, "long_term_liabilities": 5013808, "quarter": 1 }, { "assets": 22840209, "current_assets": 9213667, "current_liabilities": 4945429, "equity": 14444533, "fixed_assets": 13626542, "liabilities": 11694314, "long_term_liabilities": 6748885, "quarter": 2 }, { "assets": 23576024, "current_assets": 7269854, "current_liabilities": 6739815, "equity": 14958569, "fixed_assets": 16306170, "liabilities": 11896813, "long_term_liabilities": 5156998, "quarter": 3 }, { "assets": 24335545, "current_assets": 11499401, "current_liabilities": 6576127, "equity": 15491695, "fixed_assets": 12836144, "liabilities": 12102818, "long_term_liabilities": 5526691, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38577, "financing_cash_flow": -155571, "investing_cash_flow": -446959, "net_cash_flow": 3852015, "operating_cash_flow": 4223016, "quarter": 1 }, { "change_in_working_capital": 65568, "financing_cash_flow": 189948, "investing_cash_flow": -122476, "net_cash_flow": 3274303, "operating_cash_flow": 3841473, "quarter": 2 }, { "change_in_working_capital": 94015, "financing_cash_flow": 22609, "investing_cash_flow": -379074, "net_cash_flow": 3676960, "operating_cash_flow": 3941425, "quarter": 3 }, { "change_in_working_capital": 57028, "financing_cash_flow": -73921, "investing_cash_flow": -141211, "net_cash_flow": 4084027, "operating_cash_flow": 4156192, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6792710182571277, "current_ratio": 1.6904471295411292, "debt_to_equity_ratio": 0.8118397067471835, "profit_margin": 0.23468509607116156, "quarter": 1, "return_on_assets": 0.15941478417802976, "return_on_equity": 0.2491205388769099 }, { "asset_turnover_ratio": 0.6495990470139743, "current_ratio": 1.8630672890056656, "debt_to_equity_ratio": 0.8096013903668606, "profit_margin": 0.22232546277280993, "quarter": 2, "return_on_assets": 0.14442240874415815, "return_on_equity": 0.22836584609554356 }, { "asset_turnover_ratio": 0.6212232393384058, "current_ratio": 1.0786429597845044, "debt_to_equity_ratio": 0.795317586862754, "profit_margin": 0.22390849526293027, "quarter": 3, "return_on_assets": 0.13909716074262565, "return_on_equity": 0.2192293928650528 }, { "asset_turnover_ratio": 0.5940869210038239, "current_ratio": 1.7486585949450186, "debt_to_equity_ratio": 0.781245564155504, "profit_margin": 0.22541822615902177, "quarter": 4, "return_on_assets": 0.13391801991695687, "return_on_equity": 0.210368716915741 } ], "income_statement": [ { "depreciation": 695588, "expenses": 10600679, "income_tax": 902366, "marketing_expense": 1162153, "net_income": 4429794, "net_profit": 3527428, "operational_expense": 5955445, "product_revenue": 3100645, "quarter": 1, "rd_expense": 1155684, "revenue": 15030473, "salaries_expense": 4854172, "service_revenue": 11929828 }, { "depreciation": 542835, "expenses": 10390498, "income_tax": 1147842, "marketing_expense": 1124684, "net_income": 4446480, "net_profit": 3298638, "operational_expense": 6800630, "product_revenue": 4069314, "quarter": 2, "rd_expense": 1710152, "revenue": 14836978, "salaries_expense": 4660419, "service_revenue": 10767664 }, { "depreciation": 662067, "expenses": 10184486, "income_tax": 1182130, "marketing_expense": 1171760, "net_income": 4461488, "net_profit": 3279358, "operational_expense": 6314020, "product_revenue": 5429484, "quarter": 3, "rd_expense": 1662633, "revenue": 14645974, "salaries_expense": 5023833, "service_revenue": 9216490 }, { "depreciation": 897224, "expenses": 9982557, "income_tax": 1215904, "marketing_expense": 1337935, "net_income": 4474872, "net_profit": 3258968, "operational_expense": 6169889, "product_revenue": 5190267, "quarter": 4, "rd_expense": 1034119, "revenue": 14457429, "salaries_expense": 3041935, "service_revenue": 9267162 } ], "market_conditions": { "gdp_growth": [ -0.006145020108887983, -0.01107417783073587, -0.015651522460384606, -0.0189794704050592 ], "inflation_rate": [ 0.03436690215859212, 0.03143269682148631, 0.028124703386245408, 0.033569820516878165 ], "interest_rate": [ 0.05546809940822607, 0.05327073052491487, 0.052284989538055104, 0.05918496800099026 ], "year": 2008 }, "random_event": { "description": "Dalton-Harris Senior Leadership Change in 2008", "impact": 0.08, "type": "Senior Leadership Change" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 143990, "billable_hours_per_employee": 148, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 24012879, "net_revenue": 18889282, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 236116 }, { "average_project_size": 104395, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 22311187, "net_revenue": 18886766, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 236085 }, { "average_project_size": 63656, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 22735502, "net_revenue": 18884250, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 236053 }, { "average_project_size": 164097, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 22477961, "net_revenue": 18881735, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 236022 } ], "balance_sheet": [ { "assets": 19352393, "current_assets": 7098452, "current_liabilities": 6413519, "equity": 11289208, "fixed_assets": 12253941, "liabilities": 11275863, "long_term_liabilities": 4862344, "quarter": 1 }, { "assets": 19772293, "current_assets": 7052710, "current_liabilities": 5326439, "equity": 11396400, "fixed_assets": 12719583, "liabilities": 11429473, "long_term_liabilities": 6103034, "quarter": 2 }, { "assets": 20201303, "current_assets": 10064561, "current_liabilities": 4726696, "equity": 11725937, "fixed_assets": 10136742, "liabilities": 11585176, "long_term_liabilities": 6858480, "quarter": 3 }, { "assets": 20639622, "current_assets": 7352495, "current_liabilities": 5517782, "equity": 11893541, "fixed_assets": 13287127, "liabilities": 11743000, "long_term_liabilities": 6225218, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17213, "financing_cash_flow": 124847, "investing_cash_flow": -443694, "net_cash_flow": 3619519, "operating_cash_flow": 3974827, "quarter": 1 }, { "change_in_working_capital": 95864, "financing_cash_flow": -730, "investing_cash_flow": -430189, "net_cash_flow": 3321586, "operating_cash_flow": 3819159, "quarter": 2 }, { "change_in_working_capital": 10188, "financing_cash_flow": -93125, "investing_cash_flow": -165540, "net_cash_flow": 3784018, "operating_cash_flow": 4195267, "quarter": 3 }, { "change_in_working_capital": 77119, "financing_cash_flow": -168690, "investing_cash_flow": -366996, "net_cash_flow": 3864184, "operating_cash_flow": 4358298, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9760695744448762, "current_ratio": 1.1067951930913436, "debt_to_equity_ratio": 0.9988178975885642, "profit_margin": 0.1700794132884458, "quarter": 1, "return_on_assets": 0.16600934055028752, "return_on_equity": 0.28457957369551523 }, { "asset_turnover_ratio": 0.9552137427864336, "current_ratio": 1.3240947657525037, "debt_to_equity_ratio": 1.0029020567898634, "profit_margin": 0.16167828838457574, "quarter": 2, "return_on_assets": 0.15443732297513496, "return_on_equity": 0.2679425081604717 }, { "asset_turnover_ratio": 0.9348035619286538, "current_ratio": 2.129301524786024, "debt_to_equity_ratio": 0.987995756757008, "profit_margin": 0.16467744284258046, "quarter": 3, "return_on_assets": 0.1539410601385465, "return_on_equity": 0.2652078038624973 }, { "asset_turnover_ratio": 0.9148294963929088, "current_ratio": 1.3325091495097123, "debt_to_equity_ratio": 0.9873426257159243, "profit_margin": 0.15872053071394127, "quarter": 4, "return_on_assets": 0.1452022231802501, "return_on_equity": 0.25197870003559075 } ], "income_statement": [ { "depreciation": 762149, "expenses": 14483998, "income_tax": 1192606, "marketing_expense": 2590877, "net_income": 4405284, "net_profit": 3212678, "operational_expense": 7417432, "product_revenue": 4344624, "quarter": 1, "rd_expense": 1544113, "revenue": 18889282, "salaries_expense": 6041136, "service_revenue": 14544658 }, { "depreciation": 765579, "expenses": 14573735, "income_tax": 1259451, "marketing_expense": 1580119, "net_income": 4313031, "net_profit": 3053580, "operational_expense": 9753099, "product_revenue": 4933152, "quarter": 2, "rd_expense": 2784225, "revenue": 18886766, "salaries_expense": 5006125, "service_revenue": 13953614 }, { "depreciation": 1085457, "expenses": 14664028, "income_tax": 1110412, "marketing_expense": 2800238, "net_income": 4220222, "net_profit": 3109810, "operational_expense": 7525594, "product_revenue": 4243526, "quarter": 3, "rd_expense": 1740286, "revenue": 18884250, "salaries_expense": 5473845, "service_revenue": 14640724 }, { "depreciation": 1361379, "expenses": 14754881, "income_tax": 1129935, "marketing_expense": 2563554, "net_income": 4126854, "net_profit": 2996919, "operational_expense": 8352364, "product_revenue": 5736098, "quarter": 4, "rd_expense": 1509778, "revenue": 18881735, "salaries_expense": 5703824, "service_revenue": 13145637 } ], "market_conditions": { "gdp_growth": [ -0.014900100366871276, -0.017163420915094235, -0.00924016113208132, -0.019087680892570152 ], "inflation_rate": [ 0.026814715468578748, 0.024215874007894607, 0.029759591954621564, 0.025928731760079538 ], "interest_rate": [ 0.0556690889488097, 0.04956185566780799, 0.054542537132002016, 0.04902692479078987 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 82837, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 19864556, "net_revenue": 16637314, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 207966 }, { "average_project_size": 190762, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 21222701, "net_revenue": 16637853, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 207973 }, { "average_project_size": 77326, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 20936455, "net_revenue": 16638392, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 207980 }, { "average_project_size": 141312, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 21239403, "net_revenue": 16638931, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 207987 } ], "balance_sheet": [ { "assets": 18682616, "current_assets": 9144935, "current_liabilities": 4234323, "equity": 13265229, "fixed_assets": 9537681, "liabilities": 8072392, "long_term_liabilities": 3838069, "quarter": 1 }, { "assets": 18982509, "current_assets": 9292216, "current_liabilities": 3481048, "equity": 13589033, "fixed_assets": 9690293, "liabilities": 8144434, "long_term_liabilities": 4663386, "quarter": 2 }, { "assets": 19287217, "current_assets": 9073124, "current_liabilities": 4751458, "equity": 13702090, "fixed_assets": 10214093, "liabilities": 8217119, "long_term_liabilities": 3465661, "quarter": 3 }, { "assets": 19596815, "current_assets": 6034073, "current_liabilities": 4223455, "equity": 13585400, "fixed_assets": 13562742, "liabilities": 8290453, "long_term_liabilities": 4066998, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42903, "financing_cash_flow": -92201, "investing_cash_flow": -380848, "net_cash_flow": 3323268, "operating_cash_flow": 3694989, "quarter": 1 }, { "change_in_working_capital": -14609, "financing_cash_flow": 66423, "investing_cash_flow": -240793, "net_cash_flow": 3594963, "operating_cash_flow": 3969352, "quarter": 2 }, { "change_in_working_capital": -30628, "financing_cash_flow": 132460, "investing_cash_flow": -337021, "net_cash_flow": 3482590, "operating_cash_flow": 3804528, "quarter": 3 }, { "change_in_working_capital": -88210, "financing_cash_flow": -74169, "investing_cash_flow": -305124, "net_cash_flow": 3283447, "operating_cash_flow": 3609871, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8905237896020557, "current_ratio": 2.1597159687628933, "debt_to_equity_ratio": 0.6085377040984365, "profit_margin": 0.15958134828734974, "quarter": 1, "return_on_assets": 0.14211098702665623, "return_on_equity": 0.20014769439713403 }, { "asset_turnover_ratio": 0.8764833458000731, "current_ratio": 2.6693731313098814, "debt_to_equity_ratio": 0.599338746178628, "profit_margin": 0.165343328853789, "quarter": 2, "return_on_assets": 0.14492067407949075, "return_on_equity": 0.2024395702034133 }, { "asset_turnover_ratio": 0.8626642195190731, "current_ratio": 1.9095452385352032, "debt_to_equity_ratio": 0.5996982212202664, "profit_margin": 0.15818788257903768, "quarter": 3, "return_on_assets": 0.13646302626242035, "return_on_equity": 0.19208690061151254 }, { "asset_turnover_ratio": 0.8490630237617695, "current_ratio": 1.4287054082498807, "debt_to_equity_ratio": 0.610247250725043, "profit_margin": 0.13697021761794673, "quarter": 4, "return_on_assets": 0.11629634713600144, "return_on_equity": 0.16775641497489951 } ], "income_statement": [ { "depreciation": 1039984, "expenses": 13042953, "income_tax": 939356, "marketing_expense": 2164818, "net_income": 3594361, "net_profit": 2655005, "operational_expense": 8356413, "product_revenue": 3790637, "quarter": 1, "rd_expense": 1948626, "revenue": 16637314, "salaries_expense": 6359334, "service_revenue": 12846677 }, { "depreciation": 1218394, "expenses": 13165638, "income_tax": 721257, "marketing_expense": 1950188, "net_income": 3472215, "net_profit": 2750958, "operational_expense": 8763583, "product_revenue": 5970277, "quarter": 2, "rd_expense": 2275353, "revenue": 16637853, "salaries_expense": 4559313, "service_revenue": 10667576 }, { "depreciation": 1172536, "expenses": 13289477, "income_tax": 716923, "marketing_expense": 1877602, "net_income": 3348915, "net_profit": 2631992, "operational_expense": 8204029, "product_revenue": 4717891, "quarter": 3, "rd_expense": 2089462, "revenue": 16638392, "salaries_expense": 5472673, "service_revenue": 11920501 }, { "depreciation": 1330833, "expenses": 13414481, "income_tax": 945412, "marketing_expense": 2412243, "net_income": 3224450, "net_profit": 2279038, "operational_expense": 8406960, "product_revenue": 5101162, "quarter": 4, "rd_expense": 1931184, "revenue": 16638931, "salaries_expense": 5419100, "service_revenue": 11537769 } ], "market_conditions": { "gdp_growth": [ 0.002723185854922183, 0.006764188280236319, 0.009160748845664523, -0.00864144485757348 ], "inflation_rate": [ 0.03351774482594457, 0.036303277078488565, 0.033439218386302934, 0.0378608347950055 ], "interest_rate": [ 0.045805336196044925, 0.04504013948083446, 0.050874246577785415, 0.04839556711897035 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 139803, "billable_hours_per_employee": 114, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 12772267, "net_revenue": 11243239, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 140540 }, { "average_project_size": 179857, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 13280443, "net_revenue": 11228125, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 140352 }, { "average_project_size": 177079, "billable_hours_per_employee": 160, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 13178727, "net_revenue": 11213031, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 140163 }, { "average_project_size": 85441, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 13767047, "net_revenue": 11197958, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 139974 } ], "balance_sheet": [ { "assets": 13262919, "current_assets": 5817071, "current_liabilities": 3681706, "equity": 7639888, "fixed_assets": 7445848, "liabilities": 7808694, "long_term_liabilities": 4126988, "quarter": 1 }, { "assets": 13563149, "current_assets": 4930168, "current_liabilities": 3526342, "equity": 7986376, "fixed_assets": 8632981, "liabilities": 7932748, "long_term_liabilities": 4406406, "quarter": 2 }, { "assets": 13870176, "current_assets": 4706046, "current_liabilities": 4005932, "equity": 8132838, "fixed_assets": 9164130, "liabilities": 8058773, "long_term_liabilities": 4052841, "quarter": 3 }, { "assets": 14184153, "current_assets": 5124737, "current_liabilities": 3653722, "equity": 8513373, "fixed_assets": 9059416, "liabilities": 8186801, "long_term_liabilities": 4533079, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8653, "financing_cash_flow": -143433, "investing_cash_flow": -285245, "net_cash_flow": 2653092, "operating_cash_flow": 2974351, "quarter": 1 }, { "change_in_working_capital": -60352, "financing_cash_flow": 140701, "investing_cash_flow": -386875, "net_cash_flow": 2512090, "operating_cash_flow": 2931243, "quarter": 2 }, { "change_in_working_capital": 44093, "financing_cash_flow": 115310, "investing_cash_flow": -120890, "net_cash_flow": 2874145, "operating_cash_flow": 2956486, "quarter": 3 }, { "change_in_working_capital": 10665, "financing_cash_flow": 98560, "investing_cash_flow": -358739, "net_cash_flow": 2866087, "operating_cash_flow": 3091955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8477197968260229, "current_ratio": 1.5799933509085191, "debt_to_equity_ratio": 1.0220953500889018, "profit_margin": 0.1943979844242393, "quarter": 1, "return_on_assets": 0.16479501985950454, "return_on_equity": 0.28608573842967333 }, { "asset_turnover_ratio": 0.8278405700623064, "current_ratio": 1.3980969514584802, "debt_to_equity_ratio": 0.9932850644647835, "profit_margin": 0.20982799888672418, "quarter": 2, "return_on_assets": 0.17370413021341874, "return_on_equity": 0.29499925873763017 }, { "asset_turnover_ratio": 0.8084274489379226, "current_ratio": 1.1747693171027367, "debt_to_equity_ratio": 0.9908930929154128, "profit_margin": 0.20703010631113034, "quarter": 3, "return_on_assets": 0.16736882069845402, "return_on_equity": 0.2854397198124443 }, { "asset_turnover_ratio": 0.7894696285354508, "current_ratio": 1.4026072591182361, "debt_to_equity_ratio": 0.9616401160855985, "profit_margin": 0.22468569716014294, "quarter": 4, "return_on_assets": 0.17738253387424685, "return_on_equity": 0.2955375031729492 } ], "income_statement": [ { "depreciation": 788688, "expenses": 8320462, "income_tax": 737114, "marketing_expense": 896018, "net_income": 2922777, "net_profit": 2185663, "operational_expense": 4991456, "product_revenue": 2761198, "quarter": 1, "rd_expense": 836661, "revenue": 11243239, "salaries_expense": 2532475, "service_revenue": 8482041 }, { "depreciation": 575268, "expenses": 8210894, "income_tax": 661256, "marketing_expense": 975787, "net_income": 3017231, "net_profit": 2355975, "operational_expense": 5494638, "product_revenue": 2904554, "quarter": 2, "rd_expense": 1385815, "revenue": 11228125, "salaries_expense": 2882221, "service_revenue": 8323571 }, { "depreciation": 635051, "expenses": 8102769, "income_tax": 788827, "marketing_expense": 1288372, "net_income": 3110262, "net_profit": 2321435, "operational_expense": 4412449, "product_revenue": 2409905, "quarter": 3, "rd_expense": 1396602, "revenue": 11213031, "salaries_expense": 3752818, "service_revenue": 8803126 }, { "depreciation": 575934, "expenses": 7996068, "income_tax": 685869, "marketing_expense": 1094362, "net_income": 3201890, "net_profit": 2516021, "operational_expense": 4430135, "product_revenue": 2618900, "quarter": 4, "rd_expense": 1333993, "revenue": 11197958, "salaries_expense": 3808404, "service_revenue": 8579058 } ], "market_conditions": { "gdp_growth": [ -0.0005261662521907004, -0.006562585083980964, -0.00287891700147142, -0.0046066631339208835 ], "inflation_rate": [ 0.036168596537188076, 0.032367775183528416, 0.033101928772490734, 0.036294131026259245 ], "interest_rate": [ 0.04840808432004803, 0.04895012799470837, 0.05092225782561629, 0.04804333769464438 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 146918, "billable_hours_per_employee": 122, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 7121994, "net_revenue": 6051379, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 75642 }, { "average_project_size": 58182, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 7386710, "net_revenue": 6039887, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 75499 }, { "average_project_size": 140719, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 6807593, "net_revenue": 6028417, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 75355 }, { "average_project_size": 87953, "billable_hours_per_employee": 109, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 7239580, "net_revenue": 6016969, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 75212 } ], "balance_sheet": [ { "assets": 8227251, "current_assets": 2689094, "current_liabilities": 1850235, "equity": 5896082, "fixed_assets": 5538157, "liabilities": 3895783, "long_term_liabilities": 2045548, "quarter": 1 }, { "assets": 8472208, "current_assets": 2596737, "current_liabilities": 2188320, "equity": 6032397, "fixed_assets": 5875471, "liabilities": 4000112, "long_term_liabilities": 1811792, "quarter": 2 }, { "assets": 8724459, "current_assets": 2702294, "current_liabilities": 2256579, "equity": 6093109, "fixed_assets": 6022165, "liabilities": 4107234, "long_term_liabilities": 1850655, "quarter": 3 }, { "assets": 8984220, "current_assets": 3559715, "current_liabilities": 2276775, "equity": 6372628, "fixed_assets": 5424505, "liabilities": 4217226, "long_term_liabilities": 1940451, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66052, "financing_cash_flow": -137743, "investing_cash_flow": -100333, "net_cash_flow": 1372100, "operating_cash_flow": 1857773, "quarter": 1 }, { "change_in_working_capital": -84848, "financing_cash_flow": -169957, "investing_cash_flow": -341480, "net_cash_flow": 1587024, "operating_cash_flow": 1806048, "quarter": 2 }, { "change_in_working_capital": -7396, "financing_cash_flow": 55705, "investing_cash_flow": -304356, "net_cash_flow": 1595456, "operating_cash_flow": 1757319, "quarter": 3 }, { "change_in_working_capital": 61142, "financing_cash_flow": -111842, "investing_cash_flow": -445956, "net_cash_flow": 1750982, "operating_cash_flow": 1906088, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7355286717276525, "current_ratio": 1.4533797058211524, "debt_to_equity_ratio": 0.6607409801966797, "profit_margin": 0.258554950863266, "quarter": 1, "return_on_assets": 0.19017457957706652, "return_on_equity": 0.2653650339327031 }, { "asset_turnover_ratio": 0.712905891828907, "current_ratio": 1.186634952840535, "debt_to_equity_ratio": 0.6631048984342377, "profit_margin": 0.25833281318011414, "quarter": 2, "return_on_assets": 0.18416698456883968, "return_on_equity": 0.25865356673309137 }, { "asset_turnover_ratio": 0.6909788904962474, "current_ratio": 1.1975180128858773, "debt_to_equity_ratio": 0.6740785369176885, "profit_margin": 0.2448211528830869, "quarter": 3, "return_on_assets": 0.16916624858916754, "return_on_equity": 0.24222182796992472 }, { "asset_turnover_ratio": 0.6697263646705001, "current_ratio": 1.5634900242667809, "debt_to_equity_ratio": 0.6617718781011539, "profit_margin": 0.2668509676549771, "quarter": 4, "return_on_assets": 0.17871712847637303, "return_on_equity": 0.2519579049647963 } ], "income_statement": [ { "depreciation": 293159, "expenses": 3965460, "income_tax": 521305, "marketing_expense": 584271, "net_income": 2085919, "net_profit": 1564614, "operational_expense": 2623246, "product_revenue": 2269164, "quarter": 1, "rd_expense": 507450, "revenue": 6051379, "salaries_expense": 1340083, "service_revenue": 3782215 }, { "depreciation": 245747, "expenses": 3945046, "income_tax": 534540, "marketing_expense": 748021, "net_income": 2094841, "net_profit": 1560301, "operational_expense": 2081762, "product_revenue": 1597848, "quarter": 2, "rd_expense": 750386, "revenue": 6039887, "salaries_expense": 1557771, "service_revenue": 4442039 }, { "depreciation": 281435, "expenses": 3924737, "income_tax": 627796, "marketing_expense": 744781, "net_income": 2103680, "net_profit": 1475884, "operational_expense": 2422809, "product_revenue": 1857263, "quarter": 3, "rd_expense": 564365, "revenue": 6028417, "salaries_expense": 1185151, "service_revenue": 4171154 }, { "depreciation": 300454, "expenses": 3904532, "income_tax": 506803, "marketing_expense": 525898, "net_income": 2112437, "net_profit": 1605634, "operational_expense": 2519989, "product_revenue": 2386201, "quarter": 4, "rd_expense": 558443, "revenue": 6016969, "salaries_expense": 1708309, "service_revenue": 3630768 } ], "market_conditions": { "gdp_growth": [ -0.011024930969305607, -0.012023382709998458, -0.012319461803187924, -0.010935683629068643 ], "inflation_rate": [ 0.03758825434795077, 0.030051524536614145, 0.03815140562049757, 0.036940782163013317 ], "interest_rate": [ 0.042572474637412566, 0.038819877265346914, 0.03711470355817072, 0.03974957619419988 ], "year": 2012 }, "random_event": { "description": "Dalton-Harris Expansion to New Market in 2012", "impact": 0.06, "type": "Expansion to New Market" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 176688, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 20904101, "net_revenue": 16889483, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 211119 }, { "average_project_size": 120422, "billable_hours_per_employee": 129, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 20397899, "net_revenue": 16579651, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 207246 }, { "average_project_size": 141241, "billable_hours_per_employee": 84, "client_concentration": 0.4, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 18158866, "net_revenue": 16275504, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 203444 }, { "average_project_size": 102512, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 19259166, "net_revenue": 15976936, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 199712 } ], "balance_sheet": [ { "assets": 20671188, "current_assets": 8539412, "current_liabilities": 4991347, "equity": 16094595, "fixed_assets": 12131776, "liabilities": 9065196, "long_term_liabilities": 4073849, "quarter": 1 }, { "assets": 21357454, "current_assets": 7278263, "current_liabilities": 4996871, "equity": 15972624, "fixed_assets": 14079191, "liabilities": 9308173, "long_term_liabilities": 4311302, "quarter": 2 }, { "assets": 22066503, "current_assets": 9931197, "current_liabilities": 5721542, "equity": 16250711, "fixed_assets": 12135306, "liabilities": 9557662, "long_term_liabilities": 3836120, "quarter": 3 }, { "assets": 22799092, "current_assets": 10073992, "current_liabilities": 3970981, "equity": 17008828, "fixed_assets": 12725100, "liabilities": 9813838, "long_term_liabilities": 5842857, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3882, "financing_cash_flow": 185599, "investing_cash_flow": -401719, "net_cash_flow": 5206795, "operating_cash_flow": 5534336, "quarter": 1 }, { "change_in_working_capital": -12348, "financing_cash_flow": 24153, "investing_cash_flow": -416830, "net_cash_flow": 4479588, "operating_cash_flow": 4797014, "quarter": 2 }, { "change_in_working_capital": -13701, "financing_cash_flow": -89380, "investing_cash_flow": -197090, "net_cash_flow": 4271999, "operating_cash_flow": 4348159, "quarter": 3 }, { "change_in_working_capital": 58459, "financing_cash_flow": -152547, "investing_cash_flow": -380408, "net_cash_flow": 4097711, "operating_cash_flow": 4789757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8170542979919684, "current_ratio": 1.7108431852163355, "debt_to_equity_ratio": 0.5632447414799813, "profit_margin": 0.2657631971327956, "quarter": 1, "return_on_assets": 0.2171429624654374, "return_on_equity": 0.2788888443604825 }, { "asset_turnover_ratio": 0.7762934196182747, "current_ratio": 1.456564117824935, "debt_to_equity_ratio": 0.5827579112862107, "profit_margin": 0.2366360425801484, "quarter": 2, "return_on_assets": 0.18369900269947906, "return_on_equity": 0.24562920907673028 }, { "asset_turnover_ratio": 0.7375660746970193, "current_ratio": 1.735755326099153, "debt_to_equity_ratio": 0.5881380820814548, "profit_margin": 0.22990808763894502, "quarter": 3, "return_on_assets": 0.16957240574095497, "return_on_equity": 0.23025884836669608 }, { "asset_turnover_ratio": 0.7007707149039093, "current_ratio": 2.536902594094507, "debt_to_equity_ratio": 0.576984963337862, "profit_margin": 0.2518363971665155, "quarter": 4, "return_on_assets": 0.17647957208120393, "return_on_equity": 0.23655798036172745 } ], "income_statement": [ { "depreciation": 1045733, "expenses": 11148678, "income_tax": 1252202, "marketing_expense": 1536629, "net_income": 5740805, "net_profit": 4488603, "operational_expense": 7630463, "product_revenue": 3730685, "quarter": 1, "rd_expense": 1552267, "revenue": 16889483, "salaries_expense": 5511285, "service_revenue": 13158798 }, { "depreciation": 873671, "expenses": 11044270, "income_tax": 1612038, "marketing_expense": 1587569, "net_income": 5535381, "net_profit": 3923343, "operational_expense": 7589931, "product_revenue": 3876556, "quarter": 2, "rd_expense": 1815815, "revenue": 16579651, "salaries_expense": 4418812, "service_revenue": 12703095 }, { "depreciation": 606289, "expenses": 10940840, "income_tax": 1592794, "marketing_expense": 1980269, "net_income": 5334664, "net_profit": 3741870, "operational_expense": 6771662, "product_revenue": 3479480, "quarter": 3, "rd_expense": 1344860, "revenue": 16275504, "salaries_expense": 5158454, "service_revenue": 12796024 }, { "depreciation": 766183, "expenses": 10838379, "income_tax": 1114983, "marketing_expense": 1778737, "net_income": 5138557, "net_profit": 4023574, "operational_expense": 7042212, "product_revenue": 4557802, "quarter": 4, "rd_expense": 1802246, "revenue": 15976936, "salaries_expense": 4939513, "service_revenue": 11419134 } ], "market_conditions": { "gdp_growth": [ -0.009785246630878373, -0.012904309404026504, -0.009771286320697558, -0.02733759306635128 ], "inflation_rate": [ 0.02742323981410758, 0.026835092586711306, 0.026644689404282825, 0.02578798040217696 ], "interest_rate": [ 0.05720775314918088, 0.05368221880501464, 0.05460959301340428, 0.05360678835312985 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 179766, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 18154347, "net_revenue": 16092779, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 201160 }, { "average_project_size": 107136, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 19012701, "net_revenue": 16076629, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 200958 }, { "average_project_size": 199231, "billable_hours_per_employee": 125, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 20325402, "net_revenue": 16060496, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 200756 }, { "average_project_size": 193819, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 18894781, "net_revenue": 16044378, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 200555 } ], "balance_sheet": [ { "assets": 19289976, "current_assets": 7300064, "current_liabilities": 3740707, "equity": 15366023, "fixed_assets": 11989912, "liabilities": 8621986, "long_term_liabilities": 4881279, "quarter": 1 }, { "assets": 19890504, "current_assets": 9495253, "current_liabilities": 3878740, "equity": 16095755, "fixed_assets": 10395251, "liabilities": 8688768, "long_term_liabilities": 4810028, "quarter": 2 }, { "assets": 20509727, "current_assets": 7613861, "current_liabilities": 5182578, "equity": 16665364, "fixed_assets": 12895866, "liabilities": 8756068, "long_term_liabilities": 3573490, "quarter": 3 }, { "assets": 21148228, "current_assets": 8624743, "current_liabilities": 4422647, "equity": 17363624, "fixed_assets": 12523485, "liabilities": 8823889, "long_term_liabilities": 4401242, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94902, "financing_cash_flow": -186177, "investing_cash_flow": -169202, "net_cash_flow": 5379263, "operating_cash_flow": 5532370, "quarter": 1 }, { "change_in_working_capital": 3497, "financing_cash_flow": -28339, "investing_cash_flow": -184732, "net_cash_flow": 5741429, "operating_cash_flow": 5683334, "quarter": 2 }, { "change_in_working_capital": 65696, "financing_cash_flow": 150308, "investing_cash_flow": -374745, "net_cash_flow": 5022710, "operating_cash_flow": 5732829, "quarter": 3 }, { "change_in_working_capital": -40903, "financing_cash_flow": 110877, "investing_cash_flow": -467068, "net_cash_flow": 5573112, "operating_cash_flow": 5756773, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8342560405466549, "current_ratio": 1.951519859748438, "debt_to_equity_ratio": 0.561107190845673, "profit_margin": 0.291934227146225, "quarter": 1, "return_on_assets": 0.24354789243905747, "return_on_equity": 0.3057416352949621 }, { "asset_turnover_ratio": 0.808256492645938, "current_ratio": 2.4480251318727215, "debt_to_equity_ratio": 0.5398173617826564, "profit_margin": 0.3044182334493133, "quarter": 2, "return_on_assets": 0.2460480136652143, "return_on_equity": 0.30405650433918757 }, { "asset_turnover_ratio": 0.7830672733966668, "current_ratio": 1.469126176200339, "debt_to_equity_ratio": 0.5254051456661852, "profit_margin": 0.30582523727785244, "quarter": 3, "return_on_assets": 0.2394817346910566, "return_on_equity": 0.29472533573224086 }, { "asset_turnover_ratio": 0.7586629953110019, "current_ratio": 1.9501314484289611, "debt_to_equity_ratio": 0.5081824508524257, "profit_margin": 0.3140841608194472, "quarter": 4, "return_on_assets": 0.2382840302270242, "return_on_equity": 0.2902208087436125 } ], "income_statement": [ { "depreciation": 834337, "expenses": 9658898, "income_tax": 1735848, "marketing_expense": 1657132, "net_income": 6433881, "net_profit": 4698033, "operational_expense": 5542413, "product_revenue": 4189908, "quarter": 1, "rd_expense": 1265324, "revenue": 16092779, "salaries_expense": 3623428, "service_revenue": 11902871 }, { "depreciation": 789315, "expenses": 9675590, "income_tax": 1507020, "marketing_expense": 1154778, "net_income": 6401039, "net_profit": 4894019, "operational_expense": 5985788, "product_revenue": 3232758, "quarter": 2, "rd_expense": 1707317, "revenue": 16076629, "salaries_expense": 4285527, "service_revenue": 12843871 }, { "depreciation": 821124, "expenses": 9692312, "income_tax": 1456479, "marketing_expense": 1328079, "net_income": 6368184, "net_profit": 4911705, "operational_expense": 6474082, "product_revenue": 6044485, "quarter": 3, "rd_expense": 1367017, "revenue": 16060496, "salaries_expense": 3406724, "service_revenue": 10016011 }, { "depreciation": 717488, "expenses": 9709063, "income_tax": 1296030, "marketing_expense": 1577114, "net_income": 6335315, "net_profit": 5039285, "operational_expense": 5233601, "product_revenue": 5481083, "quarter": 4, "rd_expense": 1271121, "revenue": 16044378, "salaries_expense": 3173629, "service_revenue": 10563295 } ], "market_conditions": { "gdp_growth": [ 0.0058989379576497285, -0.005826886298527504, 0.0013406672962576593, -0.0027187520186181553 ], "inflation_rate": [ 0.023887158438034576, 0.024386950516562422, 0.019957564486138918, 0.023120244778465013 ], "interest_rate": [ 0.048036687975123074, 0.04635602307858062, 0.045439180478230964, 0.05474255138813642 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 139182, "billable_hours_per_employee": 109, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 15228871, "net_revenue": 13650674, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 170633 }, { "average_project_size": 143085, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 15790941, "net_revenue": 13539239, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 169240 }, { "average_project_size": 173841, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 16510474, "net_revenue": 13428713, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 167859 }, { "average_project_size": 167098, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 17248185, "net_revenue": 13319091, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 166489 } ], "balance_sheet": [ { "assets": 15035071, "current_assets": 4814353, "current_liabilities": 3288570, "equity": 11985050, "fixed_assets": 10220718, "liabilities": 6868028, "long_term_liabilities": 3579458, "quarter": 1 }, { "assets": 15260672, "current_assets": 6663467, "current_liabilities": 3827655, "equity": 12044599, "fixed_assets": 8597205, "liabilities": 6973682, "long_term_liabilities": 3146027, "quarter": 2 }, { "assets": 15489658, "current_assets": 6740348, "current_liabilities": 2948898, "equity": 12212961, "fixed_assets": 8749310, "liabilities": 7080963, "long_term_liabilities": 4132065, "quarter": 3 }, { "assets": 15722080, "current_assets": 5619331, "current_liabilities": 3537748, "equity": 12137296, "fixed_assets": 10102749, "liabilities": 7189893, "long_term_liabilities": 3652145, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31253, "financing_cash_flow": 10935, "investing_cash_flow": -234570, "net_cash_flow": 4379748, "operating_cash_flow": 4407509, "quarter": 1 }, { "change_in_working_capital": 11195, "financing_cash_flow": -170182, "investing_cash_flow": -493594, "net_cash_flow": 4305736, "operating_cash_flow": 4593189, "quarter": 2 }, { "change_in_working_capital": -18077, "financing_cash_flow": 70471, "investing_cash_flow": -228544, "net_cash_flow": 4307375, "operating_cash_flow": 4602871, "quarter": 3 }, { "change_in_working_capital": 76480, "financing_cash_flow": 25221, "investing_cash_flow": -476662, "net_cash_flow": 4024914, "operating_cash_flow": 4147492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9079221508165808, "current_ratio": 1.463965492600127, "debt_to_equity_ratio": 0.5730495909487237, "profit_margin": 0.27969366201258633, "quarter": 1, "return_on_assets": 0.2539400711842332, "return_on_equity": 0.318564127809229 }, { "asset_turnover_ratio": 0.8871980866897604, "current_ratio": 1.7408745041023812, "debt_to_equity_ratio": 0.5789883083695854, "profit_margin": 0.27753472702564747, "quarter": 2, "return_on_assets": 0.24622827880711937, "return_on_equity": 0.3119746037207216 }, { "asset_turnover_ratio": 0.8669470300764549, "current_ratio": 2.2857175799230762, "debt_to_equity_ratio": 0.5797908467897342, "profit_margin": 0.2832934176193951, "quarter": 3, "return_on_assets": 0.24560038704534343, "return_on_equity": 0.31149415772309436 }, { "asset_turnover_ratio": 0.8471583276513032, "current_ratio": 1.5883921070692428, "debt_to_equity_ratio": 0.5923801314559685, "profit_margin": 0.27067230038446316, "quarter": 4, "return_on_assets": 0.229302293335233, "return_on_equity": 0.2970273609542026 } ], "income_statement": [ { "depreciation": 589502, "expenses": 8525521, "income_tax": 1307146, "marketing_expense": 1379478, "net_income": 5125153, "net_profit": 3818007, "operational_expense": 4909105, "product_revenue": 3349098, "quarter": 1, "rd_expense": 1190887, "revenue": 13650674, "salaries_expense": 3540919, "service_revenue": 10301576 }, { "depreciation": 835580, "expenses": 8442096, "income_tax": 1339534, "marketing_expense": 1305437, "net_income": 5097143, "net_profit": 3757609, "operational_expense": 5101138, "product_revenue": 5309624, "quarter": 2, "rd_expense": 1226708, "revenue": 13539239, "salaries_expense": 3547226, "service_revenue": 8229615 }, { "depreciation": 798605, "expenses": 8359488, "income_tax": 1264959, "marketing_expense": 1439047, "net_income": 5069225, "net_profit": 3804266, "operational_expense": 5079147, "product_revenue": 3234750, "quarter": 3, "rd_expense": 1424875, "revenue": 13428713, "salaries_expense": 4164145, "service_revenue": 10193963 }, { "depreciation": 542383, "expenses": 8277688, "income_tax": 1436294, "marketing_expense": 1312068, "net_income": 5041403, "net_profit": 3605109, "operational_expense": 5168204, "product_revenue": 3785843, "quarter": 4, "rd_expense": 833481, "revenue": 13319091, "salaries_expense": 4078821, "service_revenue": 9533248 } ], "market_conditions": { "gdp_growth": [ -0.013671572490212327, -0.011496714190205625, -0.026040498360182955, -0.022996565217277692 ], "inflation_rate": [ 0.03554499136838807, 0.028115026772319113, 0.02935800880849406, 0.03051585922497803 ], "interest_rate": [ 0.04045019552396321, 0.04508549099556257, 0.03923087962648422, 0.0432933932258558 ], "year": 2015 }, "random_event": { "description": "Dalton-Harris New Ad Campaign Launch in 2015", "impact": 0.03, "type": "New Ad Campaign Launch" }, "year": 2015 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2002, "industry": "Advertising", "location": "Zamoraland", "name": "Payne-Waller", "num_employees": 750, "region": "Latin America", "revenue_size": "Small", "website": "www.payne-waller.com" }

[ { "advertising_kpis": [ { "average_project_size": 119052, "billable_hours_per_employee": 94, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 1807959, "net_revenue": 1559729, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 2080 }, { "average_project_size": 159025, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 2058583, "net_revenue": 1612577, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 2150 }, { "average_project_size": 135306, "billable_hours_per_employee": 140, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 2103421, "net_revenue": 1667215, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2223 }, { "average_project_size": 101119, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 2000724, "net_revenue": 1723705, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2298 } ], "balance_sheet": [ { "assets": 1679135, "current_assets": 687285, "current_liabilities": 487309, "equity": 997947, "fixed_assets": 991850, "liabilities": 979762, "long_term_liabilities": 492453, "quarter": 1 }, { "assets": 1713368, "current_assets": 744867, "current_liabilities": 478409, "equity": 1025165, "fixed_assets": 968501, "liabilities": 997691, "long_term_liabilities": 519282, "quarter": 2 }, { "assets": 1748298, "current_assets": 778197, "current_liabilities": 607143, "equity": 1061331, "fixed_assets": 970101, "liabilities": 1015948, "long_term_liabilities": 408805, "quarter": 3 }, { "assets": 1783941, "current_assets": 735197, "current_liabilities": 458863, "equity": 1094530, "fixed_assets": 1048744, "liabilities": 1034539, "long_term_liabilities": 575676, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6299, "financing_cash_flow": -27063, "investing_cash_flow": -450199, "net_cash_flow": 179023, "operating_cash_flow": 402341, "quarter": 1 }, { "change_in_working_capital": -42948, "financing_cash_flow": -13933, "investing_cash_flow": -156621, "net_cash_flow": 400560, "operating_cash_flow": 419744, "quarter": 2 }, { "change_in_working_capital": 72693, "financing_cash_flow": 184076, "investing_cash_flow": -177717, "net_cash_flow": 407829, "operating_cash_flow": 414575, "quarter": 3 }, { "change_in_working_capital": 95532, "financing_cash_flow": 166331, "investing_cash_flow": -437546, "net_cash_flow": 173186, "operating_cash_flow": 445025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9288883859844503, "current_ratio": 1.4103679595492797, "debt_to_equity_ratio": 0.9817775893910198, "profit_margin": 0.19142684402226284, "quarter": 1, "return_on_assets": 0.17781417217793685, "return_on_equity": 0.299188233443259 }, { "asset_turnover_ratio": 0.941173758351971, "current_ratio": 1.5569669466920564, "debt_to_equity_ratio": 0.9732004116410529, "profit_margin": 0.1919213780179179, "quarter": 2, "return_on_assets": 0.18063136465721316, "return_on_equity": 0.30189091512098054 }, { "asset_turnover_ratio": 0.953621750982956, "current_ratio": 1.281735933709192, "debt_to_equity_ratio": 0.9572395416698466, "profit_margin": 0.1973236805091125, "quarter": 3, "return_on_assets": 0.18817215371750126, "return_on_equity": 0.30997021664306423 }, { "asset_turnover_ratio": 0.9662343093185257, "current_ratio": 1.6022146043590353, "debt_to_equity_ratio": 0.945190172950947, "profit_margin": 0.20022451637606203, "quarter": 4, "return_on_assets": 0.19346379728926014, "return_on_equity": 0.31532073127278376 } ], "income_statement": [ { "depreciation": 103767, "expenses": 1158972, "income_tax": 102183, "marketing_expense": 205743, "net_income": 400757, "net_profit": 298574, "operational_expense": 602659, "product_revenue": 517895, "quarter": 1, "rd_expense": 162669, "revenue": 1559729, "salaries_expense": 384001, "service_revenue": 1041834 }, { "depreciation": 110256, "expenses": 1201364, "income_tax": 101725, "marketing_expense": 121982, "net_income": 411213, "net_profit": 309488, "operational_expense": 811287, "product_revenue": 542936, "quarter": 2, "rd_expense": 172889, "revenue": 1612577, "salaries_expense": 411265, "service_revenue": 1069641 }, { "depreciation": 85594, "expenses": 1245307, "income_tax": 92927, "marketing_expense": 155994, "net_income": 421908, "net_profit": 328981, "operational_expense": 658114, "product_revenue": 605297, "quarter": 3, "rd_expense": 134696, "revenue": 1667215, "salaries_expense": 591214, "service_revenue": 1061918 }, { "depreciation": 99897, "expenses": 1290858, "income_tax": 87719, "marketing_expense": 179842, "net_income": 432847, "net_profit": 345128, "operational_expense": 698049, "product_revenue": 463668, "quarter": 4, "rd_expense": 185804, "revenue": 1723705, "salaries_expense": 584326, "service_revenue": 1260037 } ], "market_conditions": { "gdp_growth": [ 0.05261429129002413, 0.06339738886024221, 0.05877115953141904, 0.0501289683211135 ], "inflation_rate": [ 0.007727423132547772, 0.008157619024847585, 0.007727567336079949, 0.009909183362084836 ], "interest_rate": [ 0.012436434587438306, 0.007095890642227472, 0.005270381600919288, 0.006484443996066282 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 199765, "billable_hours_per_employee": 112, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 5285525, "net_revenue": 4748511, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 6331 }, { "average_project_size": 174986, "billable_hours_per_employee": 96, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 5649900, "net_revenue": 4909942, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 6547 }, { "average_project_size": 51289, "billable_hours_per_employee": 157, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 5762599, "net_revenue": 5076862, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 6769 }, { "average_project_size": 61995, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 5901944, "net_revenue": 5249457, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6999 } ], "balance_sheet": [ { "assets": 6477612, "current_assets": 2523550, "current_liabilities": 1782716, "equity": 4157695, "fixed_assets": 3954062, "liabilities": 3255998, "long_term_liabilities": 1473282, "quarter": 1 }, { "assets": 6584079, "current_assets": 2802778, "current_liabilities": 1539211, "equity": 4247455, "fixed_assets": 3781301, "liabilities": 3335232, "long_term_liabilities": 1796021, "quarter": 2 }, { "assets": 6692297, "current_assets": 2265631, "current_liabilities": 1373787, "equity": 4249627, "fixed_assets": 4426666, "liabilities": 3416394, "long_term_liabilities": 2042607, "quarter": 3 }, { "assets": 6802293, "current_assets": 2789924, "current_liabilities": 1726222, "equity": 4346981, "fixed_assets": 4012369, "liabilities": 3499532, "long_term_liabilities": 1773310, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80975, "financing_cash_flow": -102074, "investing_cash_flow": -216934, "net_cash_flow": 1028527, "operating_cash_flow": 1175328, "quarter": 1 }, { "change_in_working_capital": -56960, "financing_cash_flow": 127867, "investing_cash_flow": -273966, "net_cash_flow": 884503, "operating_cash_flow": 1250659, "quarter": 2 }, { "change_in_working_capital": 73526, "financing_cash_flow": 180690, "investing_cash_flow": -148755, "net_cash_flow": 765508, "operating_cash_flow": 1167356, "quarter": 3 }, { "change_in_working_capital": 45908, "financing_cash_flow": 99637, "investing_cash_flow": -312304, "net_cash_flow": 921067, "operating_cash_flow": 1279378, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7330650554556216, "current_ratio": 1.4155647899048418, "debt_to_equity_ratio": 0.783125746357056, "profit_margin": 0.19713147974175482, "quarter": 1, "return_on_assets": 0.14451019912893825, "return_on_equity": 0.22514422053565739 }, { "asset_turnover_ratio": 0.7457295090171305, "current_ratio": 1.820918639484775, "debt_to_equity_ratio": 0.7852306851985483, "profit_margin": 0.2033848872349205, "quarter": 2, "return_on_assets": 0.15167011209920173, "return_on_equity": 0.23510737606401952 }, { "asset_turnover_ratio": 0.7586127752548938, "current_ratio": 1.6491865187252464, "debt_to_equity_ratio": 0.8039279682663913, "profit_margin": 0.19179642858127718, "quarter": 3, "return_on_assets": 0.14549922097001972, "return_on_equity": 0.22913163908267714 }, { "asset_turnover_ratio": 0.7717187424887461, "current_ratio": 1.6162023192845416, "debt_to_equity_ratio": 0.8050488373425143, "profit_margin": 0.19891962159133791, "quarter": 4, "return_on_assets": 0.15351000023080452, "return_on_equity": 0.24021729103485845 } ], "income_statement": [ { "depreciation": 239247, "expenses": 3515407, "income_tax": 297023, "marketing_expense": 404956, "net_income": 1233104, "net_profit": 936081, "operational_expense": 2251225, "product_revenue": 1096352, "quarter": 1, "rd_expense": 590479, "revenue": 4748511, "salaries_expense": 1297521, "service_revenue": 3652159 }, { "depreciation": 252051, "expenses": 3639252, "income_tax": 272082, "marketing_expense": 616049, "net_income": 1270690, "net_profit": 998608, "operational_expense": 2479927, "product_revenue": 1686017, "quarter": 2, "rd_expense": 640108, "revenue": 4909942, "salaries_expense": 1457987, "service_revenue": 3223925 }, { "depreciation": 193632, "expenses": 3767461, "income_tax": 335677, "marketing_expense": 409733, "net_income": 1309401, "net_profit": 973724, "operational_expense": 2378935, "product_revenue": 1701533, "quarter": 3, "rd_expense": 449791, "revenue": 5076862, "salaries_expense": 1660252, "service_revenue": 3375329 }, { "depreciation": 235158, "expenses": 3900187, "income_tax": 305050, "marketing_expense": 406827, "net_income": 1349270, "net_profit": 1044220, "operational_expense": 2241335, "product_revenue": 1918762, "quarter": 4, "rd_expense": 488896, "revenue": 5249457, "salaries_expense": 1717582, "service_revenue": 3330695 } ], "market_conditions": { "gdp_growth": [ 0.04113703780659708, 0.05098687697703037, 0.04046372071785872, 0.03551991536884539 ], "inflation_rate": [ 0.009469551794940223, 0.009522554183601754, 0.00809072427013041, 0.013401843429407805 ], "interest_rate": [ 0.023858424753178665, 0.022091273074634522, 0.0222411382558735, 0.017693877507137842 ], "year": 2003 }, "random_event": { "description": "Payne-Waller Award Nomination in 2003", "impact": -0.07, "type": "Award Nomination" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 169726, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 5226080, "net_revenue": 4384721, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5846 }, { "average_project_size": 58831, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 5317210, "net_revenue": 4574658, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6100 }, { "average_project_size": 148759, "billable_hours_per_employee": 136, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 6030023, "net_revenue": 4772822, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 6364 }, { "average_project_size": 102467, "billable_hours_per_employee": 94, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 6443796, "net_revenue": 4979571, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6639 } ], "balance_sheet": [ { "assets": 6233213, "current_assets": 3102406, "current_liabilities": 1570217, "equity": 3890013, "fixed_assets": 3130807, "liabilities": 3604636, "long_term_liabilities": 2034419, "quarter": 1 }, { "assets": 6393421, "current_assets": 3038622, "current_liabilities": 1531090, "equity": 3930033, "fixed_assets": 3354799, "liabilities": 3665441, "long_term_liabilities": 2134351, "quarter": 2 }, { "assets": 6557746, "current_assets": 2508281, "current_liabilities": 1695387, "equity": 4123104, "fixed_assets": 4049465, "liabilities": 3727272, "long_term_liabilities": 2031885, "quarter": 3 }, { "assets": 6726296, "current_assets": 3060327, "current_liabilities": 1720716, "equity": 4287384, "fixed_assets": 3665969, "liabilities": 3790146, "long_term_liabilities": 2069430, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93231, "financing_cash_flow": -82476, "investing_cash_flow": -326423, "net_cash_flow": 1103148, "operating_cash_flow": 1414156, "quarter": 1 }, { "change_in_working_capital": -92372, "financing_cash_flow": -45407, "investing_cash_flow": -279497, "net_cash_flow": 1291247, "operating_cash_flow": 1469540, "quarter": 2 }, { "change_in_working_capital": -5179, "financing_cash_flow": 79292, "investing_cash_flow": -344084, "net_cash_flow": 903321, "operating_cash_flow": 1480702, "quarter": 3 }, { "change_in_working_capital": 2101, "financing_cash_flow": -33676, "investing_cash_flow": -491697, "net_cash_flow": 1249330, "operating_cash_flow": 1604105, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7034447563399486, "current_ratio": 1.9757816913203716, "debt_to_equity_ratio": 0.9266385485087067, "profit_margin": 0.28768900005268294, "quarter": 1, "return_on_assets": 0.20237331854374302, "return_on_equity": 0.3242755229866841 }, { "asset_turnover_ratio": 0.7155258507143515, "current_ratio": 1.9846135759491603, "debt_to_equity_ratio": 0.9326743566784299, "profit_margin": 0.26276346778272824, "quarter": 2, "return_on_assets": 0.1880140538218897, "return_on_equity": 0.305863334989808 }, { "asset_turnover_ratio": 0.7278144045225295, "current_ratio": 1.4794740079993536, "debt_to_equity_ratio": 0.9039966006193392, "profit_margin": 0.27083138654657557, "quarter": 3, "return_on_assets": 0.19711498432540694, "return_on_equity": 0.31350894859794953 }, { "asset_turnover_ratio": 0.7403139855873129, "current_ratio": 1.778519523268221, "debt_to_equity_ratio": 0.8840229846451823, "profit_margin": 0.2713555043195488, "quarter": 4, "return_on_assets": 0.20088827491386047, "return_on_equity": 0.31516514499284415 } ], "income_statement": [ { "depreciation": 152720, "expenses": 2775165, "income_tax": 348120, "marketing_expense": 461169, "net_income": 1609556, "net_profit": 1261436, "operational_expense": 1434304, "product_revenue": 1098569, "quarter": 1, "rd_expense": 390851, "revenue": 4384721, "salaries_expense": 1375279, "service_revenue": 3286152 }, { "depreciation": 267487, "expenses": 2886458, "income_tax": 486147, "marketing_expense": 442863, "net_income": 1688200, "net_profit": 1202053, "operational_expense": 2001647, "product_revenue": 1347617, "quarter": 2, "rd_expense": 438894, "revenue": 4574658, "salaries_expense": 940803, "service_revenue": 3227041 }, { "depreciation": 188072, "expenses": 3002214, "income_tax": 477978, "marketing_expense": 518531, "net_income": 1770608, "net_profit": 1292630, "operational_expense": 1940184, "product_revenue": 1484273, "quarter": 3, "rd_expense": 564556, "revenue": 4772822, "salaries_expense": 1039859, "service_revenue": 3288549 }, { "depreciation": 252871, "expenses": 3122613, "income_tax": 505724, "marketing_expense": 312509, "net_income": 1856958, "net_profit": 1351234, "operational_expense": 1943022, "product_revenue": 1095629, "quarter": 4, "rd_expense": 451214, "revenue": 4979571, "salaries_expense": 1238138, "service_revenue": 3883942 } ], "market_conditions": { "gdp_growth": [ 0.051948156003110174, 0.0506535235562786, 0.04795579830448481, 0.050047140517118824 ], "inflation_rate": [ 0.004648340583805427, 0.005992840326061304, 0.011453313557359712, 0.004164235121420775 ], "interest_rate": [ 0.016081551234001512, 0.014876359979059613, 0.021740826937953553, 0.015953219378744492 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 155838, "billable_hours_per_employee": 85, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 5793582, "net_revenue": 4818656, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 6425 }, { "average_project_size": 150779, "billable_hours_per_employee": 151, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 5855209, "net_revenue": 4949710, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6600 }, { "average_project_size": 177264, "billable_hours_per_employee": 82, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 6053674, "net_revenue": 5084330, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 6779 }, { "average_project_size": 110347, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 5775228, "net_revenue": 5222610, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 6963 } ], "balance_sheet": [ { "assets": 5808474, "current_assets": 1909978, "current_liabilities": 1159239, "equity": 4446784, "fixed_assets": 3898496, "liabilities": 2778031, "long_term_liabilities": 1618792, "quarter": 1 }, { "assets": 6006679, "current_assets": 1835848, "current_liabilities": 1456878, "equity": 4587480, "fixed_assets": 4170831, "liabilities": 2854184, "long_term_liabilities": 1397306, "quarter": 2 }, { "assets": 6211647, "current_assets": 2607212, "current_liabilities": 1212464, "equity": 4665632, "fixed_assets": 3604435, "liabilities": 2932425, "long_term_liabilities": 1719961, "quarter": 3 }, { "assets": 6423610, "current_assets": 2436379, "current_liabilities": 1512877, "equity": 4899934, "fixed_assets": 3987231, "liabilities": 3012810, "long_term_liabilities": 1499933, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32761, "financing_cash_flow": 159744, "investing_cash_flow": -119730, "net_cash_flow": 1331820, "operating_cash_flow": 1653594, "quarter": 1 }, { "change_in_working_capital": -67704, "financing_cash_flow": 153400, "investing_cash_flow": -334140, "net_cash_flow": 1503590, "operating_cash_flow": 1696391, "quarter": 2 }, { "change_in_working_capital": 15439, "financing_cash_flow": 88675, "investing_cash_flow": -122243, "net_cash_flow": 1415320, "operating_cash_flow": 1652458, "quarter": 3 }, { "change_in_working_capital": 24381, "financing_cash_flow": -123276, "investing_cash_flow": -275901, "net_cash_flow": 1275710, "operating_cash_flow": 1766609, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8295906980043295, "current_ratio": 1.6476136499893466, "debt_to_equity_ratio": 0.6247281181186224, "profit_margin": 0.29392863902299726, "quarter": 1, "return_on_assets": 0.24384046481055094, "return_on_equity": 0.3185090618298528 }, { "asset_turnover_ratio": 0.8240343790637056, "current_ratio": 1.2601247324758833, "debt_to_equity_ratio": 0.6221681620410334, "profit_margin": 0.2899129443947221, "quarter": 2, "return_on_assets": 0.23889823311683545, "return_on_equity": 0.31280463348069093 }, { "asset_turnover_ratio": 0.8185156046375462, "current_ratio": 2.1503417833436704, "debt_to_equity_ratio": 0.6285161367205986, "profit_margin": 0.2726829297075524, "quarter": 3, "return_on_assets": 0.22319523308391478, "return_on_equity": 0.2971537403721511 }, { "asset_turnover_ratio": 0.8130334811733589, "current_ratio": 1.6104276818274057, "debt_to_equity_ratio": 0.6148674655617811, "profit_margin": 0.285132146570393, "quarter": 4, "return_on_assets": 0.231821981720559, "return_on_equity": 0.3039089914272315 } ], "income_statement": [ { "depreciation": 237253, "expenses": 3037988, "income_tax": 364327, "marketing_expense": 552013, "net_income": 1780668, "net_profit": 1416341, "operational_expense": 1629422, "product_revenue": 995889, "quarter": 1, "rd_expense": 353542, "revenue": 4818656, "salaries_expense": 1064942, "service_revenue": 3822767 }, { "depreciation": 261406, "expenses": 3126232, "income_tax": 388493, "marketing_expense": 348300, "net_income": 1823478, "net_profit": 1434985, "operational_expense": 2001978, "product_revenue": 1368387, "quarter": 2, "rd_expense": 527241, "revenue": 4949710, "salaries_expense": 1261058, "service_revenue": 3581323 }, { "depreciation": 266048, "expenses": 3217041, "income_tax": 480879, "marketing_expense": 430864, "net_income": 1867289, "net_profit": 1386410, "operational_expense": 1713235, "product_revenue": 1383632, "quarter": 3, "rd_expense": 502334, "revenue": 5084330, "salaries_expense": 992876, "service_revenue": 3700698 }, { "depreciation": 277475, "expenses": 3310486, "income_tax": 422990, "marketing_expense": 657782, "net_income": 1912124, "net_profit": 1489134, "operational_expense": 1759351, "product_revenue": 2073539, "quarter": 4, "rd_expense": 501387, "revenue": 5222610, "salaries_expense": 1285345, "service_revenue": 3149071 } ], "market_conditions": { "gdp_growth": [ 0.027004291485229093, 0.03515136349125157, 0.04338320734045923, 0.03078662735381526 ], "inflation_rate": [ 0.010653211009682311, 0.008168639644358332, 0.005849313576960079, 0.006499867270378863 ], "interest_rate": [ 0.01903718462747371, 0.018972049957916244, 0.01975892186683852, 0.018976519256198966 ], "year": 2005 }, "random_event": { "description": "Payne-Waller New Ad Campaign Launch in 2005", "impact": -0.1, "type": "New Ad Campaign Launch" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 113553, "billable_hours_per_employee": 97, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 2917120, "net_revenue": 2502621, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 3337 }, { "average_project_size": 85603, "billable_hours_per_employee": 152, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 3220015, "net_revenue": 2568332, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3424 }, { "average_project_size": 92044, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 2908120, "net_revenue": 2635769, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3514 }, { "average_project_size": 123857, "billable_hours_per_employee": 102, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 3228232, "net_revenue": 2704977, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3607 } ], "balance_sheet": [ { "assets": 3438705, "current_assets": 1089301, "current_liabilities": 835989, "equity": 2562892, "fixed_assets": 2349404, "liabilities": 1518210, "long_term_liabilities": 682221, "quarter": 1 }, { "assets": 3503873, "current_assets": 1498682, "current_liabilities": 854513, "equity": 2582214, "fixed_assets": 2005191, "liabilities": 1549888, "long_term_liabilities": 695375, "quarter": 2 }, { "assets": 3570276, "current_assets": 1719534, "current_liabilities": 871549, "equity": 2680935, "fixed_assets": 1850742, "liabilities": 1582228, "long_term_liabilities": 710679, "quarter": 3 }, { "assets": 3637938, "current_assets": 1615066, "current_liabilities": 797974, "equity": 2687252, "fixed_assets": 2022872, "liabilities": 1615243, "long_term_liabilities": 817269, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81564, "financing_cash_flow": 168696, "investing_cash_flow": -352440, "net_cash_flow": 462855, "operating_cash_flow": 801841, "quarter": 1 }, { "change_in_working_capital": 90168, "financing_cash_flow": 73057, "investing_cash_flow": -159659, "net_cash_flow": 779185, "operating_cash_flow": 780475, "quarter": 2 }, { "change_in_working_capital": 60646, "financing_cash_flow": -168726, "investing_cash_flow": -367391, "net_cash_flow": 595312, "operating_cash_flow": 792393, "quarter": 3 }, { "change_in_working_capital": -402, "financing_cash_flow": -38232, "investing_cash_flow": -230938, "net_cash_flow": 522755, "operating_cash_flow": 816427, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7277800800010469, "current_ratio": 1.3030087716465169, "debt_to_equity_ratio": 0.5923815751892784, "profit_margin": 0.2566896865326392, "quarter": 1, "return_on_assets": 0.1868136406001678, "return_on_equity": 0.25065316837385265 }, { "asset_turnover_ratio": 0.7329980281819575, "current_ratio": 1.7538434172446762, "debt_to_equity_ratio": 0.6002167132545947, "profit_margin": 0.24460583756305648, "quarter": 2, "return_on_assets": 0.1792955966155166, "return_on_equity": 0.24329083491918177 }, { "asset_turnover_ratio": 0.7382535691918496, "current_ratio": 1.9729630806759, "debt_to_equity_ratio": 0.5901776805480178, "profit_margin": 0.26287849959537424, "quarter": 3, "return_on_assets": 0.19407099059008323, "return_on_equity": 0.25844975726752045 }, { "asset_turnover_ratio": 0.7435467564318029, "current_ratio": 2.023958174075847, "debt_to_equity_ratio": 0.6010761179078107, "profit_margin": 0.24567935328100757, "quarter": 4, "return_on_assets": 0.1826740862543562, "return_on_equity": 0.24729984385535855 } ], "income_statement": [ { "depreciation": 159444, "expenses": 1657717, "income_tax": 202507, "marketing_expense": 188627, "net_income": 844904, "net_profit": 642397, "operational_expense": 877191, "product_revenue": 945895, "quarter": 1, "rd_expense": 169204, "revenue": 2502621, "salaries_expense": 724118, "service_revenue": 1556726 }, { "depreciation": 152246, "expenses": 1706344, "income_tax": 233759, "marketing_expense": 184774, "net_income": 861988, "net_profit": 628229, "operational_expense": 870436, "product_revenue": 1025977, "quarter": 2, "rd_expense": 212649, "revenue": 2568332, "salaries_expense": 614147, "service_revenue": 1542355 }, { "depreciation": 99506, "expenses": 1756398, "income_tax": 186484, "marketing_expense": 314612, "net_income": 879371, "net_profit": 692887, "operational_expense": 1124676, "product_revenue": 997061, "quarter": 3, "rd_expense": 203793, "revenue": 2635769, "salaries_expense": 585234, "service_revenue": 1638708 }, { "depreciation": 151870, "expenses": 1807920, "income_tax": 232500, "marketing_expense": 231673, "net_income": 897057, "net_profit": 664557, "operational_expense": 956232, "product_revenue": 654132, "quarter": 4, "rd_expense": 287060, "revenue": 2704977, "salaries_expense": 757705, "service_revenue": 2050845 } ], "market_conditions": { "gdp_growth": [ 0.03653246024746342, 0.0328474201258041, 0.03256584371110552, 0.04598279424393889 ], "inflation_rate": [ 0.01282625801327987, 0.006440368169414158, 0.009877322880075003, 0.006897117661428442 ], "interest_rate": [ 0.012778924649139772, 0.01627117524873833, 0.010581111170463169, 0.008702887790141639 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 51607, "billable_hours_per_employee": 80, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 5912571, "net_revenue": 4996742, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6662 }, { "average_project_size": 61625, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 6035660, "net_revenue": 5180126, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 6907 }, { "average_project_size": 178221, "billable_hours_per_employee": 116, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 6079731, "net_revenue": 5370242, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7160 }, { "average_project_size": 74454, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 7063284, "net_revenue": 5567334, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7423 } ], "balance_sheet": [ { "assets": 5096859, "current_assets": 2130406, "current_liabilities": 1081833, "equity": 4351733, "fixed_assets": 2966453, "liabilities": 2296386, "long_term_liabilities": 1214553, "quarter": 1 }, { "assets": 5196999, "current_assets": 2203739, "current_liabilities": 1111724, "equity": 4284831, "fixed_assets": 2993260, "liabilities": 2351097, "long_term_liabilities": 1239373, "quarter": 2 }, { "assets": 5299107, "current_assets": 2174313, "current_liabilities": 1432110, "equity": 4440717, "fixed_assets": 3124794, "liabilities": 2407112, "long_term_liabilities": 975002, "quarter": 3 }, { "assets": 5403220, "current_assets": 1788461, "current_liabilities": 1347815, "equity": 4682250, "fixed_assets": 3614759, "liabilities": 2464461, "long_term_liabilities": 1116646, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63125, "financing_cash_flow": -80346, "investing_cash_flow": -208033, "net_cash_flow": 1571207, "operating_cash_flow": 1753930, "quarter": 1 }, { "change_in_working_capital": -51801, "financing_cash_flow": 22394, "investing_cash_flow": -233447, "net_cash_flow": 1553440, "operating_cash_flow": 1680691, "quarter": 2 }, { "change_in_working_capital": 44724, "financing_cash_flow": -171919, "investing_cash_flow": -180091, "net_cash_flow": 1466366, "operating_cash_flow": 1716582, "quarter": 3 }, { "change_in_working_capital": -38270, "financing_cash_flow": -88305, "investing_cash_flow": -399346, "net_cash_flow": 1674041, "operating_cash_flow": 1989296, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9803571179818786, "current_ratio": 1.9692558833017666, "debt_to_equity_ratio": 0.5276945989103652, "profit_margin": 0.31045429201667807, "quarter": 1, "return_on_assets": 0.3043560749865751, "return_on_equity": 0.35646948008988605 }, { "asset_turnover_ratio": 0.9967533185979062, "current_ratio": 1.9822716789418957, "debt_to_equity_ratio": 0.5487023875620766, "profit_margin": 0.27777876445476424, "quarter": 2, "return_on_assets": 0.27687690530631237, "return_on_equity": 0.33581931236027746 }, { "asset_turnover_ratio": 1.0134239599238135, "current_ratio": 1.5182583740075832, "debt_to_equity_ratio": 0.5420548078159451, "profit_margin": 0.2883896107475231, "quarter": 3, "return_on_assets": 0.29226094132464203, "return_on_equity": 0.34875494205102464 }, { "asset_turnover_ratio": 1.0303733699534723, "current_ratio": 1.326933592518261, "debt_to_equity_ratio": 0.5263411821239788, "profit_margin": 0.31316443382056836, "quarter": 4, "return_on_assets": 0.3226762930252701, "return_on_equity": 0.37236179187356505 } ], "income_statement": [ { "depreciation": 202670, "expenses": 3007174, "income_tax": 438308, "marketing_expense": 344737, "net_income": 1989568, "net_profit": 1551260, "operational_expense": 1671676, "product_revenue": 1078339, "quarter": 1, "rd_expense": 538999, "revenue": 4996742, "salaries_expense": 1371174, "service_revenue": 3918403 }, { "depreciation": 241762, "expenses": 3127823, "income_tax": 613374, "marketing_expense": 619527, "net_income": 2052303, "net_profit": 1438929, "operational_expense": 1860049, "product_revenue": 1636465, "quarter": 2, "rd_expense": 327498, "revenue": 5180126, "salaries_expense": 1543186, "service_revenue": 3543661 }, { "depreciation": 167860, "expenses": 3253312, "income_tax": 568208, "marketing_expense": 397697, "net_income": 2116930, "net_profit": 1548722, "operational_expense": 1682701, "product_revenue": 1316802, "quarter": 3, "rd_expense": 499739, "revenue": 5370242, "salaries_expense": 1624170, "service_revenue": 4053440 }, { "depreciation": 245805, "expenses": 3383836, "income_tax": 440007, "marketing_expense": 438120, "net_income": 2183498, "net_profit": 1743491, "operational_expense": 2259333, "product_revenue": 2095387, "quarter": 4, "rd_expense": 495385, "revenue": 5567334, "salaries_expense": 1245470, "service_revenue": 3471947 } ], "market_conditions": { "gdp_growth": [ 0.0513634304194154, 0.04456482594551864, 0.04402106193742206, 0.050754838602577006 ], "inflation_rate": [ 0.00756899461384771, 0.005028549022757018, 0.012095314613357812, 0.007874799575280573 ], "interest_rate": [ 0.021678388755151986, 0.02389377386089085, 0.02219266996440444, 0.020790055822361955 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 116518, "billable_hours_per_employee": 123, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 5901560, "net_revenue": 4793390, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 6391 }, { "average_project_size": 169333, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 5557539, "net_revenue": 4943553, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6591 }, { "average_project_size": 166634, "billable_hours_per_employee": 110, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 5654879, "net_revenue": 5098421, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 6798 }, { "average_project_size": 123576, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 5969473, "net_revenue": 5258140, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 7011 } ], "balance_sheet": [ { "assets": 4910262, "current_assets": 2424475, "current_liabilities": 1057617, "equity": 3849427, "fixed_assets": 2485787, "liabilities": 2370072, "long_term_liabilities": 1312455, "quarter": 1 }, { "assets": 5029126, "current_assets": 2512459, "current_liabilities": 1075151, "equity": 3941798, "fixed_assets": 2516667, "liabilities": 2421730, "long_term_liabilities": 1346579, "quarter": 2 }, { "assets": 5150866, "current_assets": 2378919, "current_liabilities": 1275782, "equity": 4108678, "fixed_assets": 2771947, "liabilities": 2474514, "long_term_liabilities": 1198732, "quarter": 3 }, { "assets": 5275554, "current_assets": 1696350, "current_liabilities": 1178197, "equity": 4106986, "fixed_assets": 3579204, "liabilities": 2528448, "long_term_liabilities": 1350251, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82779, "financing_cash_flow": 199662, "investing_cash_flow": -367283, "net_cash_flow": 1181304, "operating_cash_flow": 1547202, "quarter": 1 }, { "change_in_working_capital": 38060, "financing_cash_flow": 84947, "investing_cash_flow": -462931, "net_cash_flow": 1106956, "operating_cash_flow": 1580525, "quarter": 2 }, { "change_in_working_capital": -36980, "financing_cash_flow": 60527, "investing_cash_flow": -153045, "net_cash_flow": 1613877, "operating_cash_flow": 1607914, "quarter": 3 }, { "change_in_working_capital": -64419, "financing_cash_flow": -151999, "investing_cash_flow": -385662, "net_cash_flow": 1209224, "operating_cash_flow": 1556956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9761984187401813, "current_ratio": 2.292394127552791, "debt_to_equity_ratio": 0.6156947514526188, "profit_margin": 0.2731338363871915, "quarter": 1, "return_on_assets": 0.26663281918561577, "return_on_equity": 0.34011217773450436 }, { "asset_turnover_ratio": 0.982984518582354, "current_ratio": 2.3368429178785117, "debt_to_equity_ratio": 0.6143719186016128, "profit_margin": 0.26992772202502935, "quarter": 2, "return_on_assets": 0.265334771886805, "return_on_equity": 0.33852622584921904 }, { "asset_turnover_ratio": 0.9898182169755533, "current_ratio": 1.864675156100337, "debt_to_equity_ratio": 0.6022652541766476, "profit_margin": 0.2809352150401075, "quarter": 3, "return_on_assets": 0.27807479363664284, "return_on_equity": 0.34860994217604785 }, { "asset_turnover_ratio": 0.9966991144437153, "current_ratio": 1.4397846879596536, "debt_to_equity_ratio": 0.6156456340489108, "profit_margin": 0.2586237719041334, "quarter": 4, "return_on_assets": 0.2577700844309432, "return_on_equity": 0.3311138630616223 } ], "income_statement": [ { "depreciation": 237965, "expenses": 3106398, "income_tax": 377755, "marketing_expense": 458413, "net_income": 1686992, "net_profit": 1309237, "operational_expense": 2087526, "product_revenue": 1434023, "quarter": 1, "rd_expense": 415275, "revenue": 4793390, "salaries_expense": 1055010, "service_revenue": 3359367 }, { "depreciation": 246123, "expenses": 3187714, "income_tax": 421437, "marketing_expense": 482961, "net_income": 1755839, "net_profit": 1334402, "operational_expense": 1660208, "product_revenue": 1124880, "quarter": 2, "rd_expense": 544709, "revenue": 4943553, "salaries_expense": 1019234, "service_revenue": 3818673 }, { "depreciation": 175588, "expenses": 3271158, "income_tax": 394937, "marketing_expense": 616589, "net_income": 1827263, "net_profit": 1432326, "operational_expense": 1799259, "product_revenue": 1220894, "quarter": 3, "rd_expense": 507901, "revenue": 5098421, "salaries_expense": 1525385, "service_revenue": 3877527 }, { "depreciation": 197076, "expenses": 3356788, "income_tax": 541472, "marketing_expense": 380696, "net_income": 1901352, "net_profit": 1359880, "operational_expense": 2124789, "product_revenue": 1963385, "quarter": 4, "rd_expense": 441393, "revenue": 5258140, "salaries_expense": 1070424, "service_revenue": 3294755 } ], "market_conditions": { "gdp_growth": [ 0.028425668221194265, 0.026109153102475215, 0.03253017481168025, 0.03695843158401536 ], "inflation_rate": [ 0.005344172828406041, 0.009397080202912425, 0.004358000958027737, 0.00932984469619785 ], "interest_rate": [ 0.010305093169909633, 0.017863107135555962, 0.013236063887859847, 0.009919283043561374 ], "year": 2008 }, "random_event": { "description": "Payne-Waller Technology Adoption in 2008", "impact": 0.09, "type": "Technology Adoption" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 147680, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 3856349, "net_revenue": 3350478, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4467 }, { "average_project_size": 186155, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 4275536, "net_revenue": 3476324, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4635 }, { "average_project_size": 131463, "billable_hours_per_employee": 150, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 4614603, "net_revenue": 3606897, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4809 }, { "average_project_size": 65158, "billable_hours_per_employee": 152, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 4176517, "net_revenue": 3742374, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 4990 } ], "balance_sheet": [ { "assets": 3707528, "current_assets": 1413690, "current_liabilities": 1033706, "equity": 2770484, "fixed_assets": 2293838, "liabilities": 1935472, "long_term_liabilities": 901766, "quarter": 1 }, { "assets": 3815283, "current_assets": 1479233, "current_liabilities": 814075, "equity": 2906074, "fixed_assets": 2336050, "liabilities": 1982763, "long_term_liabilities": 1168688, "quarter": 2 }, { "assets": 3926169, "current_assets": 1364231, "current_liabilities": 1152612, "equity": 3014407, "fixed_assets": 2561938, "liabilities": 2031208, "long_term_liabilities": 878596, "quarter": 3 }, { "assets": 4040279, "current_assets": 1358781, "current_liabilities": 899109, "equity": 3132956, "fixed_assets": 2681498, "liabilities": 2080837, "long_term_liabilities": 1181728, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13992, "financing_cash_flow": -162403, "investing_cash_flow": -309269, "net_cash_flow": 907745, "operating_cash_flow": 1116295, "quarter": 1 }, { "change_in_working_capital": -59415, "financing_cash_flow": 144074, "investing_cash_flow": -311782, "net_cash_flow": 810803, "operating_cash_flow": 1228433, "quarter": 2 }, { "change_in_working_capital": 72523, "financing_cash_flow": -81692, "investing_cash_flow": -392059, "net_cash_flow": 928026, "operating_cash_flow": 1258155, "quarter": 3 }, { "change_in_working_capital": 68860, "financing_cash_flow": -86183, "investing_cash_flow": -347852, "net_cash_flow": 996292, "operating_cash_flow": 1289922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9036959397204822, "current_ratio": 1.3675938806585237, "debt_to_equity_ratio": 0.6986042871931403, "profit_margin": 0.29799568897333456, "quarter": 1, "return_on_assets": 0.2692974941794101, "return_on_equity": 0.3603803523138917 }, { "asset_turnover_ratio": 0.9111575733700489, "current_ratio": 1.8170721370881062, "debt_to_equity_ratio": 0.6822823506903127, "profit_margin": 0.3088187407157676, "quarter": 2, "return_on_assets": 0.2813825344017731, "return_on_equity": 0.3694172963248699 }, { "asset_turnover_ratio": 0.9186810348713975, "current_ratio": 1.1835995113706954, "debt_to_equity_ratio": 0.6738333609230605, "profit_margin": 0.3103626191709938, "quarter": 3, "return_on_assets": 0.28512425216540604, "return_on_equity": 0.37136524696233786 }, { "asset_turnover_ratio": 0.9262662306241722, "current_ratio": 1.5112528069455426, "debt_to_equity_ratio": 0.6641768987499346, "profit_margin": 0.3135747522829092, "quarter": 4, "return_on_assets": 0.29045370381599883, "return_on_equity": 0.3745708525750122 } ], "income_statement": [ { "depreciation": 117867, "expenses": 2032439, "income_tax": 319611, "marketing_expense": 353307, "net_income": 1318039, "net_profit": 998428, "operational_expense": 1190525, "product_revenue": 1304461, "quarter": 1, "rd_expense": 253796, "revenue": 3350478, "salaries_expense": 687773, "service_revenue": 2046017 }, { "depreciation": 154879, "expenses": 2101692, "income_tax": 301078, "marketing_expense": 380955, "net_income": 1374632, "net_profit": 1073554, "operational_expense": 1259099, "product_revenue": 1311438, "quarter": 2, "rd_expense": 228264, "revenue": 3476324, "salaries_expense": 1025920, "service_revenue": 2164886 }, { "depreciation": 138709, "expenses": 2173305, "income_tax": 314146, "marketing_expense": 403350, "net_income": 1433592, "net_profit": 1119446, "operational_expense": 1298654, "product_revenue": 962273, "quarter": 3, "rd_expense": 368937, "revenue": 3606897, "salaries_expense": 991488, "service_revenue": 2644624 }, { "depreciation": 116408, "expenses": 2247358, "income_tax": 321502, "marketing_expense": 297649, "net_income": 1495016, "net_profit": 1173514, "operational_expense": 1542522, "product_revenue": 939514, "quarter": 4, "rd_expense": 285262, "revenue": 3742374, "salaries_expense": 904411, "service_revenue": 2802860 } ], "market_conditions": { "gdp_growth": [ 0.047771697625701603, 0.041784781601665114, 0.050239385052193934, 0.036864868965360786 ], "inflation_rate": [ 0.004524079121533041, 0.007297010540682329, 0.00785706100080779, 0.0066113321608475386 ], "interest_rate": [ 0.011129201547781242, 0.01473505915070148, 0.015309901543660426, 0.011111255218402963 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 165890, "billable_hours_per_employee": 126, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 4280761, "net_revenue": 3658190, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 4878 }, { "average_project_size": 175606, "billable_hours_per_employee": 157, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 4396106, "net_revenue": 3747630, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4997 }, { "average_project_size": 101817, "billable_hours_per_employee": 118, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 4926334, "net_revenue": 3839257, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5119 }, { "average_project_size": 155878, "billable_hours_per_employee": 124, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 4642652, "net_revenue": 3933125, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5244 } ], "balance_sheet": [ { "assets": 4653008, "current_assets": 1840053, "current_liabilities": 1209473, "equity": 3172889, "fixed_assets": 2812955, "liabilities": 2210556, "long_term_liabilities": 1001083, "quarter": 1 }, { "assets": 4798096, "current_assets": 1527127, "current_liabilities": 1082870, "equity": 3236541, "fixed_assets": 3270969, "liabilities": 2250360, "long_term_liabilities": 1167490, "quarter": 2 }, { "assets": 4947709, "current_assets": 1704340, "current_liabilities": 1091265, "equity": 3360776, "fixed_assets": 3243369, "liabilities": 2290881, "long_term_liabilities": 1199616, "quarter": 3 }, { "assets": 5101987, "current_assets": 1628745, "current_liabilities": 1053593, "equity": 3455041, "fixed_assets": 3473242, "liabilities": 2332131, "long_term_liabilities": 1278538, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63852, "financing_cash_flow": 156620, "investing_cash_flow": -464583, "net_cash_flow": 571712, "operating_cash_flow": 880969, "quarter": 1 }, { "change_in_working_capital": -5572, "financing_cash_flow": 2947, "investing_cash_flow": -365528, "net_cash_flow": 795644, "operating_cash_flow": 917344, "quarter": 2 }, { "change_in_working_capital": -98469, "financing_cash_flow": -154020, "investing_cash_flow": -217521, "net_cash_flow": 538760, "operating_cash_flow": 951883, "quarter": 3 }, { "change_in_working_capital": -18544, "financing_cash_flow": 19883, "investing_cash_flow": -434488, "net_cash_flow": 179204, "operating_cash_flow": 853607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.786198949152892, "current_ratio": 1.5213675708345702, "debt_to_equity_ratio": 0.6967013343359947, "profit_margin": 0.1996716955652932, "quarter": 1, "return_on_assets": 0.15698167722900971, "return_on_equity": 0.2302119614017383 }, { "asset_turnover_ratio": 0.781066072875574, "current_ratio": 1.410258849169337, "debt_to_equity_ratio": 0.6952978503902778, "profit_margin": 0.18379749334912998, "quarter": 2, "return_on_assets": 0.1435579863345794, "return_on_equity": 0.21282134229104466 }, { "asset_turnover_ratio": 0.7759666140429844, "current_ratio": 1.561802128722171, "debt_to_equity_ratio": 0.6816523921856142, "profit_margin": 0.1833552690012677, "quarter": 3, "return_on_assets": 0.14227756725385426, "return_on_equity": 0.2094599580573058 }, { "asset_turnover_ratio": 0.7709006314598607, "current_ratio": 1.5458958060655301, "debt_to_equity_ratio": 0.6749937265578035, "profit_margin": 0.17420880343238518, "quarter": 4, "return_on_assets": 0.13429767657189248, "return_on_equity": 0.19831457861136814 } ], "income_statement": [ { "depreciation": 150532, "expenses": 2712736, "income_tax": 215017, "marketing_expense": 294501, "net_income": 945454, "net_profit": 730437, "operational_expense": 1660310, "product_revenue": 892441, "quarter": 1, "rd_expense": 405211, "revenue": 3658190, "salaries_expense": 1160150, "service_revenue": 2765749 }, { "depreciation": 228539, "expenses": 2792743, "income_tax": 266082, "marketing_expense": 511890, "net_income": 954887, "net_profit": 688805, "operational_expense": 1428678, "product_revenue": 759330, "quarter": 2, "rd_expense": 552329, "revenue": 3747630, "salaries_expense": 883059, "service_revenue": 2988300 }, { "depreciation": 247935, "expenses": 2875111, "income_tax": 260198, "marketing_expense": 411248, "net_income": 964146, "net_profit": 703948, "operational_expense": 1926167, "product_revenue": 1353288, "quarter": 3, "rd_expense": 463904, "revenue": 3839257, "salaries_expense": 940010, "service_revenue": 2485969 }, { "depreciation": 168422, "expenses": 2959907, "income_tax": 288033, "marketing_expense": 298743, "net_income": 973218, "net_profit": 685185, "operational_expense": 1602044, "product_revenue": 1408691, "quarter": 4, "rd_expense": 439395, "revenue": 3933125, "salaries_expense": 1148183, "service_revenue": 2524434 } ], "market_conditions": { "gdp_growth": [ 0.05362256255000693, 0.05010930680880939, 0.049702881221679304, 0.05582745956969583 ], "inflation_rate": [ 0.012690689658745938, 0.011724625283504202, 0.008980708787269195, 0.01054909405641225 ], "interest_rate": [ 0.016775872805914638, 0.02092364944025001, 0.017201088764594228, 0.012437930489873968 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2000, "industry": "Advertising", "location": "Port Ariel", "name": "Reese-Adams", "num_employees": 568, "region": "North America", "revenue_size": "Medium", "website": "www.reese-adams.com" }

[ { "advertising_kpis": [ { "average_project_size": 186291, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 16692217, "net_revenue": 14798280, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 26053 }, { "average_project_size": 72468, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 17270795, "net_revenue": 15296977, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 26931 }, { "average_project_size": 147269, "billable_hours_per_employee": 114, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.75, "gross_billings": 17990734, "net_revenue": 15812480, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 27839 }, { "average_project_size": 87779, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 18665114, "net_revenue": 16345355, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 28777 } ], "balance_sheet": [ { "assets": 15797497, "current_assets": 7072287, "current_liabilities": 4147816, "equity": 10489670, "fixed_assets": 8725210, "liabilities": 8393534, "long_term_liabilities": 4245718, "quarter": 1 }, { "assets": 16208002, "current_assets": 4959480, "current_liabilities": 3430438, "equity": 10968232, "fixed_assets": 11248522, "liabilities": 8532202, "long_term_liabilities": 5101764, "quarter": 2 }, { "assets": 16629173, "current_assets": 5592273, "current_liabilities": 5132982, "equity": 11143107, "fixed_assets": 11036900, "liabilities": 8673160, "long_term_liabilities": 3540178, "quarter": 3 }, { "assets": 17061289, "current_assets": 8239887, "current_liabilities": 3821316, "equity": 11619170, "fixed_assets": 8821402, "liabilities": 8816447, "long_term_liabilities": 4995131, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11324, "financing_cash_flow": -146341, "investing_cash_flow": -243034, "net_cash_flow": 3607460, "operating_cash_flow": 3700327, "quarter": 1 }, { "change_in_working_capital": 65742, "financing_cash_flow": -177435, "investing_cash_flow": -456637, "net_cash_flow": 3952948, "operating_cash_flow": 4269486, "quarter": 2 }, { "change_in_working_capital": -40149, "financing_cash_flow": 88246, "investing_cash_flow": -422443, "net_cash_flow": 4113285, "operating_cash_flow": 4220236, "quarter": 3 }, { "change_in_working_capital": -54336, "financing_cash_flow": -21755, "investing_cash_flow": -147894, "net_cash_flow": 4051309, "operating_cash_flow": 4313586, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.936748397546776, "current_ratio": 1.705062857175921, "debt_to_equity_ratio": 0.8001714067268084, "profit_margin": 0.2085179493833067, "quarter": 1, "return_on_assets": 0.1953288549445523, "return_on_equity": 0.2941662607117288 }, { "asset_turnover_ratio": 0.943791653036568, "current_ratio": 1.4457279216240024, "debt_to_equity_ratio": 0.7779013062451633, "profit_margin": 0.21523416031808115, "quarter": 2, "return_on_assets": 0.2031362039565395, "return_on_equity": 0.3001789167114627 }, { "asset_turnover_ratio": 0.9508879365197536, "current_ratio": 1.0894783967681945, "debt_to_equity_ratio": 0.7783430599742065, "profit_margin": 0.20155560671064882, "quarter": 3, "return_on_assets": 0.19165679495907584, "return_on_equity": 0.28601484307742897 }, { "asset_turnover_ratio": 0.9580375199083727, "current_ratio": 2.1562956321853517, "debt_to_equity_ratio": 0.7587845775558839, "profit_margin": 0.20643956647010725, "quarter": 4, "return_on_assets": 0.19777685027198122, "return_on_equity": 0.290410416578809 } ], "income_statement": [ { "depreciation": 614620, "expenses": 10474175, "income_tax": 1238398, "marketing_expense": 2088678, "net_income": 4324105, "net_profit": 3085707, "operational_expense": 5507463, "product_revenue": 3696415, "quarter": 1, "rd_expense": 1879874, "revenue": 14798280, "salaries_expense": 5119951, "service_revenue": 11101865 }, { "depreciation": 977054, "expenses": 10923028, "income_tax": 1081517, "marketing_expense": 1973000, "net_income": 4373949, "net_profit": 3292432, "operational_expense": 5486082, "product_revenue": 5929312, "quarter": 2, "rd_expense": 1258117, "revenue": 15296977, "salaries_expense": 3805516, "service_revenue": 9367665 }, { "depreciation": 1033142, "expenses": 11391117, "income_tax": 1234269, "marketing_expense": 1626274, "net_income": 4421363, "net_profit": 3187094, "operational_expense": 6326029, "product_revenue": 6159291, "quarter": 3, "rd_expense": 1985035, "revenue": 15812480, "salaries_expense": 5166491, "service_revenue": 9653189 }, { "depreciation": 939258, "expenses": 11879265, "income_tax": 1091762, "marketing_expense": 1950789, "net_income": 4466090, "net_profit": 3374328, "operational_expense": 6689690, "product_revenue": 5989949, "quarter": 4, "rd_expense": 1380551, "revenue": 16345355, "salaries_expense": 4449059, "service_revenue": 10355406 } ], "market_conditions": { "gdp_growth": [ 0.0035604380815568923, 0.002980074879657034, -0.000874937684224932, 0.004236979511145319 ], "inflation_rate": [ 0.03302003976422042, 0.02650694190562972, 0.03133370534837064, 0.029746442623222877 ], "interest_rate": [ 0.05234400514219645, 0.05281049328091145, 0.05136711025951706, 0.052918716871982234 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 63769, "billable_hours_per_employee": 114, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 21900674, "net_revenue": 18676178, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 32881 }, { "average_project_size": 138476, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 23422791, "net_revenue": 19112678, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 33649 }, { "average_project_size": 81304, "billable_hours_per_employee": 96, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 24429972, "net_revenue": 19559381, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 34436 }, { "average_project_size": 86592, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 24200233, "net_revenue": 20016524, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 35240 } ], "balance_sheet": [ { "assets": 23235818, "current_assets": 9406691, "current_liabilities": 6496675, "equity": 17274281, "fixed_assets": 13829127, "liabilities": 11490946, "long_term_liabilities": 4994271, "quarter": 1 }, { "assets": 24028337, "current_assets": 9489508, "current_liabilities": 6349382, "equity": 18073230, "fixed_assets": 14538829, "liabilities": 11752396, "long_term_liabilities": 5403014, "quarter": 2 }, { "assets": 24847888, "current_assets": 9922873, "current_liabilities": 6180047, "equity": 18106333, "fixed_assets": 14925015, "liabilities": 12019794, "long_term_liabilities": 5839747, "quarter": 3 }, { "assets": 25695391, "current_assets": 9792809, "current_liabilities": 6630964, "equity": 19312428, "fixed_assets": 15902582, "liabilities": 12293276, "long_term_liabilities": 5662312, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52254, "financing_cash_flow": -26199, "investing_cash_flow": -419897, "net_cash_flow": 6263393, "operating_cash_flow": 6410580, "quarter": 1 }, { "change_in_working_capital": -73893, "financing_cash_flow": -133354, "investing_cash_flow": -436876, "net_cash_flow": 6696964, "operating_cash_flow": 6854317, "quarter": 2 }, { "change_in_working_capital": 97627, "financing_cash_flow": -98155, "investing_cash_flow": -432159, "net_cash_flow": 6231276, "operating_cash_flow": 6294354, "quarter": 3 }, { "change_in_working_capital": -62752, "financing_cash_flow": -4587, "investing_cash_flow": -428267, "net_cash_flow": 6312194, "operating_cash_flow": 6681769, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8037667535526402, "current_ratio": 1.4479238995332229, "debt_to_equity_ratio": 0.6652054577553763, "profit_margin": 0.2960674823296287, "quarter": 1, "return_on_assets": 0.2379691991045893, "return_on_equity": 0.32009488557005644 }, { "asset_turnover_ratio": 0.795422421451805, "current_ratio": 1.4945561631037478, "debt_to_equity_ratio": 0.6502653925169989, "profit_margin": 0.3033216485936717, "quarter": 2, "return_on_assets": 0.24126884020313183, "return_on_equity": 0.3207666255561402 }, { "asset_turnover_ratio": 0.7871647280444921, "current_ratio": 1.605630669151869, "debt_to_equity_ratio": 0.6638447442671026, "profit_margin": 0.2698571595900709, "quarter": 3, "return_on_assets": 0.21242203763957726, "return_on_equity": 0.2915134168801601 }, { "asset_turnover_ratio": 0.7789927773428317, "current_ratio": 1.4768303673493024, "debt_to_equity_ratio": 0.6365474087463264, "profit_margin": 0.2952716965243316, "quarter": 4, "return_on_assets": 0.2300145189462188, "return_on_equity": 0.3060367655480709 } ], "income_statement": [ { "depreciation": 881171, "expenses": 11508273, "income_tax": 1638496, "marketing_expense": 1782175, "net_income": 7167905, "net_profit": 5529409, "operational_expense": 7336277, "product_revenue": 6868988, "quarter": 1, "rd_expense": 2056911, "revenue": 18676178, "salaries_expense": 3909616, "service_revenue": 11807190 }, { "depreciation": 1057028, "expenses": 11762381, "income_tax": 1553008, "marketing_expense": 2220142, "net_income": 7350297, "net_profit": 5797289, "operational_expense": 7533276, "product_revenue": 5637115, "quarter": 2, "rd_expense": 1194651, "revenue": 19112678, "salaries_expense": 4566152, "service_revenue": 13475563 }, { "depreciation": 1016115, "expenses": 12022101, "income_tax": 2259041, "marketing_expense": 2180411, "net_income": 7537280, "net_profit": 5278239, "operational_expense": 8394486, "product_revenue": 6544078, "quarter": 3, "rd_expense": 1739713, "revenue": 19559381, "salaries_expense": 4954119, "service_revenue": 13015303 }, { "depreciation": 771456, "expenses": 12287555, "income_tax": 1818656, "marketing_expense": 1888900, "net_income": 7728969, "net_profit": 5910313, "operational_expense": 7551667, "product_revenue": 4414988, "quarter": 4, "rd_expense": 1407342, "revenue": 20016524, "salaries_expense": 4190295, "service_revenue": 15601536 } ], "market_conditions": { "gdp_growth": [ -0.02389417261573208, -0.013591445145042586, -0.011243900949451548, -0.011316946429559572 ], "inflation_rate": [ 0.029176622817189503, 0.022182728209522547, 0.02261644557416261, 0.02984914997418549 ], "interest_rate": [ 0.040031426341065365, 0.042142638694732906, 0.048136285706486585, 0.044926529447307496 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 158173, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 14219367, "net_revenue": 12379796, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 21795 }, { "average_project_size": 151411, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 14953529, "net_revenue": 12876107, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 22669 }, { "average_project_size": 55906, "billable_hours_per_employee": 86, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 17019584, "net_revenue": 13392315, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 23578 }, { "average_project_size": 171567, "billable_hours_per_employee": 144, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 16762925, "net_revenue": 13929218, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 24523 } ], "balance_sheet": [ { "assets": 14872375, "current_assets": 4850773, "current_liabilities": 3423559, "equity": 8455426, "fixed_assets": 10021602, "liabilities": 8437497, "long_term_liabilities": 5013938, "quarter": 1 }, { "assets": 15095324, "current_assets": 7008302, "current_liabilities": 4574591, "equity": 8581458, "fixed_assets": 8087022, "liabilities": 8552730, "long_term_liabilities": 3978139, "quarter": 2 }, { "assets": 15321615, "current_assets": 4688097, "current_liabilities": 4907484, "equity": 8617131, "fixed_assets": 10633518, "liabilities": 8669536, "long_term_liabilities": 3762052, "quarter": 3 }, { "assets": 15551299, "current_assets": 5366209, "current_liabilities": 4599304, "equity": 8803811, "fixed_assets": 10185090, "liabilities": 8787938, "long_term_liabilities": 4188634, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88077, "financing_cash_flow": 157932, "investing_cash_flow": -105292, "net_cash_flow": 2529522, "operating_cash_flow": 2744783, "quarter": 1 }, { "change_in_working_capital": -7381, "financing_cash_flow": -35150, "investing_cash_flow": -140262, "net_cash_flow": 2593845, "operating_cash_flow": 2747169, "quarter": 2 }, { "change_in_working_capital": -80374, "financing_cash_flow": 183671, "investing_cash_flow": -163333, "net_cash_flow": 2320780, "operating_cash_flow": 2570329, "quarter": 3 }, { "change_in_working_capital": 20590, "financing_cash_flow": -13088, "investing_cash_flow": -148182, "net_cash_flow": 2736745, "operating_cash_flow": 3032757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8324020877633869, "current_ratio": 1.416880211499203, "debt_to_equity_ratio": 0.9978795864336107, "profit_margin": 0.1632133518193676, "quarter": 1, "return_on_assets": 0.13585913480530176, "return_on_equity": 0.23896466008927286 }, { "asset_turnover_ratio": 0.8529864612379303, "current_ratio": 1.5320062493018503, "debt_to_equity_ratio": 0.9966523171237335, "profit_margin": 0.1583447543578195, "quarter": 2, "return_on_assets": 0.1350659316752658, "return_on_equity": 0.23758946323573454 }, { "asset_turnover_ratio": 0.8740798538535265, "current_ratio": 0.9552954222571077, "debt_to_equity_ratio": 1.0060814904635893, "profit_margin": 0.14672982228987297, "quarter": 3, "return_on_assets": 0.1282535816230861, "return_on_equity": 0.2280401678934671 }, { "asset_turnover_ratio": 0.8956948226640102, "current_ratio": 1.166743707308758, "debt_to_equity_ratio": 0.9981970308085896, "profit_margin": 0.1464870461500423, "quarter": 4, "return_on_assets": 0.13120768882393682, "return_on_equity": 0.23176894642558774 } ], "income_statement": [ { "depreciation": 724235, "expenses": 9817210, "income_tax": 542038, "marketing_expense": 1468466, "net_income": 2562586, "net_profit": 2020548, "operational_expense": 5767361, "product_revenue": 3221851, "quarter": 1, "rd_expense": 1537295, "revenue": 12379796, "salaries_expense": 2950594, "service_revenue": 9157945 }, { "depreciation": 708305, "expenses": 10228395, "income_tax": 608848, "marketing_expense": 1875953, "net_income": 2647712, "net_profit": 2038864, "operational_expense": 5568481, "product_revenue": 4251811, "quarter": 2, "rd_expense": 1069889, "revenue": 12876107, "salaries_expense": 4881660, "service_revenue": 8624296 }, { "depreciation": 605277, "expenses": 10656802, "income_tax": 770461, "marketing_expense": 1316643, "net_income": 2735513, "net_profit": 1965052, "operational_expense": 5561657, "product_revenue": 5139261, "quarter": 3, "rd_expense": 1873140, "revenue": 13392315, "salaries_expense": 3617494, "service_revenue": 8253054 }, { "depreciation": 992307, "expenses": 11103153, "income_tax": 785615, "marketing_expense": 1977950, "net_income": 2826065, "net_profit": 2040450, "operational_expense": 5943014, "product_revenue": 3181975, "quarter": 4, "rd_expense": 1665698, "revenue": 13929218, "salaries_expense": 3467579, "service_revenue": 10747243 } ], "market_conditions": { "gdp_growth": [ 0.0007977681119266233, 0.004383205527382741, -0.009957029546114379, -0.003402553841740926 ], "inflation_rate": [ 0.034306140784302275, 0.03185097999636756, 0.03021982504678971, 0.02897275346489383 ], "interest_rate": [ 0.04762537339444872, 0.03978696739018848, 0.04649347717153754, 0.04360510837058487 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 57092, "billable_hours_per_employee": 100, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 18155662, "net_revenue": 14700166, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 25881 }, { "average_project_size": 102099, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 17822773, "net_revenue": 15421893, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 27151 }, { "average_project_size": 138395, "billable_hours_per_employee": 126, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 20645614, "net_revenue": 16179056, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 28484 }, { "average_project_size": 107720, "billable_hours_per_employee": 131, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 21837819, "net_revenue": 16973392, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 29883 } ], "balance_sheet": [ { "assets": 18409342, "current_assets": 8764967, "current_liabilities": 4511807, "equity": 13394983, "fixed_assets": 9644375, "liabilities": 9232145, "long_term_liabilities": 4720338, "quarter": 1 }, { "assets": 18673617, "current_assets": 8817311, "current_liabilities": 5080120, "equity": 14150769, "fixed_assets": 9856306, "liabilities": 9351849, "long_term_liabilities": 4271729, "quarter": 2 }, { "assets": 18941686, "current_assets": 6004608, "current_liabilities": 3871891, "equity": 14580762, "fixed_assets": 12937078, "liabilities": 9473105, "long_term_liabilities": 5601214, "quarter": 3 }, { "assets": 19213602, "current_assets": 6802545, "current_liabilities": 4721375, "equity": 14761153, "fixed_assets": 12411057, "liabilities": 9595934, "long_term_liabilities": 4874559, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51869, "financing_cash_flow": -54347, "investing_cash_flow": -206400, "net_cash_flow": 4901778, "operating_cash_flow": 4910051, "quarter": 1 }, { "change_in_working_capital": 51695, "financing_cash_flow": -183798, "investing_cash_flow": -312662, "net_cash_flow": 4938573, "operating_cash_flow": 5448678, "quarter": 2 }, { "change_in_working_capital": -37824, "financing_cash_flow": 149814, "investing_cash_flow": -284737, "net_cash_flow": 5429103, "operating_cash_flow": 5686206, "quarter": 3 }, { "change_in_working_capital": 63199, "financing_cash_flow": 68496, "investing_cash_flow": -269382, "net_cash_flow": 5698739, "operating_cash_flow": 6122741, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7985166444297683, "current_ratio": 1.9426733014067312, "debt_to_equity_ratio": 0.6892240923336744, "profit_margin": 0.2869209776270554, "quarter": 1, "return_on_assets": 0.22911117627126487, "return_on_equity": 0.314878040532041 }, { "asset_turnover_ratio": 0.825865337175974, "current_ratio": 1.735650142122627, "debt_to_equity_ratio": 0.6608721405882606, "profit_margin": 0.31312634577350523, "quarter": 2, "return_on_assets": 0.25860019513091653, "return_on_equity": 0.3412536096094848 }, { "asset_turnover_ratio": 0.8541507867884622, "current_ratio": 1.5508205163833382, "debt_to_equity_ratio": 0.6496988977667971, "profit_margin": 0.3159752336601097, "quarter": 3, "return_on_assets": 0.2698904944364509, "return_on_equity": 0.35061137408319265 }, { "asset_turnover_ratio": 0.8834049961064042, "current_ratio": 1.44079743718726, "debt_to_equity_ratio": 0.6500802477963612, "profit_margin": 0.3030322401085181, "quarter": 4, "return_on_assets": 0.26770019489318037, "return_on_equity": 0.34844737399578474 } ], "income_statement": [ { "depreciation": 692265, "expenses": 8859025, "income_tax": 1623355, "marketing_expense": 1683775, "net_income": 5841141, "net_profit": 4217786, "operational_expense": 5765592, "product_revenue": 3754116, "quarter": 1, "rd_expense": 1287875, "revenue": 14700166, "salaries_expense": 3443061, "service_revenue": 10946050 }, { "depreciation": 619677, "expenses": 9225094, "income_tax": 1367798, "marketing_expense": 1037108, "net_income": 6196799, "net_profit": 4829001, "operational_expense": 6191044, "product_revenue": 5302603, "quarter": 2, "rd_expense": 1620776, "revenue": 15421893, "salaries_expense": 3972784, "service_revenue": 10119290 }, { "depreciation": 574025, "expenses": 9606290, "income_tax": 1460585, "marketing_expense": 1107526, "net_income": 6572766, "net_profit": 5112181, "operational_expense": 5839745, "product_revenue": 6454587, "quarter": 3, "rd_expense": 1842372, "revenue": 16179056, "salaries_expense": 3300844, "service_revenue": 9724469 }, { "depreciation": 979256, "expenses": 10003238, "income_tax": 1826669, "marketing_expense": 1499845, "net_income": 6970154, "net_profit": 5143485, "operational_expense": 5938408, "product_revenue": 6293572, "quarter": 4, "rd_expense": 1868385, "revenue": 16973392, "salaries_expense": 4969491, "service_revenue": 10679820 } ], "market_conditions": { "gdp_growth": [ -0.02016547811433253, -0.006758625682343767, -0.0030814458744576386, -0.008326731117237264 ], "inflation_rate": [ 0.028740499587517888, 0.03532681307529333, 0.029519733315950033, 0.0372794196773422 ], "interest_rate": [ 0.05090795219668644, 0.04738449409632413, 0.049405594560546724, 0.05122304932675953 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 167830, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 20317745, "net_revenue": 15854153, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 27912 }, { "average_project_size": 189635, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 18058893, "net_revenue": 16302235, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 28701 }, { "average_project_size": 102220, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 21099715, "net_revenue": 16762981, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 29512 }, { "average_project_size": 50076, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 21431159, "net_revenue": 17236749, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 30346 } ], "balance_sheet": [ { "assets": 23614275, "current_assets": 10107121, "current_liabilities": 6780234, "equity": 14341573, "fixed_assets": 13507154, "liabilities": 13401691, "long_term_liabilities": 6621457, "quarter": 1 }, { "assets": 24267794, "current_assets": 10919562, "current_liabilities": 6136484, "equity": 14496045, "fixed_assets": 13348232, "liabilities": 13510958, "long_term_liabilities": 7374474, "quarter": 2 }, { "assets": 24939400, "current_assets": 12265161, "current_liabilities": 8086936, "equity": 15513220, "fixed_assets": 12674239, "liabilities": 13621115, "long_term_liabilities": 5534179, "quarter": 3 }, { "assets": 25629593, "current_assets": 8434282, "current_liabilities": 6310323, "equity": 16126118, "fixed_assets": 17195311, "liabilities": 13732171, "long_term_liabilities": 7421848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86406, "financing_cash_flow": -112679, "investing_cash_flow": -118566, "net_cash_flow": 4783848, "operating_cash_flow": 5049436, "quarter": 1 }, { "change_in_working_capital": -51033, "financing_cash_flow": -173665, "investing_cash_flow": -125468, "net_cash_flow": 4273229, "operating_cash_flow": 4549534, "quarter": 2 }, { "change_in_working_capital": -51452, "financing_cash_flow": -68216, "investing_cash_flow": -463657, "net_cash_flow": 4750829, "operating_cash_flow": 4934444, "quarter": 3 }, { "change_in_working_capital": -19707, "financing_cash_flow": 50661, "investing_cash_flow": -120193, "net_cash_flow": 4493044, "operating_cash_flow": 4929712, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6713800444858036, "current_ratio": 1.4906743631561978, "debt_to_equity_ratio": 0.9344645109710071, "profit_margin": 0.26043579874623385, "quarter": 1, "return_on_assets": 0.1748513981479423, "return_on_equity": 0.2879034956625748 }, { "asset_turnover_ratio": 0.6717641908448704, "current_ratio": 1.7794492742097918, "debt_to_equity_ratio": 0.9320444300497136, "profit_margin": 0.22936787501836406, "quarter": 2, "return_on_assets": 0.1540811249675187, "return_on_equity": 0.2579468399829057 }, { "asset_turnover_ratio": 0.6721485280319495, "current_ratio": 1.5166635422859782, "debt_to_equity_ratio": 0.8780327359503701, "profit_margin": 0.2502499406281019, "quarter": 3, "return_on_assets": 0.16820512923326142, "return_on_equity": 0.2704103338958643 }, { "asset_turnover_ratio": 0.672533075339901, "current_ratio": 1.3365848309191146, "debt_to_equity_ratio": 0.8515484631825216, "profit_margin": 0.2453302534021932, "quarter": 4, "return_on_assets": 0.1649927097944942, "return_on_equity": 0.262226532138733 } ], "income_statement": [ { "depreciation": 920447, "expenses": 10673331, "income_tax": 1051833, "marketing_expense": 2044076, "net_income": 5180822, "net_profit": 4128989, "operational_expense": 6274970, "product_revenue": 3561039, "quarter": 1, "rd_expense": 1452824, "revenue": 15854153, "salaries_expense": 5190482, "service_revenue": 12293114 }, { "depreciation": 810325, "expenses": 11065855, "income_tax": 1497171, "marketing_expense": 1138066, "net_income": 5236380, "net_profit": 3739209, "operational_expense": 6743569, "product_revenue": 5608720, "quarter": 2, "rd_expense": 1546856, "revenue": 16302235, "salaries_expense": 4583558, "service_revenue": 10693515 }, { "depreciation": 739509, "expenses": 11472816, "income_tax": 1095230, "marketing_expense": 1372591, "net_income": 5290165, "net_profit": 4194935, "operational_expense": 5950778, "product_revenue": 3613495, "quarter": 3, "rd_expense": 2238037, "revenue": 16762981, "salaries_expense": 3917136, "service_revenue": 13149486 }, { "depreciation": 701016, "expenses": 11894742, "income_tax": 1113311, "marketing_expense": 1974889, "net_income": 5342007, "net_profit": 4228696, "operational_expense": 6614684, "product_revenue": 4786757, "quarter": 4, "rd_expense": 1671637, "revenue": 17236749, "salaries_expense": 4215355, "service_revenue": 12449992 } ], "market_conditions": { "gdp_growth": [ -0.018451164699992473, -0.0127524996985017, -0.01369646812635271, -0.00149632672447827 ], "inflation_rate": [ 0.022491466556179698, 0.023158092547511, 0.019230409593377667, 0.023037249996723574 ], "interest_rate": [ 0.04938689137273947, 0.051470322918399765, 0.04737290099863561, 0.050902288945859166 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 98895, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 7521827, "net_revenue": 6201908, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 10919 }, { "average_project_size": 111616, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 7014818, "net_revenue": 6290491, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11075 }, { "average_project_size": 186356, "billable_hours_per_employee": 124, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 7440511, "net_revenue": 6380340, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 11233 }, { "average_project_size": 163938, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 7821290, "net_revenue": 6471473, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 11393 } ], "balance_sheet": [ { "assets": 8305156, "current_assets": 3899991, "current_liabilities": 2277290, "equity": 4483168, "fixed_assets": 4405165, "liabilities": 4960487, "long_term_liabilities": 2683197, "quarter": 1 }, { "assets": 8446754, "current_assets": 3988139, "current_liabilities": 2361295, "equity": 4544054, "fixed_assets": 4458615, "liabilities": 5075833, "long_term_liabilities": 2714538, "quarter": 2 }, { "assets": 8590767, "current_assets": 3157385, "current_liabilities": 2145659, "equity": 4499977, "fixed_assets": 5433382, "liabilities": 5193861, "long_term_liabilities": 3048202, "quarter": 3 }, { "assets": 8737235, "current_assets": 3089738, "current_liabilities": 2165951, "equity": 4647064, "fixed_assets": 5647497, "liabilities": 5314633, "long_term_liabilities": 3148682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78756, "financing_cash_flow": 134453, "investing_cash_flow": -182614, "net_cash_flow": 806428, "operating_cash_flow": 1384180, "quarter": 1 }, { "change_in_working_capital": 81209, "financing_cash_flow": -178029, "investing_cash_flow": -256278, "net_cash_flow": 1105211, "operating_cash_flow": 1456489, "quarter": 2 }, { "change_in_working_capital": -1104, "financing_cash_flow": -28262, "investing_cash_flow": -207515, "net_cash_flow": 1567263, "operating_cash_flow": 1525356, "quarter": 3 }, { "change_in_working_capital": -54172, "financing_cash_flow": -24327, "investing_cash_flow": -159089, "net_cash_flow": 1018793, "operating_cash_flow": 1570681, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7467539441763646, "current_ratio": 1.7125579087424088, "debt_to_equity_ratio": 1.1064691307575358, "profit_margin": 0.18357237804881982, "quarter": 1, "return_on_assets": 0.13708339734979091, "return_on_equity": 0.2539496623816016 }, { "asset_turnover_ratio": 0.7447228840806777, "current_ratio": 1.6889626243226703, "debt_to_equity_ratio": 1.1170274384943488, "profit_margin": 0.18649307343417232, "quarter": 2, "return_on_assets": 0.1388856595089664, "return_on_equity": 0.2581688069728045 }, { "asset_turnover_ratio": 0.7426973633436921, "current_ratio": 1.4715222689159835, "debt_to_equity_ratio": 1.1541972325636332, "profit_margin": 0.17288592770918165, "quarter": 3, "return_on_assets": 0.12840192266883738, "return_on_equity": 0.2451281417660579 }, { "asset_turnover_ratio": 0.7406774568842431, "current_ratio": 1.426504108357022, "debt_to_equity_ratio": 1.143653928588029, "profit_margin": 0.18920916459050358, "quarter": 4, "return_on_assets": 0.1401429628480864, "return_on_equity": 0.26349152927525854 } ], "income_statement": [ { "depreciation": 245681, "expenses": 4677716, "income_tax": 385693, "marketing_expense": 558137, "net_income": 1524192, "net_profit": 1138499, "operational_expense": 2617899, "product_revenue": 1822535, "quarter": 1, "rd_expense": 742509, "revenue": 6201908, "salaries_expense": 1991826, "service_revenue": 4379373 }, { "depreciation": 283356, "expenses": 4747741, "income_tax": 369617, "marketing_expense": 763713, "net_income": 1542750, "net_profit": 1173133, "operational_expense": 2976373, "product_revenue": 1637410, "quarter": 2, "rd_expense": 660946, "revenue": 6290491, "salaries_expense": 1575873, "service_revenue": 4653081 }, { "depreciation": 422285, "expenses": 4818814, "income_tax": 458455, "marketing_expense": 582061, "net_income": 1561526, "net_profit": 1103071, "operational_expense": 2420178, "product_revenue": 1610512, "quarter": 3, "rd_expense": 499505, "revenue": 6380340, "salaries_expense": 1975895, "service_revenue": 4769828 }, { "depreciation": 346219, "expenses": 4890952, "income_tax": 356059, "marketing_expense": 808418, "net_income": 1580521, "net_profit": 1224462, "operational_expense": 3206406, "product_revenue": 1646149, "quarter": 4, "rd_expense": 646890, "revenue": 6471473, "salaries_expense": 1832966, "service_revenue": 4825324 } ], "market_conditions": { "gdp_growth": [ -0.00202629926117418, -0.0017493435222696845, -0.003329786345732064, -0.005127554218198048 ], "inflation_rate": [ 0.039370637923274124, 0.034237149057772115, 0.034342543980830045, 0.0384208635146988 ], "interest_rate": [ 0.04670480286121589, 0.04407301338181989, 0.04532414573593757, 0.03983422239010817 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 102127, "billable_hours_per_employee": 137, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 10990825, "net_revenue": 8622286, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 15180 }, { "average_project_size": 84252, "billable_hours_per_employee": 109, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 10295931, "net_revenue": 8924139, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 15712 }, { "average_project_size": 56977, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 10175229, "net_revenue": 9236560, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 16262 }, { "average_project_size": 101967, "billable_hours_per_employee": 151, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 10710504, "net_revenue": 9559918, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 16831 } ], "balance_sheet": [ { "assets": 12492173, "current_assets": 5942256, "current_liabilities": 3744655, "equity": 8386148, "fixed_assets": 6549917, "liabilities": 6503922, "long_term_liabilities": 2759267, "quarter": 1 }, { "assets": 12785560, "current_assets": 4894344, "current_liabilities": 3104402, "equity": 8604146, "fixed_assets": 7891216, "liabilities": 6564135, "long_term_liabilities": 3459733, "quarter": 2 }, { "assets": 13085838, "current_assets": 5334143, "current_liabilities": 2742519, "equity": 8916579, "fixed_assets": 7751695, "liabilities": 6624904, "long_term_liabilities": 3882385, "quarter": 3 }, { "assets": 13393169, "current_assets": 4530060, "current_liabilities": 3543943, "equity": 9451793, "fixed_assets": 8863109, "liabilities": 6686237, "long_term_liabilities": 3142294, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91848, "financing_cash_flow": -126513, "investing_cash_flow": -273654, "net_cash_flow": 2287125, "operating_cash_flow": 2743842, "quarter": 1 }, { "change_in_working_capital": -82044, "financing_cash_flow": 121951, "investing_cash_flow": -192141, "net_cash_flow": 2845273, "operating_cash_flow": 2878078, "quarter": 2 }, { "change_in_working_capital": -50721, "financing_cash_flow": -99641, "investing_cash_flow": -472188, "net_cash_flow": 2591653, "operating_cash_flow": 3021127, "quarter": 3 }, { "change_in_working_capital": -59116, "financing_cash_flow": -175313, "investing_cash_flow": -443381, "net_cash_flow": 2874698, "operating_cash_flow": 3107392, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6902150650651412, "current_ratio": 1.5868634093127405, "debt_to_equity_ratio": 0.7755553562851503, "profit_margin": 0.278104553711162, "quarter": 1, "return_on_assets": 0.19195195263466172, "return_on_equity": 0.2859354497440303 }, { "asset_turnover_ratio": 0.6979857745769447, "current_ratio": 1.576581898864902, "debt_to_equity_ratio": 0.7629037210665649, "profit_margin": 0.26699729800264205, "quarter": 2, "return_on_assets": 0.18636031585632543, "return_on_equity": 0.2769270767836808 }, { "asset_turnover_ratio": 0.7058439818680317, "current_ratio": 1.9449794149101611, "debt_to_equity_ratio": 0.7429871927338949, "profit_margin": 0.2658614245996345, "quarter": 3, "return_on_assets": 0.18765668656451348, "return_on_equity": 0.27540214694447274 }, { "asset_turnover_ratio": 0.7137905898148527, "current_ratio": 1.2782541931402396, "debt_to_equity_ratio": 0.7074040872456686, "profit_margin": 0.28712181422476635, "quarter": 4, "return_on_assets": 0.20494484912420652, "return_on_equity": 0.2904063810961582 } ], "income_statement": [ { "depreciation": 345945, "expenses": 5449710, "income_tax": 774679, "marketing_expense": 915984, "net_income": 3172576, "net_profit": 2397897, "operational_expense": 3128933, "product_revenue": 2377613, "quarter": 1, "rd_expense": 719673, "revenue": 8622286, "salaries_expense": 1812272, "service_revenue": 6244673 }, { "depreciation": 495357, "expenses": 5618105, "income_tax": 923313, "marketing_expense": 818403, "net_income": 3306034, "net_profit": 2382721, "operational_expense": 3649333, "product_revenue": 2286201, "quarter": 2, "rd_expense": 1115796, "revenue": 8924139, "salaries_expense": 2690524, "service_revenue": 6637938 }, { "depreciation": 565482, "expenses": 5791703, "income_tax": 989212, "marketing_expense": 940648, "net_income": 3444857, "net_profit": 2455645, "operational_expense": 3742752, "product_revenue": 3380559, "quarter": 3, "rd_expense": 895011, "revenue": 9236560, "salaries_expense": 2786485, "service_revenue": 5856001 }, { "depreciation": 362531, "expenses": 5970666, "income_tax": 844391, "marketing_expense": 974945, "net_income": 3589252, "net_profit": 2744861, "operational_expense": 3674985, "product_revenue": 2915349, "quarter": 4, "rd_expense": 1062252, "revenue": 9559918, "salaries_expense": 2964350, "service_revenue": 6644569 } ], "market_conditions": { "gdp_growth": [ -0.0061155229366778256, -0.0038681323992625664, -0.0008965515898437318, -0.004680230152263118 ], "inflation_rate": [ 0.03618005730627253, 0.03580616409903515, 0.03167748898051028, 0.03666349242030015 ], "interest_rate": [ 0.05406459696434117, 0.05430977065659088, 0.057423342007693785, 0.06042304222600548 ], "year": 2006 }, "random_event": { "description": "Reese-Adams Technology Adoption in 2006", "impact": 0.05, "type": "Technology Adoption" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 193973, "billable_hours_per_employee": 98, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 6303458, "net_revenue": 5244263, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9233 }, { "average_project_size": 103812, "billable_hours_per_employee": 94, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 6046140, "net_revenue": 5335476, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 9393 }, { "average_project_size": 196623, "billable_hours_per_employee": 152, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 7001342, "net_revenue": 5428277, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 9557 }, { "average_project_size": 181636, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 6905802, "net_revenue": 5522691, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 9723 } ], "balance_sheet": [ { "assets": 5772910, "current_assets": 2404555, "current_liabilities": 1572526, "equity": 3873084, "fixed_assets": 3368355, "liabilities": 3351739, "long_term_liabilities": 1779213, "quarter": 1 }, { "assets": 5976709, "current_assets": 2673325, "current_liabilities": 1567857, "equity": 4095686, "fixed_assets": 3303384, "liabilities": 3383400, "long_term_liabilities": 1815543, "quarter": 2 }, { "assets": 6187702, "current_assets": 2566181, "current_liabilities": 1467288, "equity": 4211062, "fixed_assets": 3621521, "liabilities": 3415359, "long_term_liabilities": 1948071, "quarter": 3 }, { "assets": 6406144, "current_assets": 1966828, "current_liabilities": 1828824, "equity": 4595466, "fixed_assets": 4439316, "liabilities": 3447621, "long_term_liabilities": 1618797, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 823, "financing_cash_flow": -111636, "investing_cash_flow": -380917, "net_cash_flow": 1289321, "operating_cash_flow": 1666291, "quarter": 1 }, { "change_in_working_capital": -97186, "financing_cash_flow": -175102, "investing_cash_flow": -476977, "net_cash_flow": 1515550, "operating_cash_flow": 1798186, "quarter": 2 }, { "change_in_working_capital": 1627, "financing_cash_flow": -147976, "investing_cash_flow": -321804, "net_cash_flow": 1453238, "operating_cash_flow": 1677438, "quarter": 3 }, { "change_in_working_capital": -14690, "financing_cash_flow": 94682, "investing_cash_flow": -430843, "net_cash_flow": 1497633, "operating_cash_flow": 1881848, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9084262529642763, "current_ratio": 1.5291034933603642, "debt_to_equity_ratio": 0.8653927980906172, "profit_margin": 0.2768573963586494, "quarter": 1, "return_on_assets": 0.25150452717953337, "return_on_equity": 0.3748725821593335 }, { "asset_turnover_ratio": 0.892711356701489, "current_ratio": 1.70508215991637, "debt_to_equity_ratio": 0.826088718715253, "profit_margin": 0.2815825617058347, "quarter": 2, "return_on_assets": 0.25137195068389645, "return_on_equity": 0.3668193801966264 }, { "asset_turnover_ratio": 0.8772686532092204, "current_ratio": 1.7489279541576024, "debt_to_equity_ratio": 0.8110445773536462, "profit_margin": 0.2650415592277255, "quarter": 3, "return_on_assets": 0.23251265170817859, "return_on_equity": 0.34165229578666856 }, { "asset_turnover_ratio": 0.8620928596047794, "current_ratio": 1.0754605145164324, "debt_to_equity_ratio": 0.750222284312407, "profit_margin": 0.29640314839269477, "quarter": 4, "return_on_assets": 0.25552703779371805, "return_on_equity": 0.3562082713700852 } ], "income_statement": [ { "depreciation": 214378, "expenses": 3227307, "income_tax": 565043, "marketing_expense": 584382, "net_income": 2016956, "net_profit": 1451913, "operational_expense": 1866553, "product_revenue": 1099163, "quarter": 1, "rd_expense": 589084, "revenue": 5244263, "salaries_expense": 1387850, "service_revenue": 4145100 }, { "depreciation": 295809, "expenses": 3302612, "income_tax": 530487, "marketing_expense": 337283, "net_income": 2032864, "net_profit": 1502377, "operational_expense": 2140387, "product_revenue": 1738667, "quarter": 2, "rd_expense": 342664, "revenue": 5335476, "salaries_expense": 1066808, "service_revenue": 3596809 }, { "depreciation": 238719, "expenses": 3379675, "income_tax": 609883, "marketing_expense": 561949, "net_income": 2048602, "net_profit": 1438719, "operational_expense": 1981720, "product_revenue": 2167617, "quarter": 3, "rd_expense": 544895, "revenue": 5428277, "salaries_expense": 1351624, "service_revenue": 3260660 }, { "depreciation": 244905, "expenses": 3458535, "income_tax": 427213, "marketing_expense": 358358, "net_income": 2064156, "net_profit": 1636943, "operational_expense": 2417542, "product_revenue": 1986671, "quarter": 4, "rd_expense": 676605, "revenue": 5522691, "salaries_expense": 1388185, "service_revenue": 3536020 } ], "market_conditions": { "gdp_growth": [ -0.002698710654678518, -0.008380412783425705, -0.0073541444535849005, -0.003371068756917348 ], "inflation_rate": [ 0.025387871609524926, 0.027181471991276143, 0.030017557637625265, 0.028337281507935224 ], "interest_rate": [ 0.04395761482196517, 0.043018951646353235, 0.044692734691198846, 0.04476613259478801 ], "year": 2007 }, "random_event": { "description": "Reese-Adams Technology Adoption in 2007", "impact": -0.09, "type": "Technology Adoption" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 107371, "billable_hours_per_employee": 113, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 14965809, "net_revenue": 11532824, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 20304 }, { "average_project_size": 161805, "billable_hours_per_employee": 116, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 14143937, "net_revenue": 11819540, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 20809 }, { "average_project_size": 157555, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 14299706, "net_revenue": 12113385, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 21326 }, { "average_project_size": 148016, "billable_hours_per_employee": 92, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 14611511, "net_revenue": 12414535, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 21857 } ], "balance_sheet": [ { "assets": 13872211, "current_assets": 5996168, "current_liabilities": 3047957, "equity": 8857449, "fixed_assets": 7876043, "liabilities": 7402100, "long_term_liabilities": 4354143, "quarter": 1 }, { "assets": 14262398, "current_assets": 5903530, "current_liabilities": 3263632, "equity": 9154502, "fixed_assets": 8358868, "liabilities": 7512910, "long_term_liabilities": 4249278, "quarter": 2 }, { "assets": 14663559, "current_assets": 7111822, "current_liabilities": 4570436, "equity": 9775596, "fixed_assets": 7551737, "liabilities": 7625380, "long_term_liabilities": 3054944, "quarter": 3 }, { "assets": 15076005, "current_assets": 6950816, "current_liabilities": 4219676, "equity": 10104222, "fixed_assets": 8125189, "liabilities": 7739532, "long_term_liabilities": 3519856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97715, "financing_cash_flow": -61758, "investing_cash_flow": -438631, "net_cash_flow": 2690494, "operating_cash_flow": 3086103, "quarter": 1 }, { "change_in_working_capital": -83082, "financing_cash_flow": 72690, "investing_cash_flow": -163927, "net_cash_flow": 2814535, "operating_cash_flow": 3215915, "quarter": 2 }, { "change_in_working_capital": -87071, "financing_cash_flow": 25140, "investing_cash_flow": -260653, "net_cash_flow": 2990229, "operating_cash_flow": 3336848, "quarter": 3 }, { "change_in_working_capital": -21249, "financing_cash_flow": -12900, "investing_cash_flow": -277379, "net_cash_flow": 2916938, "operating_cash_flow": 3481562, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8313616337006408, "current_ratio": 1.9672744727041753, "debt_to_equity_ratio": 0.8356920824494728, "profit_margin": 0.20700376594665798, "quarter": 1, "return_on_assets": 0.17209498903959866, "return_on_equity": 0.26952884515620695 }, { "asset_turnover_ratio": 0.8287203876935701, "current_ratio": 1.808883477058688, "debt_to_equity_ratio": 0.8206792679711031, "profit_margin": 0.20347780032048624, "quarter": 2, "return_on_assets": 0.16862620156862823, "return_on_equity": 0.26271379917771603 }, { "asset_turnover_ratio": 0.82608765034464, "current_ratio": 1.556048919621673, "debt_to_equity_ratio": 0.7800424649300155, "profit_margin": 0.22598282808645148, "quarter": 3, "return_on_assets": 0.18668162347217343, "return_on_equity": 0.280025586163749 }, { "asset_turnover_ratio": 0.8234631787399911, "current_ratio": 1.6472392667114726, "debt_to_equity_ratio": 0.7659701063575206, "profit_margin": 0.22294423431888508, "quarter": 4, "return_on_assets": 0.18358636787398253, "return_on_equity": 0.27392005045019796 } ], "income_statement": [ { "depreciation": 698765, "expenses": 8300985, "income_tax": 844501, "marketing_expense": 1072901, "net_income": 3231839, "net_profit": 2387338, "operational_expense": 5039795, "product_revenue": 2369004, "quarter": 1, "rd_expense": 1259675, "revenue": 11532824, "salaries_expense": 3215829, "service_revenue": 9163820 }, { "depreciation": 810901, "expenses": 8461573, "income_tax": 952953, "marketing_expense": 1159281, "net_income": 3357967, "net_profit": 2405014, "operational_expense": 4961772, "product_revenue": 3684250, "quarter": 2, "rd_expense": 1197943, "revenue": 11819540, "salaries_expense": 3532383, "service_revenue": 8135290 }, { "depreciation": 599431, "expenses": 8625267, "income_tax": 750701, "marketing_expense": 1097672, "net_income": 3488118, "net_profit": 2737417, "operational_expense": 5380981, "product_revenue": 2965478, "quarter": 3, "rd_expense": 1424838, "revenue": 12113385, "salaries_expense": 3811687, "service_revenue": 9147907 }, { "depreciation": 713813, "expenses": 8792129, "income_tax": 854657, "marketing_expense": 1555534, "net_income": 3622406, "net_profit": 2767749, "operational_expense": 5862808, "product_revenue": 3482945, "quarter": 4, "rd_expense": 1092443, "revenue": 12414535, "salaries_expense": 3305344, "service_revenue": 8931590 } ], "market_conditions": { "gdp_growth": [ -0.013584027628364774, -0.023365807716162208, -0.027506406691623082, -0.009934641667361263 ], "inflation_rate": [ 0.03229053906306981, 0.032150615465750876, 0.027686421613627055, 0.03136295766271298 ], "interest_rate": [ 0.05192098414648968, 0.051482760547215595, 0.052553212958856774, 0.05599410946445157 ], "year": 2008 }, "random_event": { "description": "Reese-Adams Introduction of New Service in 2008", "impact": 0.04, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 74868, "billable_hours_per_employee": 90, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 16557552, "net_revenue": 14031530, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 24703 }, { "average_project_size": 188089, "billable_hours_per_employee": 117, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 18557532, "net_revenue": 14570559, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 25652 }, { "average_project_size": 93121, "billable_hours_per_employee": 124, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 19164582, "net_revenue": 15130295, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 26638 }, { "average_project_size": 96156, "billable_hours_per_employee": 81, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 20123758, "net_revenue": 15711533, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 27661 } ], "balance_sheet": [ { "assets": 19946995, "current_assets": 7371625, "current_liabilities": 5417218, "equity": 14181834, "fixed_assets": 12575370, "liabilities": 9127749, "long_term_liabilities": 3710531, "quarter": 1 }, { "assets": 20443749, "current_assets": 7431536, "current_liabilities": 4843272, "equity": 14618448, "fixed_assets": 13012213, "liabilities": 9330419, "long_term_liabilities": 4487147, "quarter": 2 }, { "assets": 20952874, "current_assets": 9149682, "current_liabilities": 4077980, "equity": 15081643, "fixed_assets": 11803192, "liabilities": 9537589, "long_term_liabilities": 5459609, "quarter": 3 }, { "assets": 21474678, "current_assets": 6977795, "current_liabilities": 4646630, "equity": 15690583, "fixed_assets": 14496883, "liabilities": 9749359, "long_term_liabilities": 5102729, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1047, "financing_cash_flow": 191633, "investing_cash_flow": -229638, "net_cash_flow": 3840298, "operating_cash_flow": 3856880, "quarter": 1 }, { "change_in_working_capital": -25513, "financing_cash_flow": -22552, "investing_cash_flow": -411084, "net_cash_flow": 4324684, "operating_cash_flow": 4432102, "quarter": 2 }, { "change_in_working_capital": -82936, "financing_cash_flow": -148801, "investing_cash_flow": -111239, "net_cash_flow": 4165213, "operating_cash_flow": 4503753, "quarter": 3 }, { "change_in_working_capital": 23138, "financing_cash_flow": -166946, "investing_cash_flow": -357154, "net_cash_flow": 4445227, "operating_cash_flow": 4949440, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7034407939642037, "current_ratio": 1.3607768784641858, "debt_to_equity_ratio": 0.6436226090363207, "profit_margin": 0.23964514204794488, "quarter": 1, "return_on_assets": 0.1685761689918707, "return_on_equity": 0.23710529963896065 }, { "asset_turnover_ratio": 0.7127146297873252, "current_ratio": 1.5344040144761641, "debt_to_equity_ratio": 0.6382633094840163, "profit_margin": 0.24056166959689054, "quarter": 2, "return_on_assets": 0.1714518212877687, "return_on_equity": 0.23977360660994929 }, { "asset_turnover_ratio": 0.7221107233308424, "current_ratio": 2.243679959195484, "debt_to_equity_ratio": 0.6323972129561746, "profit_margin": 0.24231900303331824, "quarter": 3, "return_on_assets": 0.174981150557198, "return_on_equity": 0.24310070195932898 }, { "asset_turnover_ratio": 0.7316306675238623, "current_ratio": 1.5016893964012628, "debt_to_equity_ratio": 0.621350972108557, "profit_margin": 0.25237919176951096, "quarter": 4, "return_on_assets": 0.18464835654346015, "return_on_equity": 0.2527161673979864 } ], "income_statement": [ { "depreciation": 494292, "expenses": 9551599, "income_tax": 1117343, "marketing_expense": 1548641, "net_income": 4479931, "net_profit": 3362588, "operational_expense": 5487260, "product_revenue": 3909130, "quarter": 1, "rd_expense": 1830713, "revenue": 14031530, "salaries_expense": 3587138, "service_revenue": 10122400 }, { "depreciation": 926984, "expenses": 9896422, "income_tax": 1169019, "marketing_expense": 1012180, "net_income": 4674137, "net_profit": 3505118, "operational_expense": 5312412, "product_revenue": 4986977, "quarter": 2, "rd_expense": 1803674, "revenue": 14570559, "salaries_expense": 3639503, "service_revenue": 9583582 }, { "depreciation": 837395, "expenses": 10253694, "income_tax": 1210243, "marketing_expense": 1293019, "net_income": 4876601, "net_profit": 3666358, "operational_expense": 5492447, "product_revenue": 4974676, "quarter": 3, "rd_expense": 1337355, "revenue": 15130295, "salaries_expense": 4931367, "service_revenue": 10155619 }, { "depreciation": 984176, "expenses": 10623864, "income_tax": 1122405, "marketing_expense": 1941315, "net_income": 5087669, "net_profit": 3965264, "operational_expense": 5409134, "product_revenue": 5241640, "quarter": 4, "rd_expense": 1440348, "revenue": 15711533, "salaries_expense": 4542717, "service_revenue": 10469893 } ], "market_conditions": { "gdp_growth": [ -0.02715448646784893, -0.025902207914316855, -0.018558500852336582, -0.020623291713853173 ], "inflation_rate": [ 0.03345020263961111, 0.03333763534104074, 0.03624353877125097, 0.03787478696254407 ], "interest_rate": [ 0.049228499990585484, 0.042233454304098375, 0.045395867765311106, 0.0492680459832591 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1991, "industry": "Advertising", "location": "Port Coryland", "name": "French LLC", "num_employees": 301, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.frenchllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 144468, "billable_hours_per_employee": 104, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 3576953, "net_revenue": 2910347, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 9669 }, { "average_project_size": 113835, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 3385769, "net_revenue": 2928711, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 9730 }, { "average_project_size": 61040, "billable_hours_per_employee": 148, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 3419640, "net_revenue": 2947191, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9791 }, { "average_project_size": 123747, "billable_hours_per_employee": 101, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 3468646, "net_revenue": 2965788, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 9853 } ], "balance_sheet": [ { "assets": 3525805, "current_assets": 1723071, "current_liabilities": 974669, "equity": 2609768, "fixed_assets": 1802734, "liabilities": 1756698, "long_term_liabilities": 782029, "quarter": 1 }, { "assets": 3631968, "current_assets": 1663585, "current_liabilities": 981335, "equity": 2658879, "fixed_assets": 1968383, "liabilities": 1804164, "long_term_liabilities": 822829, "quarter": 2 }, { "assets": 3741328, "current_assets": 1686214, "current_liabilities": 1083248, "equity": 2719478, "fixed_assets": 2055114, "liabilities": 1852913, "long_term_liabilities": 769665, "quarter": 3 }, { "assets": 3853981, "current_assets": 1261775, "current_liabilities": 993900, "equity": 2817771, "fixed_assets": 2592206, "liabilities": 1902979, "long_term_liabilities": 909079, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21477, "financing_cash_flow": 92542, "investing_cash_flow": -170277, "net_cash_flow": 946212, "operating_cash_flow": 949779, "quarter": 1 }, { "change_in_working_capital": 93642, "financing_cash_flow": -8178, "investing_cash_flow": -104491, "net_cash_flow": 577044, "operating_cash_flow": 938953, "quarter": 2 }, { "change_in_working_capital": -23715, "financing_cash_flow": -21184, "investing_cash_flow": -470984, "net_cash_flow": 606461, "operating_cash_flow": 959409, "quarter": 3 }, { "change_in_working_capital": 7535, "financing_cash_flow": 64847, "investing_cash_flow": -162102, "net_cash_flow": 723651, "operating_cash_flow": 1019878, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8254418494499838, "current_ratio": 1.767852470941417, "debt_to_equity_ratio": 0.6731242010784101, "profit_margin": 0.2888524976574958, "quarter": 1, "return_on_assets": 0.23843093988465044, "return_on_equity": 0.3221209701398745 }, { "asset_turnover_ratio": 0.8063702653767875, "current_ratio": 1.6952264007703792, "debt_to_equity_ratio": 0.6785431003065577, "profit_margin": 0.2837681833407257, "quarter": 2, "return_on_assets": 0.22882222530594984, "return_on_equity": 0.3125659347416712 }, { "asset_turnover_ratio": 0.7877392733275457, "current_ratio": 1.5566278451471869, "debt_to_equity_ratio": 0.6813487735513948, "profit_margin": 0.28198477804797856, "quarter": 3, "return_on_assets": 0.2221304841489439, "return_on_equity": 0.30559651521358144 }, { "asset_turnover_ratio": 0.7695388223242409, "current_ratio": 1.269519066304457, "debt_to_equity_ratio": 0.6753490613680104, "profit_margin": 0.2922558861253738, "quarter": 4, "return_on_assets": 0.22490225042624756, "return_on_equity": 0.30760803486159805 } ], "income_statement": [ { "depreciation": 109118, "expenses": 1783617, "income_tax": 286069, "marketing_expense": 305759, "net_income": 1126730, "net_profit": 840661, "operational_expense": 984455, "product_revenue": 691698, "quarter": 1, "rd_expense": 297933, "revenue": 2910347, "salaries_expense": 536496, "service_revenue": 2218649 }, { "depreciation": 107878, "expenses": 1787326, "income_tax": 310310, "marketing_expense": 256825, "net_income": 1141385, "net_profit": 831075, "operational_expense": 1154107, "product_revenue": 625709, "quarter": 2, "rd_expense": 229918, "revenue": 2928711, "salaries_expense": 873533, "service_revenue": 2303002 }, { "depreciation": 128346, "expenses": 1791042, "income_tax": 325086, "marketing_expense": 325211, "net_income": 1156149, "net_profit": 831063, "operational_expense": 1161124, "product_revenue": 763417, "quarter": 3, "rd_expense": 280862, "revenue": 2947191, "salaries_expense": 544578, "service_revenue": 2183774 }, { "depreciation": 153109, "expenses": 1794767, "income_tax": 304252, "marketing_expense": 311397, "net_income": 1171021, "net_profit": 866769, "operational_expense": 1145807, "product_revenue": 788012, "quarter": 4, "rd_expense": 310573, "revenue": 2965788, "salaries_expense": 615790, "service_revenue": 2177776 } ], "market_conditions": { "gdp_growth": [ 0.034104561917340265, 0.026821519615162773, 0.03644538716144707, 0.03128790907162275 ], "inflation_rate": [ 0.007794177299939013, 0.012085339082243438, 0.010187435624443176, 0.01411081439552558 ], "interest_rate": [ 0.040948684363803674, 0.03674717229692152, 0.03324260482376485, 0.0372082436930953 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 121955, "billable_hours_per_employee": 97, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 3821967, "net_revenue": 3050344, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 10134 }, { "average_project_size": 72723, "billable_hours_per_employee": 100, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 3518348, "net_revenue": 3060773, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 10169 }, { "average_project_size": 86795, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 3640001, "net_revenue": 3071237, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 10203 }, { "average_project_size": 50724, "billable_hours_per_employee": 104, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 3663889, "net_revenue": 3081738, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10238 } ], "balance_sheet": [ { "assets": 4103935, "current_assets": 1672979, "current_liabilities": 841919, "equity": 2845435, "fixed_assets": 2430956, "liabilities": 2000292, "long_term_liabilities": 1158373, "quarter": 1 }, { "assets": 4237347, "current_assets": 1366727, "current_liabilities": 1138881, "equity": 2858893, "fixed_assets": 2870620, "liabilities": 2053100, "long_term_liabilities": 914219, "quarter": 2 }, { "assets": 4375095, "current_assets": 1425373, "current_liabilities": 1105379, "equity": 2978862, "fixed_assets": 2949722, "liabilities": 2107302, "long_term_liabilities": 1001923, "quarter": 3 }, { "assets": 4517322, "current_assets": 2171799, "current_liabilities": 920880, "equity": 3003818, "fixed_assets": 2345523, "liabilities": 2162935, "long_term_liabilities": 1242055, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45068, "financing_cash_flow": 190926, "investing_cash_flow": -168533, "net_cash_flow": 682025, "operating_cash_flow": 886482, "quarter": 1 }, { "change_in_working_capital": 55745, "financing_cash_flow": -188694, "investing_cash_flow": -446740, "net_cash_flow": 817582, "operating_cash_flow": 879144, "quarter": 2 }, { "change_in_working_capital": 65245, "financing_cash_flow": 186114, "investing_cash_flow": -194308, "net_cash_flow": 508739, "operating_cash_flow": 832611, "quarter": 3 }, { "change_in_working_capital": 4959, "financing_cash_flow": 8220, "investing_cash_flow": -258278, "net_cash_flow": 214617, "operating_cash_flow": 770591, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7432729806880469, "current_ratio": 1.9871020846423468, "debt_to_equity_ratio": 0.7029828479652496, "profit_margin": 0.243183063942952, "quarter": 1, "return_on_assets": 0.18075140078972984, "return_on_equity": 0.26069546484105244 }, { "asset_turnover_ratio": 0.7223323933583915, "current_ratio": 1.200061288229411, "debt_to_equity_ratio": 0.7181451002188609, "profit_margin": 0.22041686854921944, "quarter": 2, "return_on_assets": 0.15921424419571964, "return_on_equity": 0.23598154950185263 }, { "asset_turnover_ratio": 0.7019817855383712, "current_ratio": 1.2894880398487758, "debt_to_equity_ratio": 0.7074184705434492, "profit_margin": 0.23152527792547434, "quarter": 3, "return_on_assets": 0.1625265279953921, "return_on_equity": 0.23870491482989142 }, { "asset_turnover_ratio": 0.6822046336302792, "current_ratio": 2.3583952306489446, "debt_to_equity_ratio": 0.7200619345113453, "profit_margin": 0.21073530585663025, "quarter": 4, "return_on_assets": 0.14376460212488726, "return_on_equity": 0.21620184711590382 } ], "income_statement": [ { "depreciation": 144690, "expenses": 2090720, "income_tax": 217832, "marketing_expense": 236117, "net_income": 959624, "net_profit": 741792, "operational_expense": 1423011, "product_revenue": 860140, "quarter": 1, "rd_expense": 410087, "revenue": 3050344, "salaries_expense": 1002243, "service_revenue": 2190204 }, { "depreciation": 204498, "expenses": 2114185, "income_tax": 271942, "marketing_expense": 280957, "net_income": 946588, "net_profit": 674646, "operational_expense": 1443467, "product_revenue": 1109538, "quarter": 2, "rd_expense": 246023, "revenue": 3060773, "salaries_expense": 827405, "service_revenue": 1951235 }, { "depreciation": 121542, "expenses": 2137913, "income_tax": 222255, "marketing_expense": 339329, "net_income": 933324, "net_profit": 711069, "operational_expense": 1116008, "product_revenue": 1038954, "quarter": 3, "rd_expense": 349869, "revenue": 3071237, "salaries_expense": 961252, "service_revenue": 2032283 }, { "depreciation": 121160, "expenses": 2161908, "income_tax": 270399, "marketing_expense": 239062, "net_income": 919830, "net_profit": 649431, "operational_expense": 1329065, "product_revenue": 886418, "quarter": 4, "rd_expense": 385908, "revenue": 3081738, "salaries_expense": 913146, "service_revenue": 2195320 } ], "market_conditions": { "gdp_growth": [ 0.019882430044064654, 0.024971580429507662, 0.014041540858774524, 0.017558545491430426 ], "inflation_rate": [ 0.013866158706674993, 0.007211995970216189, 0.011285868583338451, 0.0123332696422436 ], "interest_rate": [ 0.03177641527964444, 0.036741225132139343, 0.03490531107509749, 0.03471104329719507 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 154846, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 4961375, "net_revenue": 4190662, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 13922 }, { "average_project_size": 188697, "billable_hours_per_employee": 121, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 5079317, "net_revenue": 4111435, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 13659 }, { "average_project_size": 111443, "billable_hours_per_employee": 156, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 4659725, "net_revenue": 4033706, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 13401 }, { "average_project_size": 94758, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 4886228, "net_revenue": 3957447, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 13148 } ], "balance_sheet": [ { "assets": 5140777, "current_assets": 2290784, "current_liabilities": 1504496, "equity": 3217643, "fixed_assets": 2849993, "liabilities": 2849759, "long_term_liabilities": 1345263, "quarter": 1 }, { "assets": 5259495, "current_assets": 2618342, "current_liabilities": 1396243, "equity": 3253060, "fixed_assets": 2641153, "liabilities": 2909845, "long_term_liabilities": 1513602, "quarter": 2 }, { "assets": 5380955, "current_assets": 2211778, "current_liabilities": 1719657, "equity": 3292575, "fixed_assets": 3169177, "liabilities": 2971197, "long_term_liabilities": 1251540, "quarter": 3 }, { "assets": 5505220, "current_assets": 2060479, "current_liabilities": 1552413, "equity": 3398044, "fixed_assets": 3444741, "liabilities": 3033844, "long_term_liabilities": 1481431, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40655, "financing_cash_flow": 140637, "investing_cash_flow": -483792, "net_cash_flow": 650285, "operating_cash_flow": 1200468, "quarter": 1 }, { "change_in_working_capital": 16989, "financing_cash_flow": -45822, "investing_cash_flow": -456606, "net_cash_flow": 695261, "operating_cash_flow": 1179444, "quarter": 2 }, { "change_in_working_capital": -3256, "financing_cash_flow": -129865, "investing_cash_flow": -471688, "net_cash_flow": 793814, "operating_cash_flow": 1165010, "quarter": 3 }, { "change_in_working_capital": -70878, "financing_cash_flow": -39196, "investing_cash_flow": -336370, "net_cash_flow": 927985, "operating_cash_flow": 1108109, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8151806623784692, "current_ratio": 1.5226255171166956, "debt_to_equity_ratio": 0.8856666199450964, "profit_margin": 0.22111661594277945, "quarter": 1, "return_on_assets": 0.18024998944712053, "return_on_equity": 0.2879825387713926 }, { "asset_turnover_ratio": 0.781716685727432, "current_ratio": 1.8752767247534992, "debt_to_equity_ratio": 0.894494721892618, "profit_margin": 0.21973106713349475, "quarter": 2, "return_on_assets": 0.1717674415509474, "return_on_equity": 0.27771083226254667 }, { "asset_turnover_ratio": 0.7496264138986481, "current_ratio": 1.2861739288706993, "debt_to_equity_ratio": 0.9023931117742192, "profit_margin": 0.21886002599098694, "quarter": 3, "return_on_assets": 0.16406325642938846, "return_on_equity": 0.2681235810877505 }, { "asset_turnover_ratio": 0.7188535608022931, "current_ratio": 1.3272750228193142, "debt_to_equity_ratio": 0.8928206933165079, "profit_margin": 0.23415803168052535, "quarter": 4, "return_on_assets": 0.1683253348640018, "return_on_equity": 0.27270629809384456 } ], "income_statement": [ { "depreciation": 273843, "expenses": 2958699, "income_tax": 305338, "marketing_expense": 354069, "net_income": 1231963, "net_profit": 926625, "operational_expense": 1899356, "product_revenue": 913167, "quarter": 1, "rd_expense": 517476, "revenue": 4190662, "salaries_expense": 1321221, "service_revenue": 3277495 }, { "depreciation": 276034, "expenses": 2892116, "income_tax": 315909, "marketing_expense": 330372, "net_income": 1219319, "net_profit": 903410, "operational_expense": 1557459, "product_revenue": 862298, "quarter": 2, "rd_expense": 559307, "revenue": 4111435, "salaries_expense": 1173791, "service_revenue": 3249137 }, { "depreciation": 282193, "expenses": 2827031, "income_tax": 323858, "marketing_expense": 513059, "net_income": 1206675, "net_profit": 882817, "operational_expense": 1763522, "product_revenue": 916165, "quarter": 3, "rd_expense": 315174, "revenue": 4033706, "salaries_expense": 863923, "service_revenue": 3117541 }, { "depreciation": 181441, "expenses": 2763411, "income_tax": 267368, "marketing_expense": 504656, "net_income": 1194036, "net_profit": 926668, "operational_expense": 1677453, "product_revenue": 1087162, "quarter": 4, "rd_expense": 472044, "revenue": 3957447, "salaries_expense": 1328381, "service_revenue": 2870285 } ], "market_conditions": { "gdp_growth": [ 0.01946031226373409, 0.01793956547098613, 0.020794953529268266, 0.01815548453960273 ], "inflation_rate": [ 0.021214252837405773, 0.02043242397852925, 0.015315160837879429, 0.014223396546723499 ], "interest_rate": [ 0.04029172713929573, 0.038357341088719125, 0.04013128090807281, 0.04102945469661714 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 93980, "billable_hours_per_employee": 81, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 4804656, "net_revenue": 4305395, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 14304 }, { "average_project_size": 112874, "billable_hours_per_employee": 115, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 5274320, "net_revenue": 4350312, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 14453 }, { "average_project_size": 140897, "billable_hours_per_employee": 146, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 5251758, "net_revenue": 4395699, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 14604 }, { "average_project_size": 182213, "billable_hours_per_employee": 134, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 5093632, "net_revenue": 4441558, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 14756 } ], "balance_sheet": [ { "assets": 4501564, "current_assets": 2017532, "current_liabilities": 1191772, "equity": 3195498, "fixed_assets": 2484032, "liabilities": 2530746, "long_term_liabilities": 1338974, "quarter": 1 }, { "assets": 4633677, "current_assets": 1624367, "current_liabilities": 1141433, "equity": 3252763, "fixed_assets": 3009310, "liabilities": 2600034, "long_term_liabilities": 1458601, "quarter": 2 }, { "assets": 4769668, "current_assets": 1766987, "current_liabilities": 1474048, "equity": 3308986, "fixed_assets": 3002681, "liabilities": 2671219, "long_term_liabilities": 1197171, "quarter": 3 }, { "assets": 4909649, "current_assets": 1758015, "current_liabilities": 1201584, "equity": 3406293, "fixed_assets": 3151634, "liabilities": 2744353, "long_term_liabilities": 1542769, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77833, "financing_cash_flow": -55239, "investing_cash_flow": -197498, "net_cash_flow": 888323, "operating_cash_flow": 1413249, "quarter": 1 }, { "change_in_working_capital": 32926, "financing_cash_flow": -122933, "investing_cash_flow": -114630, "net_cash_flow": 1385086, "operating_cash_flow": 1470260, "quarter": 2 }, { "change_in_working_capital": 55194, "financing_cash_flow": 119837, "investing_cash_flow": -388342, "net_cash_flow": 1331466, "operating_cash_flow": 1400936, "quarter": 3 }, { "change_in_working_capital": -13553, "financing_cash_flow": 54930, "investing_cash_flow": -282926, "net_cash_flow": 1019994, "operating_cash_flow": 1390146, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9564220346528451, "current_ratio": 1.692884209395757, "debt_to_equity_ratio": 0.7919723310732787, "profit_margin": 0.28445241377388136, "quarter": 1, "return_on_assets": 0.2720565563435286, "return_on_equity": 0.38325168721745406 }, { "asset_turnover_ratio": 0.9388466222397461, "current_ratio": 1.4230944786071544, "debt_to_equity_ratio": 0.7993309072932765, "profit_margin": 0.28023737148048233, "quarter": 2, "return_on_assets": 0.2630999096397958, "return_on_equity": 0.3747952125623662 }, { "asset_turnover_ratio": 0.9215943331904862, "current_ratio": 1.1987309775529698, "debt_to_equity_ratio": 0.807262103859007, "profit_margin": 0.27539124039202867, "quarter": 3, "return_on_assets": 0.25379900655559257, "return_on_equity": 0.3658332189982067 }, { "asset_turnover_ratio": 0.9046589684924523, "current_ratio": 1.46308123277274, "debt_to_equity_ratio": 0.8056714440008537, "profit_margin": 0.2794057850871248, "quarter": 4, "return_on_assets": 0.2527669493277422, "return_on_equity": 0.3643247953126757 } ], "income_statement": [ { "depreciation": 188569, "expenses": 2738159, "income_tax": 342556, "marketing_expense": 485930, "net_income": 1567236, "net_profit": 1224680, "operational_expense": 1391706, "product_revenue": 1509062, "quarter": 1, "rd_expense": 374377, "revenue": 4305395, "salaries_expense": 1281056, "service_revenue": 2796333 }, { "depreciation": 251140, "expenses": 2765569, "income_tax": 365623, "marketing_expense": 505916, "net_income": 1584743, "net_profit": 1219120, "operational_expense": 1638789, "product_revenue": 999082, "quarter": 2, "rd_expense": 495189, "revenue": 4350312, "salaries_expense": 964027, "service_revenue": 3351230 }, { "depreciation": 190399, "expenses": 2793254, "income_tax": 391908, "marketing_expense": 315050, "net_income": 1602445, "net_profit": 1210537, "operational_expense": 1852494, "product_revenue": 1032280, "quarter": 3, "rd_expense": 478433, "revenue": 4395699, "salaries_expense": 958847, "service_revenue": 3363419 }, { "depreciation": 149149, "expenses": 2821216, "income_tax": 379345, "marketing_expense": 363119, "net_income": 1620342, "net_profit": 1240997, "operational_expense": 1726974, "product_revenue": 1203746, "quarter": 4, "rd_expense": 534082, "revenue": 4441558, "salaries_expense": 1112953, "service_revenue": 3237812 } ], "market_conditions": { "gdp_growth": [ 0.01797557685065783, 0.022372409049758867, 0.026671640931223078, 0.027096582046864336 ], "inflation_rate": [ 0.015037723451915785, 0.010606322900026941, 0.010098531719386862, 0.015776020353494652 ], "interest_rate": [ 0.03442102405652436, 0.035815383374279, 0.03375112049742443, 0.0405037902175774 ], "year": 1994 }, "random_event": { "description": "French LLC Award Nomination in 1994", "impact": 0.04, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 186180, "billable_hours_per_employee": 115, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 5536496, "net_revenue": 4329920, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 14385 }, { "average_project_size": 68515, "billable_hours_per_employee": 154, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 5007101, "net_revenue": 4383455, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 14563 }, { "average_project_size": 155961, "billable_hours_per_employee": 125, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 5757817, "net_revenue": 4437652, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 14743 }, { "average_project_size": 142240, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 5532985, "net_revenue": 4492519, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 14925 } ], "balance_sheet": [ { "assets": 6240994, "current_assets": 3012661, "current_liabilities": 1905062, "equity": 3876349, "fixed_assets": 3228333, "liabilities": 3506194, "long_term_liabilities": 1601132, "quarter": 1 }, { "assets": 6319579, "current_assets": 2935463, "current_liabilities": 2114160, "equity": 3891274, "fixed_assets": 3384116, "liabilities": 3556200, "long_term_liabilities": 1442040, "quarter": 2 }, { "assets": 6399154, "current_assets": 2033654, "current_liabilities": 1635827, "equity": 3899109, "fixed_assets": 4365500, "liabilities": 3606920, "long_term_liabilities": 1971093, "quarter": 3 }, { "assets": 6479731, "current_assets": 2545971, "current_liabilities": 1641382, "equity": 3909456, "fixed_assets": 3933760, "liabilities": 3658363, "long_term_liabilities": 2016981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14948, "financing_cash_flow": -154796, "investing_cash_flow": -470438, "net_cash_flow": 963124, "operating_cash_flow": 1351800, "quarter": 1 }, { "change_in_working_capital": 55849, "financing_cash_flow": 29673, "investing_cash_flow": -166677, "net_cash_flow": 769917, "operating_cash_flow": 1302510, "quarter": 2 }, { "change_in_working_capital": 8443, "financing_cash_flow": 28371, "investing_cash_flow": -366948, "net_cash_flow": 1054965, "operating_cash_flow": 1382302, "quarter": 3 }, { "change_in_working_capital": 86888, "financing_cash_flow": -23679, "investing_cash_flow": -181049, "net_cash_flow": 868259, "operating_cash_flow": 1386920, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6937869191990891, "current_ratio": 1.5813978757646732, "debt_to_equity_ratio": 0.9045093720921413, "profit_margin": 0.2636420534328579, "quarter": 1, "return_on_assets": 0.1829114080225041, "return_on_equity": 0.29449076953597314 }, { "asset_turnover_ratio": 0.6936308573719864, "current_ratio": 1.388477220267151, "debt_to_equity_ratio": 0.9138909262107988, "profit_margin": 0.2573073066793203, "quarter": 2, "return_on_assets": 0.17847628774005356, "return_on_equity": 0.2898523722564898 }, { "asset_turnover_ratio": 0.6934747936992921, "current_ratio": 1.2431962548606912, "debt_to_equity_ratio": 0.9250626232813702, "profit_margin": 0.24942807592844143, "quarter": 3, "return_on_assets": 0.1729720834972873, "return_on_equity": 0.2838789579875813 }, { "asset_turnover_ratio": 0.6933187504234358, "current_ratio": 1.5511142439724575, "debt_to_equity_ratio": 0.9357729054886409, "profit_margin": 0.24219997734010695, "quarter": 4, "return_on_assets": 0.16792178564202742, "return_on_equity": 0.27832209903372745 } ], "income_statement": [ { "depreciation": 210251, "expenses": 2880940, "income_tax": 307431, "marketing_expense": 354652, "net_income": 1448980, "net_profit": 1141549, "operational_expense": 1915618, "product_revenue": 1463133, "quarter": 1, "rd_expense": 438172, "revenue": 4329920, "salaries_expense": 986941, "service_revenue": 2866787 }, { "depreciation": 174615, "expenses": 2917530, "income_tax": 338030, "marketing_expense": 388199, "net_income": 1465925, "net_profit": 1127895, "operational_expense": 1944445, "product_revenue": 1706495, "quarter": 2, "rd_expense": 577882, "revenue": 4383455, "salaries_expense": 1154902, "service_revenue": 2676960 }, { "depreciation": 275427, "expenses": 2954585, "income_tax": 376192, "marketing_expense": 365346, "net_income": 1483067, "net_profit": 1106875, "operational_expense": 1992503, "product_revenue": 1581542, "quarter": 3, "rd_expense": 481068, "revenue": 4437652, "salaries_expense": 1057734, "service_revenue": 2856110 }, { "depreciation": 298832, "expenses": 2992111, "income_tax": 412320, "marketing_expense": 317586, "net_income": 1500408, "net_profit": 1088088, "operational_expense": 1946569, "product_revenue": 947398, "quarter": 4, "rd_expense": 307718, "revenue": 4492519, "salaries_expense": 1370974, "service_revenue": 3545121 } ], "market_conditions": { "gdp_growth": [ 0.017512912188749653, 0.00982765303118429, 0.024868886013048024, 0.021172077053314333 ], "inflation_rate": [ 0.017672000791554125, 0.011548050773758166, 0.01880337230425462, 0.016682619443014947 ], "interest_rate": [ 0.028807706018814796, 0.02342812658089296, 0.02202901374855682, 0.02682985406655271 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 96369, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 3603113, "net_revenue": 2991503, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 9939 }, { "average_project_size": 121482, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 3676543, "net_revenue": 2991170, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 9937 }, { "average_project_size": 63151, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 3533873, "net_revenue": 2990837, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9936 }, { "average_project_size": 178316, "billable_hours_per_employee": 112, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 3380206, "net_revenue": 2990504, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 9935 } ], "balance_sheet": [ { "assets": 3005752, "current_assets": 1130638, "current_liabilities": 717336, "equity": 2335682, "fixed_assets": 1875114, "liabilities": 1548634, "long_term_liabilities": 831298, "quarter": 1 }, { "assets": 3103183, "current_assets": 1249632, "current_liabilities": 907235, "equity": 2363114, "fixed_assets": 1853551, "liabilities": 1585859, "long_term_liabilities": 678624, "quarter": 2 }, { "assets": 3203773, "current_assets": 1161772, "current_liabilities": 700288, "equity": 2529237, "fixed_assets": 2042001, "liabilities": 1623980, "long_term_liabilities": 923692, "quarter": 3 }, { "assets": 3307624, "current_assets": 1335947, "current_liabilities": 801047, "equity": 2580681, "fixed_assets": 1971677, "liabilities": 1663017, "long_term_liabilities": 861970, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23373, "financing_cash_flow": -4312, "investing_cash_flow": -475931, "net_cash_flow": 860369, "operating_cash_flow": 1029813, "quarter": 1 }, { "change_in_working_capital": -50331, "financing_cash_flow": 36288, "investing_cash_flow": -367026, "net_cash_flow": 462737, "operating_cash_flow": 1014379, "quarter": 2 }, { "change_in_working_capital": -85393, "financing_cash_flow": -134999, "investing_cash_flow": -420552, "net_cash_flow": 726445, "operating_cash_flow": 1057910, "quarter": 3 }, { "change_in_working_capital": -96355, "financing_cash_flow": 63020, "investing_cash_flow": -408978, "net_cash_flow": 610185, "operating_cash_flow": 1059005, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9952594226004008, "current_ratio": 1.5761623562737685, "debt_to_equity_ratio": 0.6630328957452256, "profit_margin": 0.2936864846867946, "quarter": 1, "return_on_assets": 0.29229424117492064, "return_on_equity": 0.37614880792847655 }, { "asset_turnover_ratio": 0.9639038368024058, "current_ratio": 1.3774071767513378, "debt_to_equity_ratio": 0.6710886567469873, "profit_margin": 0.28276226359585044, "quarter": 2, "return_on_assets": 0.27255563078297346, "return_on_equity": 0.3579133296150757 }, { "asset_turnover_ratio": 0.9335358653687387, "current_ratio": 1.6589917291171632, "debt_to_equity_ratio": 0.6420829681046102, "profit_margin": 0.3174509343036749, "quarter": 3, "return_on_assets": 0.2963518326672957, "return_on_equity": 0.37538751805386367 }, { "asset_turnover_ratio": 0.9041245316880032, "current_ratio": 1.6677510807730382, "debt_to_equity_ratio": 0.644410138254205, "profit_margin": 0.3130154649517272, "quarter": 4, "return_on_assets": 0.28300496066058295, "return_on_equity": 0.36272363767548177 } ], "income_statement": [ { "depreciation": 151249, "expenses": 1829786, "income_tax": 283153, "marketing_expense": 348422, "net_income": 1161717, "net_profit": 878564, "operational_expense": 957683, "product_revenue": 908727, "quarter": 1, "rd_expense": 296178, "revenue": 2991503, "salaries_expense": 731452, "service_revenue": 2082776 }, { "depreciation": 168589, "expenses": 1813960, "income_tax": 331420, "marketing_expense": 241223, "net_income": 1177210, "net_profit": 845790, "operational_expense": 1185810, "product_revenue": 1124966, "quarter": 2, "rd_expense": 311048, "revenue": 2991170, "salaries_expense": 598220, "service_revenue": 1866204 }, { "depreciation": 108466, "expenses": 1798271, "income_tax": 243122, "marketing_expense": 183191, "net_income": 1192566, "net_profit": 949444, "operational_expense": 1256777, "product_revenue": 927938, "quarter": 3, "rd_expense": 222799, "revenue": 2990837, "salaries_expense": 742716, "service_revenue": 2062899 }, { "depreciation": 122931, "expenses": 1782719, "income_tax": 271711, "marketing_expense": 269762, "net_income": 1207785, "net_profit": 936074, "operational_expense": 1102175, "product_revenue": 887719, "quarter": 4, "rd_expense": 204040, "revenue": 2990504, "salaries_expense": 733630, "service_revenue": 2102785 } ], "market_conditions": { "gdp_growth": [ 0.009234569123461166, 0.010413147746317714, 0.01456729617533876, 0.011325848229686662 ], "inflation_rate": [ 0.012526437998426985, 0.019797978901304587, 0.01674275748504497, 0.017516730589404454 ], "interest_rate": [ 0.026467724722488754, 0.02840334772943001, 0.024514916293664535, 0.024178953976875896 ], "year": 1996 }, "random_event": { "description": "French LLC Data Privacy Regulation Impact in 1996", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 81950, "billable_hours_per_employee": 113, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 1185808, "net_revenue": 932719, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3099 }, { "average_project_size": 99196, "billable_hours_per_employee": 154, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 1053107, "net_revenue": 921025, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 3060 }, { "average_project_size": 149502, "billable_hours_per_employee": 128, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 1139252, "net_revenue": 909478, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 3022 }, { "average_project_size": 84914, "billable_hours_per_employee": 107, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 1152666, "net_revenue": 898075, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2984 } ], "balance_sheet": [ { "assets": 1394088, "current_assets": 441910, "current_liabilities": 404337, "equity": 878351, "fixed_assets": 952178, "liabilities": 772963, "long_term_liabilities": 368626, "quarter": 1 }, { "assets": 1423609, "current_assets": 491772, "current_liabilities": 434901, "equity": 892869, "fixed_assets": 931837, "liabilities": 794038, "long_term_liabilities": 359137, "quarter": 2 }, { "assets": 1453755, "current_assets": 508871, "current_liabilities": 391508, "equity": 873374, "fixed_assets": 944884, "liabilities": 815687, "long_term_liabilities": 424179, "quarter": 3 }, { "assets": 1484539, "current_assets": 639654, "current_liabilities": 405372, "equity": 892414, "fixed_assets": 844885, "liabilities": 837926, "long_term_liabilities": 432554, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69219, "financing_cash_flow": 76089, "investing_cash_flow": -306850, "net_cash_flow": 3124, "operating_cash_flow": 297495, "quarter": 1 }, { "change_in_working_capital": 41710, "financing_cash_flow": -37414, "investing_cash_flow": -149805, "net_cash_flow": 44202, "operating_cash_flow": 308557, "quarter": 2 }, { "change_in_working_capital": -77038, "financing_cash_flow": 65772, "investing_cash_flow": -408731, "net_cash_flow": 63916, "operating_cash_flow": 291751, "quarter": 3 }, { "change_in_working_capital": 20004, "financing_cash_flow": 57466, "investing_cash_flow": -129673, "net_cash_flow": 22716, "operating_cash_flow": 283159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6690531731138923, "current_ratio": 1.0929249611091738, "debt_to_equity_ratio": 0.8800160755779864, "profit_margin": 0.27578080858222037, "quarter": 1, "return_on_assets": 0.1845120250658495, "return_on_equity": 0.29285103563381837 }, { "asset_turnover_ratio": 0.6469648618405756, "current_ratio": 1.13076769195748, "debt_to_equity_ratio": 0.8893107499532407, "profit_margin": 0.2858749762492875, "quarter": 2, "return_on_assets": 0.1849510645127981, "return_on_equity": 0.2948898438628735 }, { "asset_turnover_ratio": 0.6256061028164993, "current_ratio": 1.29977165217569, "debt_to_equity_ratio": 0.9339492588513054, "profit_margin": 0.25872643428428177, "quarter": 3, "return_on_assets": 0.16186083624819864, "return_on_equity": 0.26942180554951256 }, { "asset_turnover_ratio": 0.6049521097121733, "current_ratio": 1.5779432225215357, "debt_to_equity_ratio": 0.9389431362573872, "profit_margin": 0.2736976310441778, "quarter": 4, "return_on_assets": 0.16557395932339938, "return_on_equity": 0.2754338233151878 } ], "income_statement": [ { "depreciation": 40269, "expenses": 598220, "income_tax": 77273, "marketing_expense": 95458, "net_income": 334499, "net_profit": 257226, "operational_expense": 414651, "product_revenue": 305525, "quarter": 1, "rd_expense": 88077, "revenue": 932719, "salaries_expense": 272116, "service_revenue": 627194 }, { "depreciation": 45259, "expenses": 587761, "income_tax": 69966, "marketing_expense": 80612, "net_income": 333264, "net_profit": 263298, "operational_expense": 382074, "product_revenue": 323488, "quarter": 2, "rd_expense": 61240, "revenue": 921025, "salaries_expense": 249887, "service_revenue": 597537 }, { "depreciation": 56445, "expenses": 577485, "income_tax": 96687, "marketing_expense": 93909, "net_income": 331993, "net_profit": 235306, "operational_expense": 330957, "product_revenue": 278882, "quarter": 3, "rd_expense": 78933, "revenue": 909478, "salaries_expense": 232306, "service_revenue": 630596 }, { "depreciation": 37358, "expenses": 567389, "income_tax": 84885, "marketing_expense": 86791, "net_income": 330686, "net_profit": 245801, "operational_expense": 299797, "product_revenue": 220473, "quarter": 4, "rd_expense": 98338, "revenue": 898075, "salaries_expense": 213708, "service_revenue": 677602 } ], "market_conditions": { "gdp_growth": [ 0.015856911467541545, 0.027912105126826875, 0.0320717275320223, 0.021068275983287473 ], "inflation_rate": [ 0.017593551773674193, 0.023770676538484505, 0.02046260717672311, 0.020391398600716017 ], "interest_rate": [ 0.024664110502608295, 0.02275011811016149, 0.030414462444921322, 0.02838980189048956 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 195017, "billable_hours_per_employee": 115, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 4688579, "net_revenue": 3832690, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 12733 }, { "average_project_size": 189395, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 4612879, "net_revenue": 3755874, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 12478 }, { "average_project_size": 87008, "billable_hours_per_employee": 157, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 4759767, "net_revenue": 3680598, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 12228 }, { "average_project_size": 188112, "billable_hours_per_employee": 85, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 4372312, "net_revenue": 3606831, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 11983 } ], "balance_sheet": [ { "assets": 5418559, "current_assets": 2315331, "current_liabilities": 1401048, "equity": 2979986, "fixed_assets": 3103228, "liabilities": 3002837, "long_term_liabilities": 1601789, "quarter": 1 }, { "assets": 5491037, "current_assets": 2740878, "current_liabilities": 1266957, "equity": 2980153, "fixed_assets": 2750159, "liabilities": 3058990, "long_term_liabilities": 1792033, "quarter": 2 }, { "assets": 5564485, "current_assets": 1978142, "current_liabilities": 1310848, "equity": 2967283, "fixed_assets": 3586343, "liabilities": 3116193, "long_term_liabilities": 1805345, "quarter": 3 }, { "assets": 5638915, "current_assets": 2768040, "current_liabilities": 1746807, "equity": 2952791, "fixed_assets": 2870875, "liabilities": 3174466, "long_term_liabilities": 1427659, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71250, "financing_cash_flow": 79671, "investing_cash_flow": -193672, "net_cash_flow": 459596, "operating_cash_flow": 750711, "quarter": 1 }, { "change_in_working_capital": -33867, "financing_cash_flow": -99110, "investing_cash_flow": -250050, "net_cash_flow": 566835, "operating_cash_flow": 716783, "quarter": 2 }, { "change_in_working_capital": 34949, "financing_cash_flow": -191400, "investing_cash_flow": -189989, "net_cash_flow": 148881, "operating_cash_flow": 732331, "quarter": 3 }, { "change_in_working_capital": 64614, "financing_cash_flow": 17171, "investing_cash_flow": -475171, "net_cash_flow": 447868, "operating_cash_flow": 707646, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7073264312522942, "current_ratio": 1.652570789865872, "debt_to_equity_ratio": 1.007668156830267, "profit_margin": 0.14722401237772947, "quarter": 1, "return_on_assets": 0.10413543526978299, "return_on_equity": 0.18935122513998387 }, { "asset_turnover_ratio": 0.6840008544834063, "current_ratio": 2.163355188850135, "debt_to_equity_ratio": 1.0264540109182314, "profit_margin": 0.1459330105323022, "quarter": 2, "return_on_assets": 0.09981830390143064, "return_on_equity": 0.1839187451114087 }, { "asset_turnover_ratio": 0.6614445002547406, "current_ratio": 1.5090552070110341, "debt_to_equity_ratio": 1.0501839561646125, "profit_margin": 0.14100724936545636, "quarter": 3, "return_on_assets": 0.09326846958882988, "return_on_equity": 0.17490444962613946 }, { "asset_turnover_ratio": 0.6396320923440059, "current_ratio": 1.5846284105799897, "debt_to_equity_ratio": 1.0750730410652158, "profit_margin": 0.13539364611205792, "quarter": 4, "return_on_assets": 0.08660212115273949, "return_on_equity": 0.16538319169897225 } ], "income_statement": [ { "depreciation": 186447, "expenses": 3045302, "income_tax": 223124, "marketing_expense": 594593, "net_income": 787388, "net_profit": 564264, "operational_expense": 2093798, "product_revenue": 890858, "quarter": 1, "rd_expense": 312360, "revenue": 3832690, "salaries_expense": 956094, "service_revenue": 2941832 }, { "depreciation": 168677, "expenses": 3007525, "income_tax": 200243, "marketing_expense": 601441, "net_income": 748349, "net_profit": 548106, "operational_expense": 1992408, "product_revenue": 1287889, "quarter": 2, "rd_expense": 561932, "revenue": 3755874, "salaries_expense": 966191, "service_revenue": 2467985 }, { "depreciation": 213340, "expenses": 2970217, "income_tax": 191390, "marketing_expense": 466919, "net_income": 710381, "net_profit": 518991, "operational_expense": 1556917, "product_revenue": 795411, "quarter": 3, "rd_expense": 326541, "revenue": 3680598, "salaries_expense": 1303456, "service_revenue": 2885187 }, { "depreciation": 219304, "expenses": 2933372, "income_tax": 185117, "marketing_expense": 525010, "net_income": 673459, "net_profit": 488342, "operational_expense": 1940893, "product_revenue": 1339744, "quarter": 4, "rd_expense": 486824, "revenue": 3606831, "salaries_expense": 1257344, "service_revenue": 2267087 } ], "market_conditions": { "gdp_growth": [ 0.015937573478373178, 0.01969904922466044, 0.008908482766314882, 0.019910963527216646 ], "inflation_rate": [ 0.013031095996695649, 0.013654240850799589, 0.008864175510748563, 0.01803118618592276 ], "interest_rate": [ 0.04054806048817515, 0.0404858906417677, 0.03940458853612178, 0.03972285947587137 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 117476, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 2555066, "net_revenue": 2182903, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 7252 }, { "average_project_size": 198322, "billable_hours_per_employee": 150, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 2671397, "net_revenue": 2182585, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 7251 }, { "average_project_size": 178244, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 2748023, "net_revenue": 2182267, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 7250 }, { "average_project_size": 152311, "billable_hours_per_employee": 123, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 2431681, "net_revenue": 2181949, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 7249 } ], "balance_sheet": [ { "assets": 3135796, "current_assets": 1089725, "current_liabilities": 1020403, "equity": 1974714, "fixed_assets": 2046071, "liabilities": 1730308, "long_term_liabilities": 709905, "quarter": 1 }, { "assets": 3227449, "current_assets": 1512757, "current_liabilities": 831341, "equity": 2032436, "fixed_assets": 1714692, "liabilities": 1761153, "long_term_liabilities": 929812, "quarter": 2 }, { "assets": 3321780, "current_assets": 1023381, "current_liabilities": 821206, "equity": 2129219, "fixed_assets": 2298399, "liabilities": 1792548, "long_term_liabilities": 971342, "quarter": 3 }, { "assets": 3418869, "current_assets": 1521569, "current_liabilities": 961525, "equity": 2172919, "fixed_assets": 1897300, "liabilities": 1824502, "long_term_liabilities": 862977, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61984, "financing_cash_flow": 172971, "investing_cash_flow": -164260, "net_cash_flow": 394453, "operating_cash_flow": 703899, "quarter": 1 }, { "change_in_working_capital": -85658, "financing_cash_flow": -84918, "investing_cash_flow": -136107, "net_cash_flow": 12197, "operating_cash_flow": 704635, "quarter": 2 }, { "change_in_working_capital": 72217, "financing_cash_flow": 74250, "investing_cash_flow": -411484, "net_cash_flow": 145639, "operating_cash_flow": 670914, "quarter": 3 }, { "change_in_working_capital": 37091, "financing_cash_flow": 18856, "investing_cash_flow": -469214, "net_cash_flow": 565548, "operating_cash_flow": 695793, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6961240463346468, "current_ratio": 1.067935903755673, "debt_to_equity_ratio": 0.876232203752037, "profit_margin": 0.2607655951730333, "quarter": 1, "return_on_assets": 0.1815252012567144, "return_on_equity": 0.2882574387987324 }, { "asset_turnover_ratio": 0.6762570066947611, "current_ratio": 1.819658840355522, "debt_to_equity_ratio": 0.8665232263156134, "profit_margin": 0.25938966867269775, "quarter": 2, "return_on_assets": 0.17541408090414443, "return_on_equity": 0.278552436583489 }, { "asset_turnover_ratio": 0.656957113354888, "current_ratio": 1.2461927944997966, "debt_to_equity_ratio": 0.8418805205101025, "profit_margin": 0.274937484734911, "quarter": 3, "return_on_assets": 0.18062213632450072, "return_on_equity": 0.2817873595905353 }, { "asset_turnover_ratio": 0.6382078400781077, "current_ratio": 1.5824539143548009, "debt_to_equity_ratio": 0.8396548605815495, "profit_margin": 0.26515376848863104, "quarter": 4, "return_on_assets": 0.16922321387569983, "return_on_equity": 0.2662556680667802 } ], "income_statement": [ { "depreciation": 134673, "expenses": 1453229, "income_tax": 160448, "marketing_expense": 181593, "net_income": 729674, "net_profit": 569226, "operational_expense": 927512, "product_revenue": 494543, "quarter": 1, "rd_expense": 152100, "revenue": 2182903, "salaries_expense": 725737, "service_revenue": 1688360 }, { "depreciation": 138495, "expenses": 1435382, "income_tax": 181063, "marketing_expense": 216279, "net_income": 747203, "net_profit": 566140, "operational_expense": 810417, "product_revenue": 596364, "quarter": 2, "rd_expense": 280912, "revenue": 2182585, "salaries_expense": 547534, "service_revenue": 1586221 }, { "depreciation": 70927, "expenses": 1417755, "income_tax": 164525, "marketing_expense": 257666, "net_income": 764512, "net_profit": 599987, "operational_expense": 989249, "product_revenue": 601555, "quarter": 3, "rd_expense": 282116, "revenue": 2182267, "salaries_expense": 446352, "service_revenue": 1580712 }, { "depreciation": 117241, "expenses": 1400344, "income_tax": 203053, "marketing_expense": 223734, "net_income": 781605, "net_profit": 578552, "operational_expense": 700620, "product_revenue": 829847, "quarter": 4, "rd_expense": 212092, "revenue": 2181949, "salaries_expense": 428027, "service_revenue": 1352102 } ], "market_conditions": { "gdp_growth": [ 0.029428897372881825, 0.023062557554646444, 0.01831169890689742, 0.021326826057533763 ], "inflation_rate": [ 0.015217790237324717, 0.01357868573322234, 0.006788480850836901, 0.0077621726872838725 ], "interest_rate": [ 0.031962313031846795, 0.031415042391606876, 0.030793928330751303, 0.024789616967328912 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2008, "industry": "Advertising", "location": "Lake Mollyburgh", "name": "Allen Ltd", "num_employees": 259, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.allenltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 134768, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 3626190, "net_revenue": 3087812, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 11922 }, { "average_project_size": 123206, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 3527440, "net_revenue": 3205841, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 12378 }, { "average_project_size": 56697, "billable_hours_per_employee": 126, "client_concentration": 0.4, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 3900886, "net_revenue": 3328381, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 12851 }, { "average_project_size": 196002, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 3988150, "net_revenue": 3455606, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 13342 } ], "balance_sheet": [ { "assets": 4304133, "current_assets": 1752777, "current_liabilities": 1107382, "equity": 2367866, "fixed_assets": 2551356, "liabilities": 2470104, "long_term_liabilities": 1362722, "quarter": 1 }, { "assets": 4378508, "current_assets": 1557324, "current_liabilities": 1373849, "equity": 2430584, "fixed_assets": 2821184, "liabilities": 2491407, "long_term_liabilities": 1117558, "quarter": 2 }, { "assets": 4454168, "current_assets": 2166817, "current_liabilities": 1315366, "equity": 2509675, "fixed_assets": 2287351, "liabilities": 2512894, "long_term_liabilities": 1197528, "quarter": 3 }, { "assets": 4531136, "current_assets": 2214691, "current_liabilities": 1492089, "equity": 2639493, "fixed_assets": 2316445, "liabilities": 2534566, "long_term_liabilities": 1042477, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94188, "financing_cash_flow": -157106, "investing_cash_flow": -422945, "net_cash_flow": 462402, "operating_cash_flow": 725529, "quarter": 1 }, { "change_in_working_capital": -24522, "financing_cash_flow": -33925, "investing_cash_flow": -151668, "net_cash_flow": 356616, "operating_cash_flow": 720537, "quarter": 2 }, { "change_in_working_capital": 91806, "financing_cash_flow": 15500, "investing_cash_flow": -193881, "net_cash_flow": 577508, "operating_cash_flow": 718004, "quarter": 3 }, { "change_in_working_capital": 75352, "financing_cash_flow": 143880, "investing_cash_flow": -330875, "net_cash_flow": 419710, "operating_cash_flow": 794807, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7174062697411999, "current_ratio": 1.582811532063913, "debt_to_equity_ratio": 1.0431772743896826, "profit_margin": 0.17288520156019863, "quarter": 1, "return_on_assets": 0.12402892754475756, "return_on_equity": 0.22545068006382118 }, { "asset_turnover_ratio": 0.7321765770440525, "current_ratio": 1.1335481555833282, "debt_to_equity_ratio": 1.0250240271473852, "profit_margin": 0.16952899410794234, "quarter": 2, "return_on_assets": 0.12412515861567457, "return_on_equity": 0.22360181750558714 }, { "asset_turnover_ratio": 0.7472508895039432, "current_ratio": 1.6473110906013992, "debt_to_equity_ratio": 1.0012826361979141, "profit_margin": 0.17077401895996883, "quarter": 3, "return_on_assets": 0.12761103757199999, "return_on_equity": 0.22648390727883091 }, { "asset_turnover_ratio": 0.7626356834136075, "current_ratio": 1.4842888058286068, "debt_to_equity_ratio": 0.9602472899151466, "profit_margin": 0.1860521714570469, "quarter": 4, "return_on_assets": 0.14189002492973066, "return_on_equity": 0.24357821748343336 } ], "income_statement": [ { "depreciation": 191692, "expenses": 2389227, "income_tax": 164748, "marketing_expense": 390223, "net_income": 698585, "net_profit": 533837, "operational_expense": 1272590, "product_revenue": 966680, "quarter": 1, "rd_expense": 246876, "revenue": 3087812, "salaries_expense": 784166, "service_revenue": 2121132 }, { "depreciation": 177054, "expenses": 2460210, "income_tax": 202148, "marketing_expense": 386148, "net_income": 745631, "net_profit": 543483, "operational_expense": 1609193, "product_revenue": 661053, "quarter": 2, "rd_expense": 409198, "revenue": 3205841, "salaries_expense": 778028, "service_revenue": 2544788 }, { "depreciation": 149603, "expenses": 2533302, "income_tax": 226678, "marketing_expense": 417210, "net_income": 795079, "net_profit": 568401, "operational_expense": 1744821, "product_revenue": 855725, "quarter": 3, "rd_expense": 449177, "revenue": 3328381, "salaries_expense": 951869, "service_revenue": 2472656 }, { "depreciation": 151884, "expenses": 2608566, "income_tax": 204117, "marketing_expense": 436011, "net_income": 847040, "net_profit": 642923, "operational_expense": 1585769, "product_revenue": 996797, "quarter": 4, "rd_expense": 265289, "revenue": 3455606, "salaries_expense": 1128928, "service_revenue": 2458809 } ], "market_conditions": { "gdp_growth": [ 0.029822082913531812, 0.04238945588468355, 0.03535062684721805, 0.04692079474239414 ], "inflation_rate": [ 0.0016687122406949294, 0.009181401454864062, 0.003258677162838622, 0.005184476898259012 ], "interest_rate": [ 0.013326361599999323, 0.008408794607020462, 0.009252730745407327, 0.012268582026371964 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 136542, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 1257806, "net_revenue": 1042548, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 4025 }, { "average_project_size": 58964, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 1327144, "net_revenue": 1095059, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 4228 }, { "average_project_size": 103824, "billable_hours_per_employee": 100, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 1378535, "net_revenue": 1150215, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 4441 }, { "average_project_size": 105968, "billable_hours_per_employee": 116, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 1328983, "net_revenue": 1208150, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 4665 } ], "balance_sheet": [ { "assets": 1522465, "current_assets": 495612, "current_liabilities": 487075, "equity": 828242, "fixed_assets": 1026853, "liabilities": 863289, "long_term_liabilities": 376214, "quarter": 1 }, { "assets": 1565984, "current_assets": 586320, "current_liabilities": 524419, "equity": 865285, "fixed_assets": 979664, "liabilities": 878074, "long_term_liabilities": 353655, "quarter": 2 }, { "assets": 1610748, "current_assets": 706085, "current_liabilities": 395950, "equity": 903904, "fixed_assets": 904663, "liabilities": 893113, "long_term_liabilities": 497163, "quarter": 3 }, { "assets": 1656791, "current_assets": 714392, "current_liabilities": 368752, "equity": 959212, "fixed_assets": 942399, "liabilities": 908409, "long_term_liabilities": 539657, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95928, "financing_cash_flow": 75084, "investing_cash_flow": -270607, "net_cash_flow": -8277, "operating_cash_flow": 247762, "quarter": 1 }, { "change_in_working_capital": -42450, "financing_cash_flow": 147858, "investing_cash_flow": -230922, "net_cash_flow": -151245, "operating_cash_flow": 230457, "quarter": 2 }, { "change_in_working_capital": -47597, "financing_cash_flow": -113545, "investing_cash_flow": -212419, "net_cash_flow": 192646, "operating_cash_flow": 272247, "quarter": 3 }, { "change_in_working_capital": -66805, "financing_cash_flow": -186431, "investing_cash_flow": -406396, "net_cash_flow": -339213, "operating_cash_flow": 279304, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6847763331176743, "current_ratio": 1.0175270748857979, "debt_to_equity_ratio": 1.042314927279708, "profit_margin": 0.16216615446003446, "quarter": 1, "return_on_assets": 0.11104754460693678, "return_on_equity": 0.20412633022715584 }, { "asset_turnover_ratio": 0.69927853669003, "current_ratio": 1.1180372946060306, "debt_to_equity_ratio": 1.014780101353889, "profit_margin": 0.16197757381109146, "quarter": 2, "return_on_assets": 0.11326744079122136, "return_on_equity": 0.2049902633236448 }, { "asset_turnover_ratio": 0.7140874922706718, "current_ratio": 1.783268089405228, "debt_to_equity_ratio": 0.9880617853223351, "profit_margin": 0.16194276722178028, "quarter": 3, "return_on_assets": 0.11564130453677422, "return_on_equity": 0.20607166247743122 }, { "asset_turnover_ratio": 0.7292108660657862, "current_ratio": 1.9373237297696013, "debt_to_equity_ratio": 0.9470367343194205, "profit_margin": 0.17450647684476264, "quarter": 4, "return_on_assets": 0.12725201911405845, "return_on_equity": 0.2197949983945155 } ], "income_statement": [ { "depreciation": 78696, "expenses": 817275, "income_tax": 56207, "marketing_expense": 132785, "net_income": 225273, "net_profit": 169066, "operational_expense": 528232, "product_revenue": 378842, "quarter": 1, "rd_expense": 95444, "revenue": 1042548, "salaries_expense": 315028, "service_revenue": 663706 }, { "depreciation": 53082, "expenses": 851798, "income_tax": 65886, "marketing_expense": 126987, "net_income": 243261, "net_profit": 177375, "operational_expense": 456889, "product_revenue": 279975, "quarter": 2, "rd_expense": 113130, "revenue": 1095059, "salaries_expense": 335458, "service_revenue": 815084 }, { "depreciation": 85978, "expenses": 887780, "income_tax": 76166, "marketing_expense": 152212, "net_income": 262435, "net_profit": 186269, "operational_expense": 605617, "product_revenue": 402300, "quarter": 3, "rd_expense": 144239, "revenue": 1150215, "salaries_expense": 378882, "service_revenue": 747915 }, { "depreciation": 68474, "expenses": 925281, "income_tax": 72039, "marketing_expense": 141178, "net_income": 282869, "net_profit": 210830, "operational_expense": 465341, "product_revenue": 315260, "quarter": 4, "rd_expense": 148704, "revenue": 1208150, "salaries_expense": 375251, "service_revenue": 892890 } ], "market_conditions": { "gdp_growth": [ 0.053819183901520226, 0.050555230278352306, 0.048896591991219235, 0.04686915882320624 ], "inflation_rate": [ 0.009258158562734615, 0.007313330236493131, 0.008838613045117245, 0.014288908492314917 ], "interest_rate": [ 0.01986056870700957, 0.016710191003355176, 0.019130704807838277, 0.017092210261841222 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 86995, "billable_hours_per_employee": 132, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 6244511, "net_revenue": 4944784, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 19092 }, { "average_project_size": 143337, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 6483698, "net_revenue": 5048744, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 19493 }, { "average_project_size": 100885, "billable_hours_per_employee": 141, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 6023497, "net_revenue": 5154891, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 19903 }, { "average_project_size": 157390, "billable_hours_per_employee": 93, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 6618622, "net_revenue": 5263269, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 20322 } ], "balance_sheet": [ { "assets": 5670913, "current_assets": 1804638, "current_liabilities": 1366777, "equity": 3614008, "fixed_assets": 3866275, "liabilities": 3344911, "long_term_liabilities": 1978134, "quarter": 1 }, { "assets": 5746201, "current_assets": 1988018, "current_liabilities": 2004127, "equity": 3582985, "fixed_assets": 3758183, "liabilities": 3409949, "long_term_liabilities": 1405822, "quarter": 2 }, { "assets": 5822489, "current_assets": 2131906, "current_liabilities": 1945011, "equity": 3554965, "fixed_assets": 3690583, "liabilities": 3476251, "long_term_liabilities": 1531240, "quarter": 3 }, { "assets": 5899789, "current_assets": 2501300, "current_liabilities": 1485184, "equity": 3567872, "fixed_assets": 3398489, "liabilities": 3543843, "long_term_liabilities": 2058659, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59896, "financing_cash_flow": -39122, "investing_cash_flow": -493972, "net_cash_flow": 1170858, "operating_cash_flow": 1503216, "quarter": 1 }, { "change_in_working_capital": 17224, "financing_cash_flow": -194995, "investing_cash_flow": -464568, "net_cash_flow": 1401292, "operating_cash_flow": 1469693, "quarter": 2 }, { "change_in_working_capital": 16574, "financing_cash_flow": 140007, "investing_cash_flow": -338287, "net_cash_flow": 804161, "operating_cash_flow": 1432130, "quarter": 3 }, { "change_in_working_capital": 67995, "financing_cash_flow": -50028, "investing_cash_flow": -477490, "net_cash_flow": 1048405, "operating_cash_flow": 1460251, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8719555387289489, "current_ratio": 1.3203602343323015, "debt_to_equity_ratio": 0.9255405632749014, "profit_margin": 0.2604777074185647, "quarter": 1, "return_on_assets": 0.2271249796990361, "return_on_equity": 0.35639268092378323 }, { "asset_turnover_ratio": 0.8786229371370754, "current_ratio": 0.991962086235054, "debt_to_equity_ratio": 0.9517061891132673, "profit_margin": 0.246939238749281, "quarter": 2, "return_on_assets": 0.2169664792442868, "return_on_equity": 0.3479593132541722 }, { "asset_turnover_ratio": 0.8853414750976772, "current_ratio": 1.0960894308566893, "debt_to_equity_ratio": 0.9778580098538242, "profit_margin": 0.23448158263676186, "quarter": 3, "return_on_assets": 0.20759627025486865, "return_on_equity": 0.3400109424424713 }, { "asset_turnover_ratio": 0.8921113958482244, "current_ratio": 1.6841684262690684, "debt_to_equity_ratio": 0.9932651731900696, "profit_margin": 0.23026107918861832, "quarter": 4, "return_on_assets": 0.20541853276447683, "return_on_equity": 0.3396775444859008 } ], "income_statement": [ { "depreciation": 215210, "expenses": 3255643, "income_tax": 401135, "marketing_expense": 450147, "net_income": 1689141, "net_profit": 1288006, "operational_expense": 1756578, "product_revenue": 1389671, "quarter": 1, "rd_expense": 613241, "revenue": 4944784, "salaries_expense": 1323436, "service_revenue": 3555113 }, { "depreciation": 222960, "expenses": 3345545, "income_tax": 456466, "marketing_expense": 357174, "net_income": 1703199, "net_profit": 1246733, "operational_expense": 2244210, "product_revenue": 1506501, "quarter": 2, "rd_expense": 431410, "revenue": 5048744, "salaries_expense": 1107378, "service_revenue": 3542243 }, { "depreciation": 223403, "expenses": 3437930, "income_tax": 508234, "marketing_expense": 619459, "net_income": 1716961, "net_profit": 1208727, "operational_expense": 2093777, "product_revenue": 2015572, "quarter": 3, "rd_expense": 531878, "revenue": 5154891, "salaries_expense": 1190343, "service_revenue": 3139319 }, { "depreciation": 248325, "expenses": 3532866, "income_tax": 518477, "marketing_expense": 598148, "net_income": 1730403, "net_profit": 1211926, "operational_expense": 2198882, "product_revenue": 1461164, "quarter": 4, "rd_expense": 480271, "revenue": 5263269, "salaries_expense": 1673043, "service_revenue": 3802105 } ], "market_conditions": { "gdp_growth": [ 0.034994859987736944, 0.03203806091075941, 0.031133515589263118, 0.024668533246600052 ], "inflation_rate": [ 0.009021218002555377, 0.005548060618117704, 0.011216722348326318, 0.006188982453892475 ], "interest_rate": [ 0.013070357228695288, 0.01424640877500798, 0.013399341134483725, 0.01907121782240229 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 175834, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 4435654, "net_revenue": 3701257, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 14291 }, { "average_project_size": 161162, "billable_hours_per_employee": 137, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 4682928, "net_revenue": 3820184, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 14750 }, { "average_project_size": 178406, "billable_hours_per_employee": 143, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 4365861, "net_revenue": 3942934, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15224 }, { "average_project_size": 109663, "billable_hours_per_employee": 127, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 4785488, "net_revenue": 4069627, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 15713 } ], "balance_sheet": [ { "assets": 3783533, "current_assets": 1788311, "current_liabilities": 1068352, "equity": 2338710, "fixed_assets": 1995222, "liabilities": 2213085, "long_term_liabilities": 1144733, "quarter": 1 }, { "assets": 3855955, "current_assets": 1749302, "current_liabilities": 989952, "equity": 2422168, "fixed_assets": 2106653, "liabilities": 2236427, "long_term_liabilities": 1246475, "quarter": 2 }, { "assets": 3929763, "current_assets": 1816128, "current_liabilities": 989231, "equity": 2480437, "fixed_assets": 2113635, "liabilities": 2260014, "long_term_liabilities": 1270783, "quarter": 3 }, { "assets": 4004984, "current_assets": 1983418, "current_liabilities": 1100876, "equity": 2491147, "fixed_assets": 2021566, "liabilities": 2283850, "long_term_liabilities": 1182974, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35397, "financing_cash_flow": 160209, "investing_cash_flow": -169404, "net_cash_flow": 758685, "operating_cash_flow": 1019695, "quarter": 1 }, { "change_in_working_capital": -27176, "financing_cash_flow": 167534, "investing_cash_flow": -312827, "net_cash_flow": 654099, "operating_cash_flow": 1041954, "quarter": 2 }, { "change_in_working_capital": -73462, "financing_cash_flow": -185391, "investing_cash_flow": -274024, "net_cash_flow": 734939, "operating_cash_flow": 1017460, "quarter": 3 }, { "change_in_working_capital": 75973, "financing_cash_flow": -9194, "investing_cash_flow": -148914, "net_cash_flow": 945867, "operating_cash_flow": 934744, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9782541872900276, "current_ratio": 1.6738968055472354, "debt_to_equity_ratio": 0.9462844901676565, "profit_margin": 0.2075678614049227, "quarter": 1, "return_on_assets": 0.20305412956620175, "return_on_equity": 0.32849818917266355 }, { "asset_turnover_ratio": 0.9907231801201, "current_ratio": 1.7670573926816653, "debt_to_equity_ratio": 0.9233162191887598, "profit_margin": 0.21010506300220094, "quarter": 2, "return_on_assets": 0.20815595617687446, "return_on_equity": 0.3313725554957377 }, { "asset_turnover_ratio": 1.0033516016105806, "current_ratio": 1.8358987941138116, "debt_to_equity_ratio": 0.9111354168640445, "profit_margin": 0.20560526754949487, "quarter": 3, "return_on_assets": 0.20629437449535762, "return_on_equity": 0.32683273149045916 }, { "asset_turnover_ratio": 1.0161406387640999, "current_ratio": 1.8016724862745668, "debt_to_equity_ratio": 0.9167865244403481, "profit_margin": 0.1892097236429776, "quarter": 4, "return_on_assets": 0.19226368944295408, "return_on_equity": 0.309099784155652 } ], "income_statement": [ { "depreciation": 251433, "expenses": 2694323, "income_tax": 238672, "marketing_expense": 478488, "net_income": 1006934, "net_profit": 768262, "operational_expense": 1513753, "product_revenue": 1223510, "quarter": 1, "rd_expense": 289567, "revenue": 3701257, "salaries_expense": 1328302, "service_revenue": 2477747 }, { "depreciation": 239314, "expenses": 2793869, "income_tax": 223675, "marketing_expense": 401879, "net_income": 1026315, "net_profit": 802640, "operational_expense": 1400082, "product_revenue": 1153972, "quarter": 2, "rd_expense": 290101, "revenue": 3820184, "salaries_expense": 1043738, "service_revenue": 2666212 }, { "depreciation": 206772, "expenses": 2897093, "income_tax": 235153, "marketing_expense": 369112, "net_income": 1045841, "net_profit": 810688, "operational_expense": 1931082, "product_revenue": 1101942, "quarter": 3, "rd_expense": 419148, "revenue": 3942934, "salaries_expense": 1383577, "service_revenue": 2840992 }, { "depreciation": 164731, "expenses": 3004132, "income_tax": 295482, "marketing_expense": 392197, "net_income": 1065495, "net_profit": 770013, "operational_expense": 2036181, "product_revenue": 829337, "quarter": 4, "rd_expense": 432225, "revenue": 4069627, "salaries_expense": 1351318, "service_revenue": 3240290 } ], "market_conditions": { "gdp_growth": [ 0.05414676845098447, 0.06231159371568443, 0.04931885499490968, 0.048765628535042384 ], "inflation_rate": [ 0.005510658433097045, 0.00671372957653899, 0.005147915481831774, 0.004606473639784536 ], "interest_rate": [ 0.00738457706637004, 0.012052115000642204, 0.012646439541369917, 0.015080077354118659 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 110693, "billable_hours_per_employee": 111, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 3958528, "net_revenue": 3125485, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 12068 }, { "average_project_size": 196672, "billable_hours_per_employee": 81, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 4072534, "net_revenue": 3198504, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 12349 }, { "average_project_size": 156773, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 3981322, "net_revenue": 3273229, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 12638 }, { "average_project_size": 103099, "billable_hours_per_employee": 136, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 4006075, "net_revenue": 3349700, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 12933 } ], "balance_sheet": [ { "assets": 3919236, "current_assets": 1702405, "current_liabilities": 926406, "equity": 2653099, "fixed_assets": 2216831, "liabilities": 1801314, "long_term_liabilities": 874908, "quarter": 1 }, { "assets": 3983159, "current_assets": 1607753, "current_liabilities": 971022, "equity": 2669904, "fixed_assets": 2375406, "liabilities": 1842813, "long_term_liabilities": 871791, "quarter": 2 }, { "assets": 4048125, "current_assets": 1215725, "current_liabilities": 787885, "equity": 2734887, "fixed_assets": 2832400, "liabilities": 1885268, "long_term_liabilities": 1097383, "quarter": 3 }, { "assets": 4114150, "current_assets": 1871324, "current_liabilities": 801934, "equity": 2753741, "fixed_assets": 2242826, "liabilities": 1928700, "long_term_liabilities": 1126766, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2895, "financing_cash_flow": -186280, "investing_cash_flow": -127916, "net_cash_flow": 239535, "operating_cash_flow": 746940, "quarter": 1 }, { "change_in_working_capital": -92023, "financing_cash_flow": -165351, "investing_cash_flow": -247655, "net_cash_flow": 369716, "operating_cash_flow": 743323, "quarter": 2 }, { "change_in_working_capital": -49676, "financing_cash_flow": -174343, "investing_cash_flow": -305397, "net_cash_flow": 690080, "operating_cash_flow": 756502, "quarter": 3 }, { "change_in_working_capital": -86819, "financing_cash_flow": -148130, "investing_cash_flow": -100114, "net_cash_flow": 437124, "operating_cash_flow": 767428, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7974730279064594, "current_ratio": 1.8376446180184498, "debt_to_equity_ratio": 0.6789471482217588, "profit_margin": 0.17123006509389743, "quarter": 1, "return_on_assets": 0.1365513584790505, "return_on_equity": 0.20171768938889956 }, { "asset_turnover_ratio": 0.8030068596307605, "current_ratio": 1.6557328258268094, "debt_to_equity_ratio": 0.6902169516207324, "profit_margin": 0.16556427629916987, "quarter": 2, "return_on_assets": 0.13294924957803592, "return_on_equity": 0.1983434610382995 }, { "asset_turnover_ratio": 0.8085790335031651, "current_ratio": 1.5430234107769536, "debt_to_equity_ratio": 0.6893403639711623, "profit_margin": 0.17476015274213932, "quarter": 3, "return_on_assets": 0.14130739539910453, "return_on_equity": 0.20916037847267546 }, { "asset_turnover_ratio": 0.8141900514079458, "current_ratio": 2.33351373055638, "debt_to_equity_ratio": 0.7003926658316814, "profit_margin": 0.16965429739976715, "quarter": 4, "return_on_assets": 0.13813084112149532, "return_on_equity": 0.20637053375753203 } ], "income_statement": [ { "depreciation": 211763, "expenses": 2385766, "income_tax": 204542, "marketing_expense": 379126, "net_income": 739719, "net_profit": 535177, "operational_expense": 1545667, "product_revenue": 1141049, "quarter": 1, "rd_expense": 342894, "revenue": 3125485, "salaries_expense": 990759, "service_revenue": 1984436 }, { "depreciation": 213765, "expenses": 2459899, "income_tax": 209047, "marketing_expense": 383251, "net_income": 738605, "net_profit": 529558, "operational_expense": 1524639, "product_revenue": 1226435, "quarter": 2, "rd_expense": 451349, "revenue": 3198504, "salaries_expense": 1138860, "service_revenue": 1972069 }, { "depreciation": 184472, "expenses": 2536336, "income_tax": 164863, "marketing_expense": 483222, "net_income": 736893, "net_profit": 572030, "operational_expense": 1508244, "product_revenue": 718402, "quarter": 3, "rd_expense": 350838, "revenue": 3273229, "salaries_expense": 846284, "service_revenue": 2554827 }, { "depreciation": 199137, "expenses": 2615147, "income_tax": 166262, "marketing_expense": 364837, "net_income": 734553, "net_profit": 568291, "operational_expense": 1443158, "product_revenue": 1112006, "quarter": 4, "rd_expense": 345689, "revenue": 3349700, "salaries_expense": 813785, "service_revenue": 2237694 } ], "market_conditions": { "gdp_growth": [ 0.02743412497814871, 0.037475475570695437, 0.031131838438237268, 0.03673296136364096 ], "inflation_rate": [ 0.005962919467151848, 0.008282971168572205, 0.006836585521467592, 0.0066247630002842315 ], "interest_rate": [ 0.012803595018050812, 0.016724285430614286, 0.01303502651546717, 0.017805377227819937 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 94902, "billable_hours_per_employee": 84, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 3348188, "net_revenue": 2699620, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 10423 }, { "average_project_size": 58652, "billable_hours_per_employee": 120, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 3358231, "net_revenue": 2781205, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 10738 }, { "average_project_size": 121032, "billable_hours_per_employee": 133, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 3664608, "net_revenue": 2865255, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 11063 }, { "average_project_size": 54913, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 3447191, "net_revenue": 2951846, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 11397 } ], "balance_sheet": [ { "assets": 3406862, "current_assets": 1292452, "current_liabilities": 699527, "equity": 2392143, "fixed_assets": 2114410, "liabilities": 1655445, "long_term_liabilities": 955918, "quarter": 1 }, { "assets": 3458746, "current_assets": 1635728, "current_liabilities": 739363, "equity": 2405359, "fixed_assets": 1823018, "liabilities": 1695211, "long_term_liabilities": 955848, "quarter": 2 }, { "assets": 3511420, "current_assets": 1409051, "current_liabilities": 1041149, "equity": 2460652, "fixed_assets": 2102369, "liabilities": 1735933, "long_term_liabilities": 694784, "quarter": 3 }, { "assets": 3564896, "current_assets": 1675884, "current_liabilities": 893269, "equity": 2450334, "fixed_assets": 1889012, "liabilities": 1777632, "long_term_liabilities": 884363, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95787, "financing_cash_flow": -134463, "investing_cash_flow": -490258, "net_cash_flow": 181175, "operating_cash_flow": 777764, "quarter": 1 }, { "change_in_working_capital": 5954, "financing_cash_flow": 69979, "investing_cash_flow": -165849, "net_cash_flow": 623256, "operating_cash_flow": 815966, "quarter": 2 }, { "change_in_working_capital": -98652, "financing_cash_flow": 41009, "investing_cash_flow": -425250, "net_cash_flow": 384939, "operating_cash_flow": 858930, "quarter": 3 }, { "change_in_working_capital": -18517, "financing_cash_flow": 152990, "investing_cash_flow": -185074, "net_cash_flow": 837609, "operating_cash_flow": 851330, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7924066193464837, "current_ratio": 1.847608455427739, "debt_to_equity_ratio": 0.6920342972807227, "profit_margin": 0.23733932923892992, "quarter": 1, "return_on_assets": 0.1880692555201825, "return_on_equity": 0.2678460275995206 }, { "asset_turnover_ratio": 0.804107905003721, "current_ratio": 2.2123476560228195, "debt_to_equity_ratio": 0.70476423685612, "profit_margin": 0.2307719136129843, "quarter": 2, "return_on_assets": 0.18556551998903648, "return_on_equity": 0.26683085560201203 }, { "asset_turnover_ratio": 0.8159818534951672, "current_ratio": 1.3533615265442314, "debt_to_equity_ratio": 0.7054768410974002, "profit_margin": 0.23912880354453617, "quarter": 3, "return_on_assets": 0.19512476434035234, "return_on_equity": 0.27844855753678294 }, { "asset_turnover_ratio": 0.8280314488837823, "current_ratio": 1.876124661216274, "debt_to_equity_ratio": 0.7254651814813817, "profit_margin": 0.22462892711882665, "quarter": 4, "return_on_assets": 0.1859998159834116, "return_on_equity": 0.27060392583215187 } ], "income_statement": [ { "depreciation": 137038, "expenses": 1868853, "income_tax": 190041, "marketing_expense": 219409, "net_income": 830767, "net_profit": 640726, "operational_expense": 1208851, "product_revenue": 586064, "quarter": 1, "rd_expense": 342010, "revenue": 2699620, "salaries_expense": 888993, "service_revenue": 2113556 }, { "depreciation": 174142, "expenses": 1932533, "income_tax": 206848, "marketing_expense": 254083, "net_income": 848672, "net_profit": 641824, "operational_expense": 1316909, "product_revenue": 610187, "quarter": 2, "rd_expense": 322369, "revenue": 2781205, "salaries_expense": 881026, "service_revenue": 2171018 }, { "depreciation": 173765, "expenses": 1998383, "income_tax": 181707, "marketing_expense": 233554, "net_income": 866872, "net_profit": 685165, "operational_expense": 1233097, "product_revenue": 1101569, "quarter": 3, "rd_expense": 265341, "revenue": 2865255, "salaries_expense": 932847, "service_revenue": 1763686 }, { "depreciation": 188260, "expenses": 2066477, "income_tax": 222299, "marketing_expense": 352892, "net_income": 885369, "net_profit": 663070, "operational_expense": 1257447, "product_revenue": 735485, "quarter": 4, "rd_expense": 394432, "revenue": 2951846, "salaries_expense": 825152, "service_revenue": 2216361 } ], "market_conditions": { "gdp_growth": [ 0.031215052414676682, 0.04107188473591414, 0.0349509541550988, 0.04731845225665925 ], "inflation_rate": [ 0.013450758273513108, 0.006264125510213009, 0.009375943155340755, 0.006142123721014717 ], "interest_rate": [ 0.011955887491976151, 0.014905384181608847, 0.01646553501999909, 0.011206953323664181 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 183348, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 2568186, "net_revenue": 1992366, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 7693 }, { "average_project_size": 100416, "billable_hours_per_employee": 120, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 2420023, "net_revenue": 2073427, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 8006 }, { "average_project_size": 182339, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 2580814, "net_revenue": 2157786, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 8331 }, { "average_project_size": 182080, "billable_hours_per_employee": 131, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 2699932, "net_revenue": 2245577, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 8670 } ], "balance_sheet": [ { "assets": 2316340, "current_assets": 1000240, "current_liabilities": 443580, "equity": 1666785, "fixed_assets": 1316100, "liabilities": 966787, "long_term_liabilities": 523207, "quarter": 1 }, { "assets": 2372287, "current_assets": 722373, "current_liabilities": 461421, "equity": 1728792, "fixed_assets": 1649914, "liabilities": 977185, "long_term_liabilities": 515764, "quarter": 2 }, { "assets": 2429585, "current_assets": 1150022, "current_liabilities": 395754, "equity": 1780818, "fixed_assets": 1279563, "liabilities": 987694, "long_term_liabilities": 591940, "quarter": 3 }, { "assets": 2488268, "current_assets": 814926, "current_liabilities": 587971, "equity": 1848619, "fixed_assets": 1673342, "liabilities": 998316, "long_term_liabilities": 410345, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13875, "financing_cash_flow": 20460, "investing_cash_flow": -189674, "net_cash_flow": 258305, "operating_cash_flow": 445407, "quarter": 1 }, { "change_in_working_capital": 22072, "financing_cash_flow": 84745, "investing_cash_flow": -406645, "net_cash_flow": 295393, "operating_cash_flow": 428731, "quarter": 2 }, { "change_in_working_capital": -4429, "financing_cash_flow": -181111, "investing_cash_flow": -174488, "net_cash_flow": 5770, "operating_cash_flow": 476885, "quarter": 3 }, { "change_in_working_capital": 11044, "financing_cash_flow": -18329, "investing_cash_flow": -313137, "net_cash_flow": 295276, "operating_cash_flow": 507342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8601353859968743, "current_ratio": 2.254925830740791, "debt_to_equity_ratio": 0.5800310177977364, "profit_margin": 0.15922375708077732, "quarter": 1, "return_on_assets": 0.13695398775654696, "return_on_equity": 0.19032568687623178 }, { "asset_turnover_ratio": 0.8740203019280551, "current_ratio": 1.5655399299121626, "debt_to_equity_ratio": 0.5652415096784345, "profit_margin": 0.1609364593014367, "quarter": 2, "return_on_assets": 0.14066173274987387, "return_on_equity": 0.193019171768495 }, { "asset_turnover_ratio": 0.8881294542072, "current_ratio": 2.9059011406075492, "debt_to_equity_ratio": 0.5546293894154259, "profit_margin": 0.1570716465858987, "quarter": 3, "return_on_assets": 0.13949995575376042, "return_on_equity": 0.19032096485996886 }, { "asset_turnover_ratio": 0.9024658919376851, "current_ratio": 1.3859969284199392, "debt_to_equity_ratio": 0.540033397904057, "profit_margin": 0.15972153259496336, "quarter": 4, "return_on_assets": 0.14414323537496765, "return_on_equity": 0.19401888653097257 } ], "income_statement": [ { "depreciation": 128175, "expenses": 1543614, "income_tax": 131520, "marketing_expense": 285436, "net_income": 448752, "net_profit": 317232, "operational_expense": 1006972, "product_revenue": 414104, "quarter": 1, "rd_expense": 159256, "revenue": 1992366, "salaries_expense": 496561, "service_revenue": 1578262 }, { "depreciation": 95041, "expenses": 1610179, "income_tax": 129558, "marketing_expense": 257254, "net_income": 463248, "net_profit": 333690, "operational_expense": 946181, "product_revenue": 763692, "quarter": 2, "rd_expense": 182249, "revenue": 2073427, "salaries_expense": 743936, "service_revenue": 1309735 }, { "depreciation": 137958, "expenses": 1679615, "income_tax": 139244, "marketing_expense": 178990, "net_income": 478171, "net_profit": 338927, "operational_expense": 1095839, "product_revenue": 470541, "quarter": 3, "rd_expense": 233465, "revenue": 2157786, "salaries_expense": 524249, "service_revenue": 1687245 }, { "depreciation": 148675, "expenses": 1752046, "income_tax": 134864, "marketing_expense": 303087, "net_income": 493531, "net_profit": 358667, "operational_expense": 1079325, "product_revenue": 710747, "quarter": 4, "rd_expense": 227666, "revenue": 2245577, "salaries_expense": 846758, "service_revenue": 1534830 } ], "market_conditions": { "gdp_growth": [ 0.035362837905262186, 0.034173403957517015, 0.041198358559369444, 0.033358944323454105 ], "inflation_rate": [ 0.008170222948680212, 0.006854241205560817, 0.008386286210121337, 0.006492836489880569 ], "interest_rate": [ 0.021703753628266455, 0.018370016951935884, 0.013765085821269028, 0.021364557147625196 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 56510, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 1386332, "net_revenue": 1232696, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 4759 }, { "average_project_size": 157774, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 1440597, "net_revenue": 1274160, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4920 }, { "average_project_size": 82725, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 1592918, "net_revenue": 1317019, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 5085 }, { "average_project_size": 151303, "billable_hours_per_employee": 116, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 1607353, "net_revenue": 1361319, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 5256 } ], "balance_sheet": [ { "assets": 1769425, "current_assets": 534027, "current_liabilities": 368791, "equity": 1165844, "fixed_assets": 1235398, "liabilities": 826911, "long_term_liabilities": 458120, "quarter": 1 }, { "assets": 1809749, "current_assets": 798233, "current_liabilities": 340171, "equity": 1207182, "fixed_assets": 1011516, "liabilities": 841510, "long_term_liabilities": 501339, "quarter": 2 }, { "assets": 1850992, "current_assets": 639769, "current_liabilities": 368337, "equity": 1240144, "fixed_assets": 1211223, "liabilities": 856368, "long_term_liabilities": 488031, "quarter": 3 }, { "assets": 1893174, "current_assets": 820164, "current_liabilities": 471808, "equity": 1276021, "fixed_assets": 1073010, "liabilities": 871487, "long_term_liabilities": 399679, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76563, "financing_cash_flow": 131598, "investing_cash_flow": -232911, "net_cash_flow": 191566, "operating_cash_flow": 294070, "quarter": 1 }, { "change_in_working_capital": -95023, "financing_cash_flow": 56308, "investing_cash_flow": -495428, "net_cash_flow": 24648, "operating_cash_flow": 289777, "quarter": 2 }, { "change_in_working_capital": 34174, "financing_cash_flow": 113904, "investing_cash_flow": -388944, "net_cash_flow": -73477, "operating_cash_flow": 300094, "quarter": 3 }, { "change_in_working_capital": -88103, "financing_cash_flow": 62835, "investing_cash_flow": -338693, "net_cash_flow": 29317, "operating_cash_flow": 306864, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6966647357192308, "current_ratio": 1.4480478102773657, "debt_to_equity_ratio": 0.7092810015748248, "profit_margin": 0.18117200023363425, "quarter": 1, "return_on_assets": 0.12621614366248923, "return_on_equity": 0.1915607920099087 }, { "asset_turnover_ratio": 0.7040534350343611, "current_ratio": 2.3465639340214186, "debt_to_equity_ratio": 0.6970862719954406, "profit_margin": 0.1875298235700383, "quarter": 2, "return_on_assets": 0.13203101645587317, "return_on_equity": 0.19793452851351329 }, { "asset_turnover_ratio": 0.7115206332604355, "current_ratio": 1.7369121212368022, "debt_to_equity_ratio": 0.6905391631939517, "profit_margin": 0.18642100076004978, "quarter": 3, "return_on_assets": 0.13264238851383475, "return_on_equity": 0.19797700912152136 }, { "asset_turnover_ratio": 0.7190670271195357, "current_ratio": 1.738342715680955, "debt_to_equity_ratio": 0.6829723021799798, "profit_margin": 0.1868290973680673, "quarter": 4, "return_on_assets": 0.13434264362388243, "return_on_equity": 0.1993180363019104 } ], "income_statement": [ { "depreciation": 70740, "expenses": 935369, "income_tax": 73997, "marketing_expense": 172568, "net_income": 297327, "net_profit": 223330, "operational_expense": 611806, "product_revenue": 266026, "quarter": 1, "rd_expense": 101929, "revenue": 1232696, "salaries_expense": 342882, "service_revenue": 966670 }, { "depreciation": 50834, "expenses": 966230, "income_tax": 68987, "marketing_expense": 167588, "net_income": 307930, "net_profit": 238943, "operational_expense": 490515, "product_revenue": 290846, "quarter": 2, "rd_expense": 101179, "revenue": 1274160, "salaries_expense": 324723, "service_revenue": 983314 }, { "depreciation": 54574, "expenses": 998110, "income_tax": 73389, "marketing_expense": 127079, "net_income": 318909, "net_profit": 245520, "operational_expense": 668976, "product_revenue": 423716, "quarter": 3, "rd_expense": 110429, "revenue": 1317019, "salaries_expense": 429542, "service_revenue": 893303 }, { "depreciation": 52530, "expenses": 1031042, "income_tax": 75943, "marketing_expense": 122394, "net_income": 330277, "net_profit": 254334, "operational_expense": 660541, "product_revenue": 382806, "quarter": 4, "rd_expense": 115506, "revenue": 1361319, "salaries_expense": 469539, "service_revenue": 978513 } ], "market_conditions": { "gdp_growth": [ 0.03584669308237396, 0.03404567741965734, 0.0406910270367893, 0.03019694567058773 ], "inflation_rate": [ 0.01072843728181359, 0.0032824805189755482, 0.004628943501083926, 0.006942220312535871 ], "interest_rate": [ 0.014454904430254841, 0.012840875079837949, 0.013373896453485284, 0.016535004423315517 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 161589, "billable_hours_per_employee": 98, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 5140681, "net_revenue": 4291331, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 16569 }, { "average_project_size": 151220, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 4972296, "net_revenue": 4478078, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 17290 }, { "average_project_size": 75966, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 6066550, "net_revenue": 4672953, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 18042 }, { "average_project_size": 176705, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 6098295, "net_revenue": 4876308, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 18827 } ], "balance_sheet": [ { "assets": 4828014, "current_assets": 2068044, "current_liabilities": 1147492, "equity": 3009934, "fixed_assets": 2759970, "liabilities": 2633012, "long_term_liabilities": 1485520, "quarter": 1 }, { "assets": 4960115, "current_assets": 2000208, "current_liabilities": 1500863, "equity": 3099909, "fixed_assets": 2959907, "liabilities": 2708283, "long_term_liabilities": 1207420, "quarter": 2 }, { "assets": 5095830, "current_assets": 1584088, "current_liabilities": 1614888, "equity": 3287232, "fixed_assets": 3511742, "liabilities": 2785706, "long_term_liabilities": 1170818, "quarter": 3 }, { "assets": 5235259, "current_assets": 1794889, "current_liabilities": 1184872, "equity": 3313665, "fixed_assets": 3440370, "liabilities": 2865342, "long_term_liabilities": 1680470, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56673, "financing_cash_flow": -124354, "investing_cash_flow": -289029, "net_cash_flow": 718377, "operating_cash_flow": 980446, "quarter": 1 }, { "change_in_working_capital": -1110, "financing_cash_flow": -58601, "investing_cash_flow": -489141, "net_cash_flow": 755210, "operating_cash_flow": 1133171, "quarter": 2 }, { "change_in_working_capital": 36777, "financing_cash_flow": 94399, "investing_cash_flow": -273305, "net_cash_flow": 897720, "operating_cash_flow": 1304123, "quarter": 3 }, { "change_in_working_capital": 76573, "financing_cash_flow": -176803, "investing_cash_flow": -488776, "net_cash_flow": 716105, "operating_cash_flow": 1137826, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8888398003816891, "current_ratio": 1.80222955802742, "debt_to_equity_ratio": 0.8747739983667416, "profit_margin": 0.18990192087256844, "quarter": 1, "return_on_assets": 0.16879238544047304, "return_on_equity": 0.27074746489457907 }, { "asset_turnover_ratio": 0.9028173741939451, "current_ratio": 1.332705250246025, "debt_to_equity_ratio": 0.873665323724019, "profit_margin": 0.18938415096833955, "quarter": 2, "return_on_assets": 0.170979301891186, "return_on_equity": 0.2735812567401172 }, { "asset_turnover_ratio": 0.9170150888079076, "current_ratio": 0.9809274698926489, "debt_to_equity_ratio": 0.8474321252652688, "profit_margin": 0.20909861494434034, "quarter": 3, "return_on_assets": 0.19174658495279473, "return_on_equity": 0.29724339505091213 }, { "asset_turnover_ratio": 0.9314358659237298, "current_ratio": 1.5148378896623433, "debt_to_equity_ratio": 0.8647047906170359, "profit_margin": 0.19353740575861902, "quarter": 4, "return_on_assets": 0.18026768112141156, "return_on_equity": 0.2848048912608849 } ], "income_statement": [ { "depreciation": 165514, "expenses": 3187719, "income_tax": 288680, "marketing_expense": 319443, "net_income": 1103612, "net_profit": 814932, "operational_expense": 2042240, "product_revenue": 1450775, "quarter": 1, "rd_expense": 575945, "revenue": 4291331, "salaries_expense": 1104845, "service_revenue": 2840556 }, { "depreciation": 285094, "expenses": 3301897, "income_tax": 328104, "marketing_expense": 354377, "net_income": 1176181, "net_profit": 848077, "operational_expense": 1849590, "product_revenue": 1303890, "quarter": 2, "rd_expense": 447759, "revenue": 4478078, "salaries_expense": 1295741, "service_revenue": 3174188 }, { "depreciation": 327015, "expenses": 3420164, "income_tax": 275681, "marketing_expense": 451344, "net_income": 1252789, "net_profit": 977108, "operational_expense": 1715509, "product_revenue": 1487094, "quarter": 3, "rd_expense": 408948, "revenue": 4672953, "salaries_expense": 1359692, "service_revenue": 3185859 }, { "depreciation": 194078, "expenses": 3542668, "income_tax": 389892, "marketing_expense": 447676, "net_income": 1333640, "net_profit": 943748, "operational_expense": 1819898, "product_revenue": 1668780, "quarter": 4, "rd_expense": 497834, "revenue": 4876308, "salaries_expense": 1329194, "service_revenue": 3207528 } ], "market_conditions": { "gdp_growth": [ 0.042511141726675666, 0.042636930396436366, 0.03772096850402315, 0.03275108464584445 ], "inflation_rate": [ 0.005082278604623735, 0.012542257875830881, 0.012881817821074705, 0.004642326588604519 ], "interest_rate": [ 0.01639873842800184, 0.014491548500106591, 0.0225934622682633, 0.018407364675230853 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "Wrighttown", "name": "Copeland LLC", "num_employees": 204, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.copelandllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 164285, "billable_hours_per_employee": 141, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 86114619, "net_revenue": 77584291, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 380315 }, { "average_project_size": 154063, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 100045751, "net_revenue": 79912352, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 391727 }, { "average_project_size": 94526, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 93813923, "net_revenue": 82310272, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 403482 }, { "average_project_size": 188650, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 97634519, "net_revenue": 84780146, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 415589 } ], "balance_sheet": [ { "assets": 80353091, "current_assets": 38177294, "current_liabilities": 21463501, "equity": 52331915, "fixed_assets": 42175797, "liabilities": 44514171, "long_term_liabilities": 23050670, "quarter": 1 }, { "assets": 82911534, "current_assets": 28297384, "current_liabilities": 22828055, "equity": 55469161, "fixed_assets": 54614150, "liabilities": 45712627, "long_term_liabilities": 22884572, "quarter": 2 }, { "assets": 85551438, "current_assets": 31135878, "current_liabilities": 21389906, "equity": 57247017, "fixed_assets": 54415560, "liabilities": 46943350, "long_term_liabilities": 25553444, "quarter": 3 }, { "assets": 88275397, "current_assets": 41486338, "current_liabilities": 23322770, "equity": 59481263, "fixed_assets": 46789059, "liabilities": 48207207, "long_term_liabilities": 24884437, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65845, "financing_cash_flow": -83738, "investing_cash_flow": -355650, "net_cash_flow": 20645756, "operating_cash_flow": 20777468, "quarter": 1 }, { "change_in_working_capital": 89719, "financing_cash_flow": 55021, "investing_cash_flow": -438035, "net_cash_flow": 20912721, "operating_cash_flow": 21348960, "quarter": 2 }, { "change_in_working_capital": 33710, "financing_cash_flow": -193165, "investing_cash_flow": -250356, "net_cash_flow": 23060077, "operating_cash_flow": 23071418, "quarter": 3 }, { "change_in_working_capital": 68976, "financing_cash_flow": -102652, "investing_cash_flow": -133482, "net_cash_flow": 24251624, "operating_cash_flow": 24268786, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9655420847469327, "current_ratio": 1.7787076768137686, "debt_to_equity_ratio": 0.8506123079959906, "profit_margin": 0.2125816294435171, "quarter": 1, "return_on_assets": 0.20525650967179346, "return_on_equity": 0.31516131217441595 }, { "asset_turnover_ratio": 0.963826721623556, "current_ratio": 1.2395880419948173, "debt_to_equity_ratio": 0.8241088593353701, "profit_margin": 0.2286286605605101, "quarter": 2, "return_on_assets": 0.22035841237722126, "return_on_equity": 0.32937678649943886 }, { "asset_turnover_ratio": 0.9621144182287152, "current_ratio": 1.4556341668822668, "debt_to_equity_ratio": 0.8200139057027198, "profit_margin": 0.2264471802498721, "quarter": 3, "return_on_assets": 0.2178680970856387, "return_on_equity": 0.3255877769142102 }, { "asset_turnover_ratio": 0.960405151165732, "current_ratio": 1.7787911984725657, "debt_to_equity_ratio": 0.8104603797669865, "profit_margin": 0.22898135844210507, "quarter": 4, "return_on_assets": 0.21991487616872457, "return_on_equity": 0.3263729117520588 } ], "income_statement": [ { "depreciation": 4284473, "expenses": 55309826, "income_tax": 5781470, "marketing_expense": 6006054, "net_income": 22274465, "net_profit": 16492995, "operational_expense": 36807044, "product_revenue": 17837743, "quarter": 1, "rd_expense": 10680213, "revenue": 77584291, "salaries_expense": 17559650, "service_revenue": 59746548 }, { "depreciation": 3078706, "expenses": 56960222, "income_tax": 4681876, "marketing_expense": 7534860, "net_income": 22952130, "net_profit": 18270254, "operational_expense": 32000806, "product_revenue": 17128347, "quarter": 2, "rd_expense": 6509505, "revenue": 79912352, "salaries_expense": 26757764, "service_revenue": 62784005 }, { "depreciation": 4432489, "expenses": 58659865, "income_tax": 5011478, "marketing_expense": 9075002, "net_income": 23650407, "net_profit": 18638929, "operational_expense": 34081525, "product_revenue": 31226350, "quarter": 3, "rd_expense": 10002105, "revenue": 82310272, "salaries_expense": 18779972, "service_revenue": 51083922 }, { "depreciation": 4855713, "expenses": 60410224, "income_tax": 4956849, "marketing_expense": 11439872, "net_income": 24369922, "net_profit": 19413073, "operational_expense": 37750223, "product_revenue": 29995044, "quarter": 4, "rd_expense": 10372770, "revenue": 84780146, "salaries_expense": 20054014, "service_revenue": 54785102 } ], "market_conditions": { "gdp_growth": [ 0.03484466422469885, 0.040308001839352625, 0.035778859140428255, 0.0430458242149275 ], "inflation_rate": [ 0.006531925779934449, 0.005118688900927015, 0.008378661522689203, 0.0050063450775153905 ], "interest_rate": [ 0.00820959063438145, 0.016295635504671425, 0.013505964411486743, 0.013942757823933172 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 72715, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 96895348, "net_revenue": 82069582, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 402302 }, { "average_project_size": 170534, "billable_hours_per_employee": 123, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 102461588, "net_revenue": 85424262, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 418746 }, { "average_project_size": 85819, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 108666298, "net_revenue": 88916068, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 435863 }, { "average_project_size": 121026, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 112605943, "net_revenue": 92550605, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 453679 } ], "balance_sheet": [ { "assets": 93804291, "current_assets": 44461070, "current_liabilities": 27524343, "equity": 58041988, "fixed_assets": 49343221, "liabilities": 50295713, "long_term_liabilities": 22771370, "quarter": 1 }, { "assets": 96562428, "current_assets": 37916700, "current_liabilities": 24071300, "equity": 59198187, "fixed_assets": 58645728, "liabilities": 51556167, "long_term_liabilities": 27484867, "quarter": 2 }, { "assets": 99401663, "current_assets": 34741114, "current_liabilities": 27925731, "equity": 62197518, "fixed_assets": 64660549, "liabilities": 52848210, "long_term_liabilities": 24922479, "quarter": 3 }, { "assets": 102324379, "current_assets": 32428669, "current_liabilities": 31077642, "equity": 64421495, "fixed_assets": 69895710, "liabilities": 54172632, "long_term_liabilities": 23094990, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24283, "financing_cash_flow": 135450, "investing_cash_flow": -459501, "net_cash_flow": 18327075, "operating_cash_flow": 19004555, "quarter": 1 }, { "change_in_working_capital": 54802, "financing_cash_flow": 29169, "investing_cash_flow": -454968, "net_cash_flow": 18594373, "operating_cash_flow": 18734302, "quarter": 2 }, { "change_in_working_capital": -66445, "financing_cash_flow": 6484, "investing_cash_flow": -110480, "net_cash_flow": 21653813, "operating_cash_flow": 21874482, "quarter": 3 }, { "change_in_working_capital": 49340, "financing_cash_flow": 60908, "investing_cash_flow": -155858, "net_cash_flow": 21108882, "operating_cash_flow": 21460270, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.874902215294181, "current_ratio": 1.6153362861376928, "debt_to_equity_ratio": 0.8665401502098791, "profit_margin": 0.1770864386759031, "quarter": 1, "return_on_assets": 0.15493331749610473, "return_on_equity": 0.250394765940822 }, { "asset_turnover_ratio": 0.8846532110812292, "current_ratio": 1.575182894151957, "debt_to_equity_ratio": 0.8709078708778699, "profit_margin": 0.16613460470984226, "quarter": 2, "return_on_assets": 0.14697151152827267, "return_on_equity": 0.23973582163926743 }, { "asset_turnover_ratio": 0.8945128815400201, "current_ratio": 1.244053879914549, "debt_to_equity_ratio": 0.8496835838368985, "profit_margin": 0.17594193436443906, "quarter": 3, "return_on_assets": 0.15738232669205945, "return_on_equity": 0.2515223356661917 }, { "asset_turnover_ratio": 0.9044824498763877, "current_ratio": 1.0434726354077957, "debt_to_equity_ratio": 0.8409092648346642, "profit_margin": 0.1757929945460648, "quarter": 4, "return_on_assets": 0.15900167837813117, "return_on_equity": 0.25255154354924547 } ], "income_statement": [ { "depreciation": 4471145, "expenses": 63357363, "income_tax": 4178809, "marketing_expense": 10852297, "net_income": 18712219, "net_profit": 14533410, "operational_expense": 34912165, "product_revenue": 16912905, "quarter": 1, "rd_expense": 7706517, "revenue": 82069582, "salaries_expense": 24501751, "service_revenue": 65156677 }, { "depreciation": 4542376, "expenses": 65944906, "income_tax": 5287430, "marketing_expense": 9720900, "net_income": 19479356, "net_profit": 14191926, "operational_expense": 39998987, "product_revenue": 22117925, "quarter": 2, "rd_expense": 12894022, "revenue": 85424262, "salaries_expense": 20918781, "service_revenue": 63306337 }, { "depreciation": 6230417, "expenses": 68638126, "income_tax": 4633877, "marketing_expense": 9888412, "net_income": 20277942, "net_profit": 15644065, "operational_expense": 35490633, "product_revenue": 19729250, "quarter": 3, "rd_expense": 8671566, "revenue": 88916068, "salaries_expense": 27516139, "service_revenue": 69186818 }, { "depreciation": 5190522, "expenses": 71441338, "income_tax": 4839519, "marketing_expense": 13149248, "net_income": 21109267, "net_profit": 16269748, "operational_expense": 49447542, "product_revenue": 24853593, "quarter": 4, "rd_expense": 13711003, "revenue": 92550605, "salaries_expense": 22964636, "service_revenue": 67697012 } ], "market_conditions": { "gdp_growth": [ 0.03108464664797348, 0.03715527723331329, 0.03424309561788214, 0.04439889012956922 ], "inflation_rate": [ 0.0035440942384971394, 0.0006239729999341897, 0.001999926280166999, 0.00654641194079466 ], "interest_rate": [ 0.01536495252415928, 0.017908909410407636, 0.013642678015711339, 0.01574071145058907 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 97868, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 75443339, "net_revenue": 62825090, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 307966 }, { "average_project_size": 168258, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 78315343, "net_revenue": 64134904, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 314387 }, { "average_project_size": 154748, "billable_hours_per_employee": 84, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 82649412, "net_revenue": 65472026, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 320941 }, { "average_project_size": 86083, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 73919893, "net_revenue": 66837026, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 327632 } ], "balance_sheet": [ { "assets": 63289017, "current_assets": 23462907, "current_liabilities": 15974168, "equity": 43133827, "fixed_assets": 39826110, "liabilities": 30512272, "long_term_liabilities": 14538104, "quarter": 1 }, { "assets": 64806915, "current_assets": 27786338, "current_liabilities": 17241108, "equity": 44786238, "fixed_assets": 37020577, "liabilities": 31221091, "long_term_liabilities": 13979983, "quarter": 2 }, { "assets": 66361219, "current_assets": 23727702, "current_liabilities": 17724808, "equity": 46131353, "fixed_assets": 42633517, "liabilities": 31946376, "long_term_liabilities": 14221568, "quarter": 3 }, { "assets": 67952800, "current_assets": 31419273, "current_liabilities": 14342854, "equity": 46611360, "fixed_assets": 36533527, "liabilities": 32688511, "long_term_liabilities": 18345657, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56416, "financing_cash_flow": 116238, "investing_cash_flow": -245312, "net_cash_flow": 14386171, "operating_cash_flow": 14721733, "quarter": 1 }, { "change_in_working_capital": 12731, "financing_cash_flow": -137082, "investing_cash_flow": -266785, "net_cash_flow": 13537878, "operating_cash_flow": 13906480, "quarter": 2 }, { "change_in_working_capital": 85038, "financing_cash_flow": 92484, "investing_cash_flow": -219166, "net_cash_flow": 16178748, "operating_cash_flow": 16573243, "quarter": 3 }, { "change_in_working_capital": -99548, "financing_cash_flow": 47633, "investing_cash_flow": -351686, "net_cash_flow": 15760050, "operating_cash_flow": 16022942, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9926697076050336, "current_ratio": 1.4688030700566064, "debt_to_equity_ratio": 0.70738615425893, "profit_margin": 0.16485582432114304, "quarter": 1, "return_on_assets": 0.16364738292585584, "return_on_equity": 0.24011507256242298 }, { "asset_turnover_ratio": 0.9896305664295237, "current_ratio": 1.6116329646563319, "debt_to_equity_ratio": 0.697113497231002, "profit_margin": 0.17463835293181385, "quarter": 2, "return_on_assets": 0.17282745213223003, "return_on_equity": 0.2500860643843316 }, { "asset_turnover_ratio": 0.9866007132870781, "current_ratio": 1.3386718772919854, "debt_to_equity_ratio": 0.6925089754033444, "profit_margin": 0.17895444384140488, "quarter": 3, "return_on_assets": 0.1765565819398224, "return_on_equity": 0.25398149497154354 }, { "asset_turnover_ratio": 0.9835801615238813, "current_ratio": 2.190587242957364, "debt_to_equity_ratio": 0.7012992326334181, "profit_margin": 0.16977223073929112, "quarter": 4, "return_on_assets": 0.1669845981328216, "return_on_equity": 0.24344003264440256 } ], "income_statement": [ { "depreciation": 4364651, "expenses": 48330000, "income_tax": 4138008, "marketing_expense": 8589955, "net_income": 14495090, "net_profit": 10357082, "operational_expense": 31029920, "product_revenue": 16461813, "quarter": 1, "rd_expense": 7030437, "revenue": 62825090, "salaries_expense": 18804063, "service_revenue": 46363277 }, { "depreciation": 2706066, "expenses": 49181760, "income_tax": 3752730, "marketing_expense": 9290974, "net_income": 14953144, "net_profit": 11200414, "operational_expense": 33590447, "product_revenue": 18919741, "quarter": 2, "rd_expense": 6425665, "revenue": 64134904, "salaries_expense": 17420291, "service_revenue": 45215163 }, { "depreciation": 4856733, "expenses": 50048533, "income_tax": 3706983, "marketing_expense": 5178595, "net_income": 15423493, "net_profit": 11716510, "operational_expense": 33343032, "product_revenue": 23925414, "quarter": 3, "rd_expense": 8661585, "revenue": 65472026, "salaries_expense": 16227827, "service_revenue": 41546612 }, { "depreciation": 4675871, "expenses": 50930581, "income_tax": 4559374, "marketing_expense": 7169402, "net_income": 15906445, "net_profit": 11347071, "operational_expense": 31442009, "product_revenue": 23700592, "quarter": 4, "rd_expense": 7067282, "revenue": 66837026, "salaries_expense": 18170244, "service_revenue": 43136434 } ], "market_conditions": { "gdp_growth": [ 0.0267567606134035, 0.03115323182751677, 0.03176600431890691, 0.03652961646358835 ], "inflation_rate": [ 0.009243541369921462, 0.010197713900635258, 0.009697318323904285, 0.008968313051168578 ], "interest_rate": [ 0.009431039736718699, 0.016419819837338208, 0.008464720335620641, 0.008120447387448042 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 149769, "billable_hours_per_employee": 136, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 76528352, "net_revenue": 61384523, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 300905 }, { "average_project_size": 148078, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 76327502, "net_revenue": 63544929, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 311495 }, { "average_project_size": 63696, "billable_hours_per_employee": 127, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 75275473, "net_revenue": 65781369, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 322458 }, { "average_project_size": 77393, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 76984583, "net_revenue": 68096521, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 333806 } ], "balance_sheet": [ { "assets": 69203268, "current_assets": 20897949, "current_liabilities": 15357012, "equity": 51534635, "fixed_assets": 48305319, "liabilities": 27931454, "long_term_liabilities": 12574442, "quarter": 1 }, { "assets": 70298902, "current_assets": 28463558, "current_liabilities": 13771817, "equity": 51938055, "fixed_assets": 41835344, "liabilities": 28374677, "long_term_liabilities": 14602860, "quarter": 2 }, { "assets": 71411883, "current_assets": 21969041, "current_liabilities": 17132543, "equity": 53888157, "fixed_assets": 49442842, "liabilities": 28824933, "long_term_liabilities": 11692390, "quarter": 3 }, { "assets": 72542484, "current_assets": 27925069, "current_liabilities": 12877040, "equity": 53556304, "fixed_assets": 44617415, "liabilities": 29282333, "long_term_liabilities": 16405293, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23854, "financing_cash_flow": 83793, "investing_cash_flow": -344601, "net_cash_flow": 13237481, "operating_cash_flow": 13246343, "quarter": 1 }, { "change_in_working_capital": -73950, "financing_cash_flow": 63945, "investing_cash_flow": -315291, "net_cash_flow": 13047749, "operating_cash_flow": 13627986, "quarter": 2 }, { "change_in_working_capital": -98153, "financing_cash_flow": -107020, "investing_cash_flow": -266648, "net_cash_flow": 14816620, "operating_cash_flow": 15154767, "quarter": 3 }, { "change_in_working_capital": -56221, "financing_cash_flow": 72319, "investing_cash_flow": -261284, "net_cash_flow": 12761799, "operating_cash_flow": 13046303, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8870176911298466, "current_ratio": 1.3608082744221337, "debt_to_equity_ratio": 0.5419938260938493, "profit_margin": 0.1671890649048458, "quarter": 1, "return_on_assets": 0.1482996583340544, "return_on_equity": 0.19914414839651043 }, { "asset_turnover_ratio": 0.9039249147874315, "current_ratio": 2.066797576528936, "debt_to_equity_ratio": 0.5463176663046008, "profit_margin": 0.15758661088440276, "quarter": 2, "return_on_assets": 0.1424464638153239, "return_on_equity": 0.192803330813986 }, { "asset_turnover_ratio": 0.9211543826676577, "current_ratio": 1.2822988974841623, "debt_to_equity_ratio": 0.5349029286713219, "profit_margin": 0.17179951058786874, "quarter": 3, "return_on_assets": 0.15825387211817393, "return_on_equity": 0.20971596783315488 }, { "asset_turnover_ratio": 0.9387122861687505, "current_ratio": 2.168593791740959, "debt_to_equity_ratio": 0.5467579129433577, "profit_margin": 0.15119939827763007, "quarter": 4, "return_on_assets": 0.14193273282453356, "return_on_equity": 0.19224913280050093 } ], "income_statement": [ { "depreciation": 2983522, "expenses": 47751286, "income_tax": 3370416, "marketing_expense": 6090059, "net_income": 13633237, "net_profit": 10262821, "operational_expense": 33245464, "product_revenue": 19814796, "quarter": 1, "rd_expense": 7285075, "revenue": 61384523, "salaries_expense": 23101204, "service_revenue": 41569727 }, { "depreciation": 3614156, "expenses": 49630458, "income_tax": 3900641, "marketing_expense": 8389036, "net_income": 13914471, "net_profit": 10013830, "operational_expense": 29233690, "product_revenue": 22782483, "quarter": 2, "rd_expense": 9226981, "revenue": 63544929, "salaries_expense": 19198111, "service_revenue": 40762446 }, { "depreciation": 3853560, "expenses": 51583582, "income_tax": 2896580, "marketing_expense": 6317655, "net_income": 14197787, "net_profit": 11301207, "operational_expense": 30260346, "product_revenue": 21192430, "quarter": 3, "rd_expense": 5278107, "revenue": 65781369, "salaries_expense": 16403967, "service_revenue": 44588939 }, { "depreciation": 2750150, "expenses": 53613569, "income_tax": 4186799, "marketing_expense": 5727126, "net_income": 14482952, "net_profit": 10296153, "operational_expense": 32802311, "product_revenue": 23953923, "quarter": 4, "rd_expense": 5537908, "revenue": 68096521, "salaries_expense": 16271874, "service_revenue": 44142598 } ], "market_conditions": { "gdp_growth": [ 0.04799293114737751, 0.04109661068800062, 0.05059171526940305, 0.05420254834660259 ], "inflation_rate": [ 0.003274489761037518, 0.010709767873065993, 0.008884992144949592, 0.004945693357904294 ], "interest_rate": [ 0.017097610497182343, 0.01395413424713223, 0.01254499892468465, 0.017726333047909937 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 122941, "billable_hours_per_employee": 134, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 37430945, "net_revenue": 31862021, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 156186 }, { "average_project_size": 168989, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 36194079, "net_revenue": 32355714, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 158606 }, { "average_project_size": 71366, "billable_hours_per_employee": 108, "client_concentration": 0.4, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 38087433, "net_revenue": 32857057, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 161064 }, { "average_project_size": 144562, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 40993397, "net_revenue": 33366168, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 163560 } ], "balance_sheet": [ { "assets": 47019257, "current_assets": 17993416, "current_liabilities": 9256625, "equity": 33223670, "fixed_assets": 29025841, "liabilities": 18844619, "long_term_liabilities": 9587994, "quarter": 1 }, { "assets": 47898226, "current_assets": 20057617, "current_liabilities": 8902472, "equity": 33807266, "fixed_assets": 27840609, "liabilities": 19083888, "long_term_liabilities": 10181416, "quarter": 2 }, { "assets": 48793626, "current_assets": 16455496, "current_liabilities": 11293169, "equity": 34641107, "fixed_assets": 32338130, "liabilities": 19326195, "long_term_liabilities": 8033026, "quarter": 3 }, { "assets": 49705764, "current_assets": 21354055, "current_liabilities": 7896497, "equity": 35235083, "fixed_assets": 28351709, "liabilities": 19571578, "long_term_liabilities": 11675081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79417, "financing_cash_flow": -149328, "investing_cash_flow": -328395, "net_cash_flow": 6764503, "operating_cash_flow": 6942785, "quarter": 1 }, { "change_in_working_capital": -59026, "financing_cash_flow": -189536, "investing_cash_flow": -416172, "net_cash_flow": 6131180, "operating_cash_flow": 6585729, "quarter": 2 }, { "change_in_working_capital": -36332, "financing_cash_flow": 111715, "investing_cash_flow": -413333, "net_cash_flow": 6960962, "operating_cash_flow": 7366490, "quarter": 3 }, { "change_in_working_capital": -90055, "financing_cash_flow": -166776, "investing_cash_flow": -314221, "net_cash_flow": 6191867, "operating_cash_flow": 6632113, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6776376964017105, "current_ratio": 1.9438419510350695, "debt_to_equity_ratio": 0.5672046164677171, "profit_margin": 0.1584655285990804, "quarter": 1, "return_on_assets": 0.1073822157589602, "return_on_equity": 0.15197092915984298 }, { "asset_turnover_ratio": 0.675509652486921, "current_ratio": 2.2530390435375702, "debt_to_equity_ratio": 0.5644907222015527, "profit_margin": 0.15431363993389235, "quarter": 2, "return_on_assets": 0.10424035328573547, "return_on_equity": 0.14768801475990398 }, { "asset_turnover_ratio": 0.6733883028082398, "current_ratio": 1.4571194321098002, "debt_to_equity_ratio": 0.5578977311550696, "profit_margin": 0.15746011579795477, "quarter": 3, "return_on_assets": 0.10603180013717366, "return_on_equity": 0.1493507698815745 }, { "asset_turnover_ratio": 0.6712736172810864, "current_ratio": 2.7042440464423656, "debt_to_equity_ratio": 0.5554571277723399, "profit_margin": 0.15287632070904875, "quarter": 4, "return_on_assets": 0.10262184079898662, "return_on_equity": 0.1447675602183199 } ], "income_statement": [ { "depreciation": 1893753, "expenses": 25222487, "income_tax": 1590502, "marketing_expense": 4518139, "net_income": 6639534, "net_profit": 5049032, "operational_expense": 16534007, "product_revenue": 7698692, "quarter": 1, "rd_expense": 2766003, "revenue": 31862021, "salaries_expense": 11947155, "service_revenue": 24163329 }, { "depreciation": 1592801, "expenses": 25519135, "income_tax": 1843651, "marketing_expense": 2587293, "net_income": 6836579, "net_profit": 4992928, "operational_expense": 14888587, "product_revenue": 10542527, "quarter": 2, "rd_expense": 5016282, "revenue": 32355714, "salaries_expense": 12681753, "service_revenue": 21813187 }, { "depreciation": 2192814, "expenses": 25819272, "income_tax": 1864109, "marketing_expense": 3631533, "net_income": 7037785, "net_profit": 5173676, "operational_expense": 13525245, "product_revenue": 11270663, "quarter": 3, "rd_expense": 3794369, "revenue": 32857057, "salaries_expense": 8087938, "service_revenue": 21586394 }, { "depreciation": 1531216, "expenses": 26122939, "income_tax": 2142332, "marketing_expense": 4254818, "net_income": 7243229, "net_profit": 5100897, "operational_expense": 15285472, "product_revenue": 13192453, "quarter": 4, "rd_expense": 2675837, "revenue": 33366168, "salaries_expense": 12510596, "service_revenue": 20173715 } ], "market_conditions": { "gdp_growth": [ 0.053620845067592654, 0.03961986621346394, 0.04345711033276156, 0.04131941058560784 ], "inflation_rate": [ 0.006749052550681121, 0.005459950152376201, 0.007099257125608336, 0.0034243324940988664 ], "interest_rate": [ 0.014662655815986417, 0.013400939170080329, 0.013756895751572002, 0.01718269931075166 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 167830, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 75494554, "net_revenue": 61653164, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 302221 }, { "average_project_size": 142223, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 71866226, "net_revenue": 62817007, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 307927 }, { "average_project_size": 93493, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 81732573, "net_revenue": 64002820, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 313739 }, { "average_project_size": 114084, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 73368274, "net_revenue": 65211019, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 319662 } ], "balance_sheet": [ { "assets": 82850226, "current_assets": 34108643, "current_liabilities": 27937716, "equity": 50254618, "fixed_assets": 48741583, "liabilities": 49042362, "long_term_liabilities": 21104646, "quarter": 1 }, { "assets": 83916392, "current_assets": 26056703, "current_liabilities": 25454133, "equity": 51475970, "fixed_assets": 57859689, "liabilities": 49461645, "long_term_liabilities": 24007512, "quarter": 2 }, { "assets": 84996279, "current_assets": 34680288, "current_liabilities": 20196053, "equity": 53153483, "fixed_assets": 50315991, "liabilities": 49884512, "long_term_liabilities": 29688459, "quarter": 3 }, { "assets": 86090062, "current_assets": 36938330, "current_liabilities": 28068169, "equity": 53961108, "fixed_assets": 49151732, "liabilities": 50310995, "long_term_liabilities": 22242826, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72397, "financing_cash_flow": -13418, "investing_cash_flow": -445042, "net_cash_flow": 18914989, "operating_cash_flow": 18959906, "quarter": 1 }, { "change_in_working_capital": -73848, "financing_cash_flow": 66103, "investing_cash_flow": -203676, "net_cash_flow": 20459751, "operating_cash_flow": 20734367, "quarter": 2 }, { "change_in_working_capital": 38567, "financing_cash_flow": 123152, "investing_cash_flow": -410670, "net_cash_flow": 21756631, "operating_cash_flow": 22090441, "quarter": 3 }, { "change_in_working_capital": -31369, "financing_cash_flow": -38261, "investing_cash_flow": -364549, "net_cash_flow": 20115726, "operating_cash_flow": 20374934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7441520316432209, "current_ratio": 1.2208815853092643, "debt_to_equity_ratio": 0.9758777193371563, "profit_margin": 0.266762529819232, "quarter": 1, "return_on_assets": 0.19851187853126678, "return_on_equity": 0.3272685109257024 }, { "asset_turnover_ratio": 0.7485665851792103, "current_ratio": 1.0236727764406668, "debt_to_equity_ratio": 0.9608686344327265, "profit_margin": 0.27096520214660974, "quarter": 2, "return_on_assets": 0.20283549607328208, "return_on_equity": 0.33066347268443896 }, { "asset_turnover_ratio": 0.7530073169438394, "current_ratio": 1.7171814710527844, "debt_to_equity_ratio": 0.9384994018171866, "profit_margin": 0.28188939174867605, "quarter": 3, "return_on_assets": 0.21226477455560142, "return_on_equity": 0.3394267878927144 }, { "asset_turnover_ratio": 0.7574744109256188, "current_ratio": 1.3160220746853848, "debt_to_equity_ratio": 0.9323565965324507, "profit_margin": 0.2788185383209546, "quarter": 4, "return_on_assets": 0.21119790806980718, "return_on_equity": 0.33694713978074725 } ], "income_statement": [ { "depreciation": 2513152, "expenses": 39742838, "income_tax": 5463572, "marketing_expense": 5861645, "net_income": 21910326, "net_profit": 16446754, "operational_expense": 21578900, "product_revenue": 17233360, "quarter": 1, "rd_expense": 4511484, "revenue": 61653164, "salaries_expense": 14807832, "service_revenue": 44419804 }, { "depreciation": 3713144, "expenses": 40262672, "income_tax": 5533112, "marketing_expense": 8044458, "net_income": 22554335, "net_profit": 17021223, "operational_expense": 21857658, "product_revenue": 24627622, "quarter": 2, "rd_expense": 4294142, "revenue": 62817007, "salaries_expense": 14880074, "service_revenue": 38189385 }, { "depreciation": 4048725, "expenses": 40789306, "income_tax": 5171798, "marketing_expense": 6879376, "net_income": 23213514, "net_profit": 18041716, "operational_expense": 20842669, "product_revenue": 17969626, "quarter": 3, "rd_expense": 4851525, "revenue": 64002820, "salaries_expense": 12484059, "service_revenue": 46033194 }, { "depreciation": 2192893, "expenses": 41322829, "income_tax": 5706149, "marketing_expense": 7671117, "net_income": 23888190, "net_profit": 18182041, "operational_expense": 24907517, "product_revenue": 23108530, "quarter": 4, "rd_expense": 8247581, "revenue": 65211019, "salaries_expense": 20199590, "service_revenue": 42102489 } ], "market_conditions": { "gdp_growth": [ 0.030533637627343013, 0.029905351251839768, 0.04454914682171274, 0.025766850147915098 ], "inflation_rate": [ 0.003512575296958747, 0.005169453332617077, 0.010311815511874406, 0.004465316073538521 ], "interest_rate": [ 0.009611659850995529, 0.014457606475674754, 0.010873090578565243, 0.013819767451730906 ], "year": 2006 }, "random_event": { "description": "Copeland LLC Industry Recognition in 2006", "impact": 0.04, "type": "Industry Recognition" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 119030, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 90966871, "net_revenue": 73894487, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 362228 }, { "average_project_size": 100145, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 97336084, "net_revenue": 75687409, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 371017 }, { "average_project_size": 63159, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 99117413, "net_revenue": 77523833, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 380019 }, { "average_project_size": 107632, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 98855417, "net_revenue": 79404815, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 389239 } ], "balance_sheet": [ { "assets": 84577235, "current_assets": 41791474, "current_liabilities": 26725445, "equity": 56126755, "fixed_assets": 42785761, "liabilities": 50275615, "long_term_liabilities": 23550170, "quarter": 1 }, { "assets": 86475430, "current_assets": 30481024, "current_liabilities": 28719014, "equity": 57274068, "fixed_assets": 55994406, "liabilities": 50970246, "long_term_liabilities": 22251232, "quarter": 2 }, { "assets": 88416228, "current_assets": 40842987, "current_liabilities": 28733584, "equity": 60015574, "fixed_assets": 47573241, "liabilities": 51674475, "long_term_liabilities": 22940891, "quarter": 3 }, { "assets": 90400583, "current_assets": 40570479, "current_liabilities": 26690563, "equity": 61792278, "fixed_assets": 49830104, "liabilities": 52388433, "long_term_liabilities": 25697870, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54648, "financing_cash_flow": -1538, "investing_cash_flow": -209498, "net_cash_flow": 24789984, "operating_cash_flow": 25071308, "quarter": 1 }, { "change_in_working_capital": 445, "financing_cash_flow": 9295, "investing_cash_flow": -425753, "net_cash_flow": 23809370, "operating_cash_flow": 24234709, "quarter": 2 }, { "change_in_working_capital": -89885, "financing_cash_flow": -75395, "investing_cash_flow": -499329, "net_cash_flow": 27140592, "operating_cash_flow": 27697757, "quarter": 3 }, { "change_in_working_capital": -95778, "financing_cash_flow": 194738, "investing_cash_flow": -136712, "net_cash_flow": 28065742, "operating_cash_flow": 28310278, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8736923948861652, "current_ratio": 1.5637335131370123, "debt_to_equity_ratio": 0.8957513221635564, "profit_margin": 0.2953553896382013, "quarter": 1, "return_on_assets": 0.25804975771553657, "return_on_equity": 0.3888543886066458 }, { "asset_turnover_ratio": 0.8752475587574413, "current_ratio": 1.0613534294735885, "debt_to_equity_ratio": 0.8899358432161655, "profit_margin": 0.28761565876829, "quarter": 2, "return_on_assets": 0.2517349031973591, "return_on_equity": 0.38008272784115843 }, { "asset_turnover_ratio": 0.8768054773836315, "current_ratio": 1.4214372630995145, "debt_to_equity_ratio": 0.8610177584904878, "profit_margin": 0.30021504483659883, "quarter": 3, "return_on_assets": 0.26323019570570233, "return_on_equity": 0.3877963576587637 }, { "asset_turnover_ratio": 0.8783661826605698, "current_ratio": 1.520030843860431, "debt_to_equity_ratio": 0.8478152075895309, "profit_margin": 0.29947967261179315, "quarter": 4, "return_on_assets": 0.2630528168164579, "return_on_equity": 0.3848398015040002 } ], "income_statement": [ { "depreciation": 3246173, "expenses": 46072715, "income_tax": 5996637, "marketing_expense": 5966021, "net_income": 27821772, "net_profit": 21825135, "operational_expense": 23824527, "product_revenue": 18554922, "quarter": 1, "rd_expense": 5568887, "revenue": 73894487, "salaries_expense": 18002857, "service_revenue": 55339565 }, { "depreciation": 2465825, "expenses": 46967276, "income_tax": 6951249, "marketing_expense": 7261381, "net_income": 28720133, "net_profit": 21768884, "operational_expense": 27450526, "product_revenue": 16542681, "quarter": 2, "rd_expense": 6709582, "revenue": 75687409, "salaries_expense": 17033100, "service_revenue": 59144728 }, { "depreciation": 4423936, "expenses": 47879207, "income_tax": 6370805, "marketing_expense": 7248920, "net_income": 29644626, "net_profit": 23273821, "operational_expense": 31119452, "product_revenue": 19434686, "quarter": 3, "rd_expense": 9383483, "revenue": 77523833, "salaries_expense": 22266488, "service_revenue": 58089147 }, { "depreciation": 4530150, "expenses": 48808845, "income_tax": 6815842, "marketing_expense": 8844667, "net_income": 30595970, "net_profit": 23780128, "operational_expense": 29574718, "product_revenue": 21516155, "quarter": 4, "rd_expense": 9383665, "revenue": 79404815, "salaries_expense": 16866902, "service_revenue": 57888660 } ], "market_conditions": { "gdp_growth": [ 0.055297163423108295, 0.06479301311506858, 0.06011581178388532, 0.05814954356986464 ], "inflation_rate": [ 0.013534105257829714, 0.010436115878984738, 0.008457658781513541, 0.009969851242647905 ], "interest_rate": [ 0.01934453334247252, 0.018247112916699375, 0.019671637378504234, 0.01498675432203735 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 146884, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 74965403, "net_revenue": 62555257, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 306643 }, { "average_project_size": 95206, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 81779073, "net_revenue": 64019063, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 313819 }, { "average_project_size": 73708, "billable_hours_per_employee": 117, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 80666549, "net_revenue": 65517123, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 321162 }, { "average_project_size": 158228, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 75691978, "net_revenue": 67050238, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 328678 } ], "balance_sheet": [ { "assets": 62912951, "current_assets": 21549882, "current_liabilities": 14208762, "equity": 45766794, "fixed_assets": 41363069, "liabilities": 27881115, "long_term_liabilities": 13672353, "quarter": 1 }, { "assets": 64547221, "current_assets": 20464784, "current_liabilities": 15209322, "equity": 47576597, "fixed_assets": 44082437, "liabilities": 28618991, "long_term_liabilities": 13409669, "quarter": 2 }, { "assets": 66223945, "current_assets": 21188381, "current_liabilities": 16096608, "equity": 47667372, "fixed_assets": 45035564, "liabilities": 29376395, "long_term_liabilities": 13279787, "quarter": 3 }, { "assets": 67944224, "current_assets": 30219800, "current_liabilities": 15823506, "equity": 48488525, "fixed_assets": 37724424, "liabilities": 30153843, "long_term_liabilities": 14330337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9408, "financing_cash_flow": -82489, "investing_cash_flow": -411512, "net_cash_flow": 13144807, "operating_cash_flow": 13422980, "quarter": 1 }, { "change_in_working_capital": 48266, "financing_cash_flow": 66629, "investing_cash_flow": -303376, "net_cash_flow": 13975533, "operating_cash_flow": 14284569, "quarter": 2 }, { "change_in_working_capital": -32077, "financing_cash_flow": 72070, "investing_cash_flow": -230564, "net_cash_flow": 13675375, "operating_cash_flow": 13996997, "quarter": 3 }, { "change_in_working_capital": -54366, "financing_cash_flow": 121500, "investing_cash_flow": -336961, "net_cash_flow": 14144017, "operating_cash_flow": 14283920, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9943144615804145, "current_ratio": 1.5166614797263829, "debt_to_equity_ratio": 0.6091996524816661, "profit_margin": 0.1716076076547811, "quarter": 1, "return_on_assets": 0.1706319260083667, "return_on_equity": 0.2345577887758535 }, { "asset_turnover_ratio": 0.9918174943581227, "current_ratio": 1.3455421615769592, "debt_to_equity_ratio": 0.6015350572467384, "profit_margin": 0.18195153840349085, "quarter": 2, "return_on_assets": 0.18046271891395604, "return_on_equity": 0.2448339674231009 }, { "asset_turnover_ratio": 0.9893267910874232, "current_ratio": 1.3163258370956166, "debt_to_equity_ratio": 0.6162788877893247, "profit_margin": 0.16514494996979645, "quarter": 3, "return_on_assets": 0.16338232341791176, "return_on_equity": 0.22698591397067158 }, { "asset_turnover_ratio": 0.9868423546937559, "current_ratio": 1.909804312647273, "debt_to_equity_ratio": 0.621875856194842, "profit_margin": 0.15955415400613493, "quarter": 4, "return_on_assets": 0.15745479704058435, "return_on_equity": 0.22063248985198045 } ], "income_statement": [ { "depreciation": 2688022, "expenses": 47289520, "income_tax": 4530779, "marketing_expense": 6110313, "net_income": 15265737, "net_profit": 10734958, "operational_expense": 30659992, "product_revenue": 18698194, "quarter": 1, "rd_expense": 5993428, "revenue": 62555257, "salaries_expense": 23423428, "service_revenue": 43857063 }, { "depreciation": 2636202, "expenses": 48786827, "income_tax": 3583869, "marketing_expense": 8134923, "net_income": 15232236, "net_profit": 11648367, "operational_expense": 29977542, "product_revenue": 20416628, "quarter": 2, "rd_expense": 6572266, "revenue": 64019063, "salaries_expense": 17463517, "service_revenue": 43602435 }, { "depreciation": 3177175, "expenses": 50331543, "income_tax": 4365758, "marketing_expense": 6456443, "net_income": 15185580, "net_profit": 10819822, "operational_expense": 28858223, "product_revenue": 18235626, "quarter": 3, "rd_expense": 7768672, "revenue": 65517123, "salaries_expense": 23686470, "service_revenue": 47281497 }, { "depreciation": 3585776, "expenses": 51925168, "income_tax": 4426926, "marketing_expense": 8146662, "net_income": 15125070, "net_profit": 10698144, "operational_expense": 28213777, "product_revenue": 14933273, "quarter": 4, "rd_expense": 8859136, "revenue": 67050238, "salaries_expense": 25539631, "service_revenue": 52116965 } ], "market_conditions": { "gdp_growth": [ 0.057510386861412965, 0.06413062128469738, 0.05815887745634871, 0.06065226942634854 ], "inflation_rate": [ 0.0013977689848441131, 0.006526554784930869, 0.010888794788194277, 0.00815957390991727 ], "interest_rate": [ 0.0117531398317921, 0.020313886044687646, 0.014944002743621763, 0.016895561670863674 ], "year": 2008 }, "random_event": { "description": "Copeland LLC Data Privacy Regulation Impact in 2008", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 83471, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 71413174, "net_revenue": 60652289, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 297315 }, { "average_project_size": 54915, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 72543070, "net_revenue": 61594389, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 301933 }, { "average_project_size": 108833, "billable_hours_per_employee": 97, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 75369475, "net_revenue": 62551123, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 306623 }, { "average_project_size": 50647, "billable_hours_per_employee": 101, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 77229553, "net_revenue": 63522718, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 311386 } ], "balance_sheet": [ { "assets": 85602503, "current_assets": 34032933, "current_liabilities": 24276550, "equity": 57733934, "fixed_assets": 51569570, "liabilities": 41442100, "long_term_liabilities": 17165550, "quarter": 1 }, { "assets": 88471276, "current_assets": 30036015, "current_liabilities": 21781528, "equity": 59693100, "fixed_assets": 58435261, "liabilities": 42039164, "long_term_liabilities": 20257636, "quarter": 2 }, { "assets": 91436188, "current_assets": 32629041, "current_liabilities": 19706871, "equity": 62841961, "fixed_assets": 58807147, "liabilities": 42644831, "long_term_liabilities": 22937960, "quarter": 3 }, { "assets": 94500463, "current_assets": 46920939, "current_liabilities": 17425474, "equity": 64569333, "fixed_assets": 47579524, "liabilities": 43259223, "long_term_liabilities": 25833749, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59939, "financing_cash_flow": -133314, "investing_cash_flow": -115287, "net_cash_flow": 16035983, "operating_cash_flow": 16401124, "quarter": 1 }, { "change_in_working_capital": -80803, "financing_cash_flow": 182596, "investing_cash_flow": -444861, "net_cash_flow": 16724734, "operating_cash_flow": 17232514, "quarter": 2 }, { "change_in_working_capital": 55678, "financing_cash_flow": -54849, "investing_cash_flow": -362162, "net_cash_flow": 16212079, "operating_cash_flow": 16362154, "quarter": 3 }, { "change_in_working_capital": -96267, "financing_cash_flow": 147184, "investing_cash_flow": -353431, "net_cash_flow": 16341125, "operating_cash_flow": 16740271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7085340600379407, "current_ratio": 1.4018850701602987, "debt_to_equity_ratio": 0.7178118158378052, "profit_margin": 0.22379255958501418, "quarter": 1, "return_on_assets": 0.15856465084905286, "return_on_equity": 0.23510490381618546 }, { "asset_turnover_ratio": 0.6962077612625368, "current_ratio": 1.3789673066095272, "debt_to_equity_ratio": 0.7042549976462942, "profit_margin": 0.21529538997456407, "quarter": 2, "return_on_assets": 0.14989032146433606, "return_on_equity": 0.22215277812678516 }, { "asset_turnover_ratio": 0.6840959183469022, "current_ratio": 1.655719012927014, "debt_to_equity_ratio": 0.6786043961931741, "profit_margin": 0.22462592717959676, "quarter": 3, "return_on_assets": 0.15366567993845062, "return_on_equity": 0.2235863390704819 }, { "asset_turnover_ratio": 0.6721947806753074, "current_ratio": 2.692663568290883, "debt_to_equity_ratio": 0.6699654617773425, "profit_margin": 0.20981616372271727, "quarter": 4, "return_on_assets": 0.14103733015572634, "return_on_equity": 0.20641521881602834 } ], "income_statement": [ { "depreciation": 2827593, "expenses": 42562470, "income_tax": 4516288, "marketing_expense": 8308043, "net_income": 18089819, "net_profit": 13573531, "operational_expense": 24868704, "product_revenue": 17353441, "quarter": 1, "rd_expense": 5643439, "revenue": 60652289, "salaries_expense": 17315645, "service_revenue": 43298848 }, { "depreciation": 3971526, "expenses": 43294155, "income_tax": 5039246, "marketing_expense": 4608974, "net_income": 18300234, "net_profit": 13260988, "operational_expense": 23969251, "product_revenue": 18727008, "quarter": 2, "rd_expense": 4750872, "revenue": 61594389, "salaries_expense": 16668937, "service_revenue": 42867381 }, { "depreciation": 2311550, "expenses": 44038420, "income_tax": 4462099, "marketing_expense": 7619716, "net_income": 18512703, "net_profit": 14050604, "operational_expense": 28924622, "product_revenue": 14537790, "quarter": 3, "rd_expense": 5389949, "revenue": 62551123, "salaries_expense": 20011221, "service_revenue": 48013333 }, { "depreciation": 3412178, "expenses": 44795478, "income_tax": 5399147, "marketing_expense": 5342707, "net_income": 18727240, "net_profit": 13328093, "operational_expense": 22684458, "product_revenue": 14507626, "quarter": 4, "rd_expense": 5956256, "revenue": 63522718, "salaries_expense": 20751716, "service_revenue": 49015092 } ], "market_conditions": { "gdp_growth": [ 0.04220211453926235, 0.04552906615004968, 0.030303702374572652, 0.043355467948626505 ], "inflation_rate": [ 0.010976702170857775, 0.011229397436182838, 0.006111712946806264, 0.009590626384273517 ], "interest_rate": [ 0.013886281819558973, 0.018976724181206637, 0.020028437034392974, 0.01924536304643208 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2005, "industry": "Advertising", "location": "Port Stevenview", "name": "Wagner, Mcpherson and Alvarez", "num_employees": 359, "region": "Latin America", "revenue_size": "Medium", "website": "www.wagner,mcphersonandalvarez.com" }

[ { "advertising_kpis": [ { "average_project_size": 74564, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 19020610, "net_revenue": 16228836, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 45206 }, { "average_project_size": 187374, "billable_hours_per_employee": 104, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 19835263, "net_revenue": 16460609, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 45851 }, { "average_project_size": 196027, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 18709705, "net_revenue": 16695694, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 46506 }, { "average_project_size": 141176, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 18633803, "net_revenue": 16934135, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 47170 } ], "balance_sheet": [ { "assets": 19359181, "current_assets": 6981886, "current_liabilities": 4042306, "equity": 14049035, "fixed_assets": 12377295, "liabilities": 8235388, "long_term_liabilities": 4193082, "quarter": 1 }, { "assets": 19933081, "current_assets": 7662145, "current_liabilities": 4333810, "equity": 14522747, "fixed_assets": 12270936, "liabilities": 8364792, "long_term_liabilities": 4030982, "quarter": 2 }, { "assets": 20523995, "current_assets": 8920900, "current_liabilities": 5002749, "equity": 14992712, "fixed_assets": 11603095, "liabilities": 8496229, "long_term_liabilities": 3493480, "quarter": 3 }, { "assets": 21132426, "current_assets": 6722005, "current_liabilities": 3709239, "equity": 15705862, "fixed_assets": 14410421, "liabilities": 8629731, "long_term_liabilities": 4920492, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34367, "financing_cash_flow": -82196, "investing_cash_flow": -381921, "net_cash_flow": 3440856, "operating_cash_flow": 3551990, "quarter": 1 }, { "change_in_working_capital": -98117, "financing_cash_flow": 134873, "investing_cash_flow": -451869, "net_cash_flow": 3744806, "operating_cash_flow": 3675577, "quarter": 2 }, { "change_in_working_capital": -35972, "financing_cash_flow": -113577, "investing_cash_flow": -230405, "net_cash_flow": 3631394, "operating_cash_flow": 3956167, "quarter": 3 }, { "change_in_working_capital": -5885, "financing_cash_flow": 170343, "investing_cash_flow": -473698, "net_cash_flow": 4069237, "operating_cash_flow": 4065159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8383017855972316, "current_ratio": 1.727203729752275, "debt_to_equity_ratio": 0.586188873470669, "profit_margin": 0.18024964945113747, "quarter": 1, "return_on_assets": 0.1511036029881636, "return_on_equity": 0.20821657857639334 }, { "asset_turnover_ratio": 0.8257935138075243, "current_ratio": 1.7679928284811748, "debt_to_equity_ratio": 0.5759786354468613, "profit_margin": 0.17948655484131845, "quarter": 2, "return_on_assets": 0.14821883280361928, "return_on_equity": 0.20343658124733566 }, { "asset_turnover_ratio": 0.8134719385772604, "current_ratio": 1.7831995968616454, "debt_to_equity_ratio": 0.5666906027408517, "profit_margin": 0.1775874665647322, "quarter": 3, "return_on_assets": 0.14446242069343712, "return_on_equity": 0.19775915124628554 }, { "asset_turnover_ratio": 0.801334167690922, "current_ratio": 1.8122329135437214, "debt_to_equity_ratio": 0.54945924012321, "profit_margin": 0.18915445046351645, "quarter": 4, "return_on_assets": 0.15157592412721568, "return_on_equity": 0.20394722683797936 } ], "income_statement": [ { "depreciation": 626748, "expenses": 12182438, "income_tax": 1121156, "marketing_expense": 2218330, "net_income": 4046398, "net_profit": 2925242, "operational_expense": 6682581, "product_revenue": 4011663, "quarter": 1, "rd_expense": 2136328, "revenue": 16228836, "salaries_expense": 5875974, "service_revenue": 12217173 }, { "depreciation": 721119, "expenses": 12340363, "income_tax": 1165788, "marketing_expense": 1691966, "net_income": 4120246, "net_profit": 2954458, "operational_expense": 8526607, "product_revenue": 5586484, "quarter": 2, "rd_expense": 2214902, "revenue": 16460609, "salaries_expense": 4880830, "service_revenue": 10874125 }, { "depreciation": 991221, "expenses": 12500335, "income_tax": 1230413, "marketing_expense": 1437576, "net_income": 4195359, "net_profit": 2964946, "operational_expense": 7347859, "product_revenue": 3620918, "quarter": 3, "rd_expense": 1814610, "revenue": 16695694, "salaries_expense": 4041564, "service_revenue": 13074776 }, { "depreciation": 861992, "expenses": 12662381, "income_tax": 1068587, "marketing_expense": 1881880, "net_income": 4271754, "net_profit": 3203167, "operational_expense": 7197001, "product_revenue": 3389905, "quarter": 4, "rd_expense": 2316204, "revenue": 16934135, "salaries_expense": 4014121, "service_revenue": 13544230 } ], "market_conditions": { "gdp_growth": [ -0.006532216293921898, 0.00012954961869172076, -0.011707152039998725, -0.004009927632868379 ], "inflation_rate": [ 0.018929018350310873, 0.016777263949385814, 0.02547833722700643, 0.020173115985989715 ], "interest_rate": [ 0.05624456836550899, 0.06395736993994067, 0.06062007570765444, 0.06296283429388413 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 187769, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 17999011, "net_revenue": 16155107, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 45000 }, { "average_project_size": 181535, "billable_hours_per_employee": 143, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 18043412, "net_revenue": 15754253, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 43884 }, { "average_project_size": 117508, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 17332703, "net_revenue": 15363346, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 42795 }, { "average_project_size": 197422, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 17348691, "net_revenue": 14982139, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 41733 } ], "balance_sheet": [ { "assets": 23624635, "current_assets": 8651976, "current_liabilities": 5778316, "equity": 12455091, "fixed_assets": 14972659, "liabilities": 13786249, "long_term_liabilities": 8007933, "quarter": 1 }, { "assets": 24415208, "current_assets": 11642329, "current_liabilities": 6842556, "equity": 12788352, "fixed_assets": 12772879, "liabilities": 13905232, "long_term_liabilities": 7062676, "quarter": 2 }, { "assets": 25232236, "current_assets": 11579084, "current_liabilities": 6334943, "equity": 13606114, "fixed_assets": 13653152, "liabilities": 14025241, "long_term_liabilities": 7690298, "quarter": 3 }, { "assets": 26076606, "current_assets": 8250834, "current_liabilities": 6558917, "equity": 14024183, "fixed_assets": 17825772, "liabilities": 14146286, "long_term_liabilities": 7587369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70150, "financing_cash_flow": 159543, "investing_cash_flow": -137100, "net_cash_flow": 3366712, "operating_cash_flow": 3704123, "quarter": 1 }, { "change_in_working_capital": 38305, "financing_cash_flow": -120881, "investing_cash_flow": -244035, "net_cash_flow": 3164607, "operating_cash_flow": 3423406, "quarter": 2 }, { "change_in_working_capital": 59063, "financing_cash_flow": -119405, "investing_cash_flow": -107262, "net_cash_flow": 3391840, "operating_cash_flow": 3548542, "quarter": 3 }, { "change_in_working_capital": 40172, "financing_cash_flow": -2273, "investing_cash_flow": -406684, "net_cash_flow": 2534506, "operating_cash_flow": 3112312, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6838246178194922, "current_ratio": 1.4973179036937405, "debt_to_equity_ratio": 1.1068766177621665, "profit_margin": 0.16197385755476582, "quarter": 1, "return_on_assets": 0.1107617112391366, "return_on_equity": 0.21009119885193933 }, { "asset_turnover_ratio": 0.6452639273030154, "current_ratio": 1.7014590746498823, "debt_to_equity_ratio": 1.0873357255102143, "profit_margin": 0.1446197417294238, "quarter": 2, "return_on_assets": 0.09331790251387578, "return_on_equity": 0.1781602508282537 }, { "asset_turnover_ratio": 0.6088777070728095, "current_ratio": 1.8278118682362257, "debt_to_equity_ratio": 1.0308043134138078, "profit_margin": 0.15615862586184026, "quarter": 3, "return_on_assets": 0.09508150605439804, "return_on_equity": 0.17632653967179754 }, { "asset_turnover_ratio": 0.5745432898744568, "current_ratio": 1.2579567632888173, "debt_to_equity_ratio": 1.0087066034434946, "profit_margin": 0.1397572803189184, "quarter": 4, "return_on_assets": 0.08029660761833807, "return_on_equity": 0.14930374197199223 } ], "income_statement": [ { "depreciation": 1087418, "expenses": 12839159, "income_tax": 699243, "marketing_expense": 1869675, "net_income": 3315948, "net_profit": 2616705, "operational_expense": 8167081, "product_revenue": 6443018, "quarter": 1, "rd_expense": 1894387, "revenue": 16155107, "salaries_expense": 3892570, "service_revenue": 9712089 }, { "depreciation": 1145030, "expenses": 12588222, "income_tax": 887655, "marketing_expense": 2390291, "net_income": 3166031, "net_profit": 2278376, "operational_expense": 8803362, "product_revenue": 4056532, "quarter": 2, "rd_expense": 1679999, "revenue": 15754253, "salaries_expense": 5305226, "service_revenue": 11697721 }, { "depreciation": 1149423, "expenses": 12342190, "income_tax": 622037, "marketing_expense": 2446850, "net_income": 3021156, "net_profit": 2399119, "operational_expense": 7719474, "product_revenue": 5483784, "quarter": 3, "rd_expense": 2114743, "revenue": 15363346, "salaries_expense": 5337319, "service_revenue": 9879562 }, { "depreciation": 1018449, "expenses": 12100966, "income_tax": 787310, "marketing_expense": 1642127, "net_income": 2881173, "net_profit": 2093863, "operational_expense": 7611523, "product_revenue": 4073891, "quarter": 4, "rd_expense": 2131007, "revenue": 14982139, "salaries_expense": 3821618, "service_revenue": 10908248 } ], "market_conditions": { "gdp_growth": [ 0.015484670713750695, 0.012181037562032484, 0.011590777379824632, 0.01110024049743785 ], "inflation_rate": [ 0.03941733087502461, 0.03997829597111274, 0.039559184595138214, 0.032719067405934416 ], "interest_rate": [ 0.0541875364306664, 0.05672435168939597, 0.04963724915872767, 0.05901326890716381 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 103137, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 8661196, "net_revenue": 6745009, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 18788 }, { "average_project_size": 164333, "billable_hours_per_employee": 158, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 7989171, "net_revenue": 6686080, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 18624 }, { "average_project_size": 152938, "billable_hours_per_employee": 133, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 7628972, "net_revenue": 6627667, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 18461 }, { "average_project_size": 140936, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 8384112, "net_revenue": 6569763, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 18300 } ], "balance_sheet": [ { "assets": 9900940, "current_assets": 4268799, "current_liabilities": 2799489, "equity": 5896124, "fixed_assets": 5632141, "liabilities": 5125822, "long_term_liabilities": 2326333, "quarter": 1 }, { "assets": 10170558, "current_assets": 3840682, "current_liabilities": 2957832, "equity": 6093122, "fixed_assets": 6329876, "liabilities": 5201984, "long_term_liabilities": 2244152, "quarter": 2 }, { "assets": 10447517, "current_assets": 3418895, "current_liabilities": 2662921, "equity": 6399446, "fixed_assets": 7028622, "liabilities": 5279278, "long_term_liabilities": 2616357, "quarter": 3 }, { "assets": 10732019, "current_assets": 4407783, "current_liabilities": 3149067, "equity": 6525568, "fixed_assets": 6324236, "liabilities": 5357720, "long_term_liabilities": 2208653, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19918, "financing_cash_flow": -53049, "investing_cash_flow": -259839, "net_cash_flow": 1357951, "operating_cash_flow": 1438645, "quarter": 1 }, { "change_in_working_capital": -29376, "financing_cash_flow": 22538, "investing_cash_flow": -296783, "net_cash_flow": 953802, "operating_cash_flow": 1481332, "quarter": 2 }, { "change_in_working_capital": 88155, "financing_cash_flow": 72061, "investing_cash_flow": -239351, "net_cash_flow": 1354952, "operating_cash_flow": 1698051, "quarter": 3 }, { "change_in_working_capital": 68387, "financing_cash_flow": -101454, "investing_cash_flow": -458483, "net_cash_flow": 1017423, "operating_cash_flow": 1420390, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.681249356121742, "current_ratio": 1.524849356436121, "debt_to_equity_ratio": 0.8693545115401237, "profit_margin": 0.16619785088500252, "quarter": 1, "return_on_assets": 0.11322217890422526, "return_on_equity": 0.19012592001118023 }, { "asset_turnover_ratio": 0.6573955922575733, "current_ratio": 1.2984787506525048, "debt_to_equity_ratio": 0.853746896910976, "profit_margin": 0.1681924236622954, "quarter": 2, "return_on_assets": 0.11056895796671136, "return_on_equity": 0.1845602303712284 }, { "asset_turnover_ratio": 0.6343772400657496, "current_ratio": 1.2838890075972964, "debt_to_equity_ratio": 0.8249585979786376, "profit_margin": 0.18576778223770143, "quarter": 3, "return_on_assets": 0.11784685298908822, "return_on_equity": 0.19239274774722687 }, { "asset_turnover_ratio": 0.6121646821534699, "current_ratio": 1.399710771476123, "debt_to_equity_ratio": 0.8210350424668014, "profit_margin": 0.1752375237889099, "quarter": 4, "return_on_assets": 0.10727422305159914, "return_on_equity": 0.17642433578195799 } ], "income_statement": [ { "depreciation": 317639, "expenses": 5170212, "income_tax": 453791, "marketing_expense": 652860, "net_income": 1574797, "net_profit": 1121006, "operational_expense": 3530545, "product_revenue": 1430675, "quarter": 1, "rd_expense": 765763, "revenue": 6745009, "salaries_expense": 2500760, "service_revenue": 5314334 }, { "depreciation": 356784, "expenses": 5093083, "income_tax": 468449, "marketing_expense": 1001366, "net_income": 1592997, "net_profit": 1124548, "operational_expense": 3260054, "product_revenue": 1470663, "quarter": 2, "rd_expense": 517604, "revenue": 6686080, "salaries_expense": 1528856, "service_revenue": 5215417 }, { "depreciation": 466844, "expenses": 5017105, "income_tax": 379355, "marketing_expense": 993928, "net_income": 1610562, "net_profit": 1231207, "operational_expense": 3157799, "product_revenue": 2509695, "quarter": 3, "rd_expense": 948650, "revenue": 6627667, "salaries_expense": 2073911, "service_revenue": 4117972 }, { "depreciation": 269121, "expenses": 4942260, "income_tax": 476234, "marketing_expense": 579775, "net_income": 1627503, "net_profit": 1151269, "operational_expense": 2586396, "product_revenue": 2330147, "quarter": 4, "rd_expense": 718695, "revenue": 6569763, "salaries_expense": 1680349, "service_revenue": 4239616 } ], "market_conditions": { "gdp_growth": [ -0.009234238753567018, -0.01221142887372191, -0.010546712295230897, -0.012612468384749984 ], "inflation_rate": [ 0.0386777608822876, 0.034701610087304546, 0.03536861993428343, 0.03898221806860107 ], "interest_rate": [ 0.05381950538137855, 0.05414985158180898, 0.05465700540135671, 0.05397690239305339 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 164444, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 8500046, "net_revenue": 7512303, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 20926 }, { "average_project_size": 128066, "billable_hours_per_employee": 98, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 9277001, "net_revenue": 7357171, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 20494 }, { "average_project_size": 67059, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 9167452, "net_revenue": 7205243, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 20070 }, { "average_project_size": 61022, "billable_hours_per_employee": 126, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 8431260, "net_revenue": 7056453, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 19656 } ], "balance_sheet": [ { "assets": 10641809, "current_assets": 3703822, "current_liabilities": 2485217, "equity": 5925783, "fixed_assets": 6937987, "liabilities": 6030584, "long_term_liabilities": 3545367, "quarter": 1 }, { "assets": 10938018, "current_assets": 4732586, "current_liabilities": 2521968, "equity": 5935417, "fixed_assets": 6205432, "liabilities": 6148789, "long_term_liabilities": 3626821, "quarter": 2 }, { "assets": 11242473, "current_assets": 4135688, "current_liabilities": 2731770, "equity": 6109664, "fixed_assets": 7106785, "liabilities": 6269311, "long_term_liabilities": 3537541, "quarter": 3 }, { "assets": 11555401, "current_assets": 4518975, "current_liabilities": 3806756, "equity": 6335180, "fixed_assets": 7036426, "liabilities": 6392195, "long_term_liabilities": 2585439, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40790, "financing_cash_flow": 156658, "investing_cash_flow": -199605, "net_cash_flow": 1433246, "operating_cash_flow": 1645545, "quarter": 1 }, { "change_in_working_capital": -88644, "financing_cash_flow": -68959, "investing_cash_flow": -222100, "net_cash_flow": 1218103, "operating_cash_flow": 1464422, "quarter": 2 }, { "change_in_working_capital": 87626, "financing_cash_flow": -85636, "investing_cash_flow": -353083, "net_cash_flow": 965004, "operating_cash_flow": 1579469, "quarter": 3 }, { "change_in_working_capital": 77306, "financing_cash_flow": 108673, "investing_cash_flow": -232588, "net_cash_flow": 1345142, "operating_cash_flow": 1611154, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7059234947742438, "current_ratio": 1.4903414872825995, "debt_to_equity_ratio": 1.0176855953044517, "profit_margin": 0.17498735074983, "quarter": 1, "return_on_assets": 0.12352768218260636, "return_on_equity": 0.22183701293145563 }, { "asset_turnover_ratio": 0.6726237788235492, "current_ratio": 1.8765448253110268, "debt_to_equity_ratio": 1.0359489484900555, "profit_margin": 0.15579194774730667, "quarter": 2, "return_on_assets": 0.10478936860407434, "return_on_equity": 0.19310993650488248 }, { "asset_turnover_ratio": 0.6408948458226228, "current_ratio": 1.513922475171775, "debt_to_equity_ratio": 1.0261302421868044, "profit_margin": 0.15773263996786785, "quarter": 3, "return_on_assets": 0.10109003597340194, "return_on_equity": 0.18601710339553862 }, { "asset_turnover_ratio": 0.6106627541527984, "current_ratio": 1.187093420224464, "debt_to_equity_ratio": 1.0089997442850873, "profit_margin": 0.16608542563806492, "quarter": 4, "return_on_assets": 0.1014221834447805, "return_on_equity": 0.1849945857891962 } ], "income_statement": [ { "depreciation": 330987, "expenses": 5838819, "income_tax": 358926, "marketing_expense": 846854, "net_income": 1673484, "net_profit": 1314558, "operational_expense": 3017832, "product_revenue": 2990136, "quarter": 1, "rd_expense": 824031, "revenue": 7512303, "salaries_expense": 2529358, "service_revenue": 4522167 }, { "depreciation": 318234, "expenses": 5722838, "income_tax": 488145, "marketing_expense": 720049, "net_income": 1634333, "net_profit": 1146188, "operational_expense": 3838189, "product_revenue": 2163748, "quarter": 2, "rd_expense": 981269, "revenue": 7357171, "salaries_expense": 2066642, "service_revenue": 5193423 }, { "depreciation": 442967, "expenses": 5609161, "income_tax": 459580, "marketing_expense": 609378, "net_income": 1596082, "net_profit": 1136502, "operational_expense": 3828866, "product_revenue": 1793697, "quarter": 3, "rd_expense": 1110227, "revenue": 7205243, "salaries_expense": 1863991, "service_revenue": 5411546 }, { "depreciation": 439180, "expenses": 5497742, "income_tax": 386737, "marketing_expense": 615940, "net_income": 1558711, "net_profit": 1171974, "operational_expense": 3584181, "product_revenue": 1853787, "quarter": 4, "rd_expense": 686631, "revenue": 7056453, "salaries_expense": 2317722, "service_revenue": 5202666 } ], "market_conditions": { "gdp_growth": [ -0.013582644396561249, -0.018865993606533328, -0.017822975046718065, -0.018579881322368843 ], "inflation_rate": [ 0.03624300294895219, 0.032489633676721454, 0.039249362605109334, 0.031694358526567074 ], "interest_rate": [ 0.049279475544310045, 0.04650453391885554, 0.05313972165078096, 0.04559074087746652 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 142006, "billable_hours_per_employee": 86, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 14576351, "net_revenue": 12262869, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 34158 }, { "average_project_size": 197517, "billable_hours_per_employee": 84, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 14978411, "net_revenue": 12172203, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 33906 }, { "average_project_size": 144315, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 13720669, "net_revenue": 12082208, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 33655 }, { "average_project_size": 58127, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 14491807, "net_revenue": 11992878, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 33406 } ], "balance_sheet": [ { "assets": 13075682, "current_assets": 5697487, "current_liabilities": 2399757, "equity": 9614516, "fixed_assets": 7378195, "liabilities": 5725232, "long_term_liabilities": 3325475, "quarter": 1 }, { "assets": 13237233, "current_assets": 4125138, "current_liabilities": 3039276, "equity": 9433309, "fixed_assets": 9112095, "liabilities": 5870407, "long_term_liabilities": 2831131, "quarter": 2 }, { "assets": 13400780, "current_assets": 5813031, "current_liabilities": 3420825, "equity": 9540839, "fixed_assets": 7587749, "liabilities": 6019264, "long_term_liabilities": 2598439, "quarter": 3 }, { "assets": 13566348, "current_assets": 4788469, "current_liabilities": 2507653, "equity": 9589667, "fixed_assets": 8777879, "liabilities": 6171894, "long_term_liabilities": 3664241, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34416, "financing_cash_flow": 48968, "investing_cash_flow": -291051, "net_cash_flow": 2692062, "operating_cash_flow": 2916760, "quarter": 1 }, { "change_in_working_capital": 28197, "financing_cash_flow": 67241, "investing_cash_flow": -255423, "net_cash_flow": 2684258, "operating_cash_flow": 2950727, "quarter": 2 }, { "change_in_working_capital": -53606, "financing_cash_flow": -6955, "investing_cash_flow": -196243, "net_cash_flow": 2844315, "operating_cash_flow": 3011487, "quarter": 3 }, { "change_in_working_capital": 53263, "financing_cash_flow": -17008, "investing_cash_flow": -490628, "net_cash_flow": 2571669, "operating_cash_flow": 3053526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9378378122074245, "current_ratio": 2.37419330373867, "debt_to_equity_ratio": 0.5954779210934799, "profit_margin": 0.1846277571749319, "quarter": 1, "return_on_assets": 0.17315089186170174, "return_on_equity": 0.23548413669497248 }, { "asset_turnover_ratio": 0.9195428531023062, "current_ratio": 1.3572765355959775, "debt_to_equity_ratio": 0.6223062342174946, "profit_margin": 0.16977066517868622, "quarter": 2, "return_on_assets": 0.15611140183148547, "return_on_equity": 0.21906236719267863 }, { "asset_turnover_ratio": 0.9016048319575428, "current_ratio": 1.6993067461796496, "debt_to_equity_ratio": 0.6308946204835864, "profit_margin": 0.17871923741091034, "quarter": 3, "return_on_assets": 0.16113412801344398, "return_on_equity": 0.22632422578349765 }, { "asset_turnover_ratio": 0.8840166859939019, "current_ratio": 1.9095421096938052, "debt_to_equity_ratio": 0.6435983647815925, "profit_margin": 0.18304305271845506, "quarter": 4, "return_on_assets": 0.16181311285837574, "return_on_equity": 0.22891441381645472 } ], "income_statement": [ { "depreciation": 652694, "expenses": 9320266, "income_tax": 678537, "marketing_expense": 1699298, "net_income": 2942603, "net_profit": 2264066, "operational_expense": 5273291, "product_revenue": 3251519, "quarter": 1, "rd_expense": 1860891, "revenue": 12262869, "salaries_expense": 4125719, "service_revenue": 9011350 }, { "depreciation": 884244, "expenses": 9235860, "income_tax": 869860, "marketing_expense": 1692633, "net_income": 2936343, "net_profit": 2066483, "operational_expense": 5595541, "product_revenue": 4249824, "quarter": 2, "rd_expense": 1086446, "revenue": 12172203, "salaries_expense": 2950051, "service_revenue": 7922379 }, { "depreciation": 852164, "expenses": 9152219, "income_tax": 770666, "marketing_expense": 1517036, "net_income": 2929989, "net_profit": 2159323, "operational_expense": 5511542, "product_revenue": 2655770, "quarter": 3, "rd_expense": 1393189, "revenue": 12082208, "salaries_expense": 2972241, "service_revenue": 9426438 }, { "depreciation": 858313, "expenses": 9069335, "income_tax": 728330, "marketing_expense": 1566407, "net_income": 2923543, "net_profit": 2195213, "operational_expense": 4828120, "product_revenue": 4271648, "quarter": 4, "rd_expense": 1489139, "revenue": 11992878, "salaries_expense": 3179956, "service_revenue": 7721230 } ], "market_conditions": { "gdp_growth": [ -0.01016695678158461, -0.005160955324848324, -0.013145340945062603, -0.001146707668342642 ], "inflation_rate": [ 0.02792624681019387, 0.022960280845906397, 0.02707272341297787, 0.027928795324341126 ], "interest_rate": [ 0.04998790942242657, 0.043925826526525436, 0.047656135406195885, 0.043064049660086534 ], "year": 2009 }, "random_event": { "description": "Wagner, Mcpherson and Alvarez Introduction of New Service in 2009", "impact": -0.01, "type": "Introduction of New Service" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 168298, "billable_hours_per_employee": 90, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 11152698, "net_revenue": 9476481, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 26397 }, { "average_project_size": 99903, "billable_hours_per_employee": 90, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 10782310, "net_revenue": 9475133, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 26393 }, { "average_project_size": 52594, "billable_hours_per_employee": 129, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 12176791, "net_revenue": 9473785, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 26389 }, { "average_project_size": 103585, "billable_hours_per_employee": 91, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 10481669, "net_revenue": 9472438, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 26386 } ], "balance_sheet": [ { "assets": 10952649, "current_assets": 4422467, "current_liabilities": 2992572, "equity": 5915980, "fixed_assets": 6530182, "liabilities": 6427206, "long_term_liabilities": 3434634, "quarter": 1 }, { "assets": 11265498, "current_assets": 4563696, "current_liabilities": 3645371, "equity": 6253635, "fixed_assets": 6701802, "liabilities": 6559764, "long_term_liabilities": 2914393, "quarter": 2 }, { "assets": 11587283, "current_assets": 4205107, "current_liabilities": 3613299, "equity": 6422466, "fixed_assets": 7382176, "liabilities": 6695057, "long_term_liabilities": 3081758, "quarter": 3 }, { "assets": 11918259, "current_assets": 5009516, "current_liabilities": 3186376, "equity": 6575461, "fixed_assets": 6908743, "liabilities": 6833139, "long_term_liabilities": 3646763, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86319, "financing_cash_flow": -163636, "investing_cash_flow": -275238, "net_cash_flow": 1969666, "operating_cash_flow": 2063631, "quarter": 1 }, { "change_in_working_capital": 96144, "financing_cash_flow": -117123, "investing_cash_flow": -435461, "net_cash_flow": 1734324, "operating_cash_flow": 2223524, "quarter": 2 }, { "change_in_working_capital": -58404, "financing_cash_flow": 33688, "investing_cash_flow": -297092, "net_cash_flow": 1926836, "operating_cash_flow": 2196596, "quarter": 3 }, { "change_in_working_capital": -6632, "financing_cash_flow": -26323, "investing_cash_flow": -264032, "net_cash_flow": 1767930, "operating_cash_flow": 2159418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8652227420051533, "current_ratio": 1.477814735952886, "debt_to_equity_ratio": 1.086414423307719, "profit_margin": 0.1467355867647495, "quarter": 1, "return_on_assets": 0.12695896673033163, "return_on_equity": 0.23504761679383634 }, { "asset_turnover_ratio": 0.8410753790023309, "current_ratio": 1.2519153743199252, "debt_to_equity_ratio": 1.0489521694182664, "profit_margin": 0.16336456701979804, "quarter": 2, "return_on_assets": 0.1374019151217283, "return_on_equity": 0.2475202022503712 }, { "asset_turnover_ratio": 0.8176019348107749, "current_ratio": 1.1637860581147588, "debt_to_equity_ratio": 1.0424433543128138, "profit_margin": 0.16152361490154146, "quarter": 3, "return_on_assets": 0.1320620200611308, "return_on_equity": 0.23826362023559175 }, { "asset_turnover_ratio": 0.7947837012100509, "current_ratio": 1.5721672520757124, "debt_to_equity_ratio": 1.0391878227245208, "profit_margin": 0.157334468697499, "quarter": 4, "return_on_assets": 0.12504687135931514, "return_on_equity": 0.22665194120990148 } ], "income_statement": [ { "depreciation": 673094, "expenses": 7567506, "income_tax": 518438, "marketing_expense": 922271, "net_income": 1908975, "net_profit": 1390537, "operational_expense": 4150553, "product_revenue": 2001583, "quarter": 1, "rd_expense": 1210980, "revenue": 9476481, "salaries_expense": 2559396, "service_revenue": 7474898 }, { "depreciation": 675623, "expenses": 7506661, "income_tax": 420571, "marketing_expense": 1015839, "net_income": 1968472, "net_profit": 1547901, "operational_expense": 3894197, "product_revenue": 2057494, "quarter": 2, "rd_expense": 1480910, "revenue": 9475133, "salaries_expense": 3416642, "service_revenue": 7417639 }, { "depreciation": 666356, "expenses": 7446306, "income_tax": 497239, "marketing_expense": 1025164, "net_income": 2027479, "net_profit": 1530240, "operational_expense": 4649238, "product_revenue": 2977229, "quarter": 3, "rd_expense": 1338335, "revenue": 9473785, "salaries_expense": 2820556, "service_revenue": 6496556 }, { "depreciation": 669077, "expenses": 7386436, "income_tax": 595661, "marketing_expense": 1435071, "net_income": 2086002, "net_profit": 1490341, "operational_expense": 4232904, "product_revenue": 3557564, "quarter": 4, "rd_expense": 1191049, "revenue": 9472438, "salaries_expense": 3601047, "service_revenue": 5914874 } ], "market_conditions": { "gdp_growth": [ 0.010281967979591465, -0.003610540695570137, 0.008277387056686382, 0.004016346221879739 ], "inflation_rate": [ 0.025828405199163063, 0.024201815434139524, 0.02510087504048962, 0.024231924964836223 ], "interest_rate": [ 0.05560105823397827, 0.050662666426322, 0.047156509235222036, 0.04993661189983482 ], "year": 2010 }, "random_event": { "description": "Wagner, Mcpherson and Alvarez Data Privacy Regulation Impact in 2010", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 2010 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1998, "industry": "Advertising", "location": "Russellbury", "name": "Erickson, Garcia and Baird", "num_employees": 564, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.erickson,garciaandbaird.com" }

[ { "advertising_kpis": [ { "average_project_size": 131754, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 12147466, "net_revenue": 10595953, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 18787 }, { "average_project_size": 187997, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 12389086, "net_revenue": 10975875, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 19461 }, { "average_project_size": 192502, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 13746949, "net_revenue": 11369419, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 20159 }, { "average_project_size": 166667, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 15039625, "net_revenue": 11777075, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 20881 } ], "balance_sheet": [ { "assets": 14561449, "current_assets": 6639140, "current_liabilities": 3890998, "equity": 8185899, "fixed_assets": 7922309, "liabilities": 8723214, "long_term_liabilities": 4832216, "quarter": 1 }, { "assets": 14841616, "current_assets": 6094830, "current_liabilities": 4596714, "equity": 8166650, "fixed_assets": 8746786, "liabilities": 8841113, "long_term_liabilities": 4244399, "quarter": 2 }, { "assets": 15127174, "current_assets": 6103484, "current_liabilities": 4712644, "equity": 8592556, "fixed_assets": 9023690, "liabilities": 8960605, "long_term_liabilities": 4247961, "quarter": 3 }, { "assets": 15418226, "current_assets": 7083881, "current_liabilities": 4687338, "equity": 8854716, "fixed_assets": 8334345, "liabilities": 9081713, "long_term_liabilities": 4394375, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28046, "financing_cash_flow": 168048, "investing_cash_flow": -156866, "net_cash_flow": 2873700, "operating_cash_flow": 3105912, "quarter": 1 }, { "change_in_working_capital": 36289, "financing_cash_flow": 6201, "investing_cash_flow": -189523, "net_cash_flow": 2260859, "operating_cash_flow": 2863519, "quarter": 2 }, { "change_in_working_capital": 17131, "financing_cash_flow": 67936, "investing_cash_flow": -379456, "net_cash_flow": 2569949, "operating_cash_flow": 3115769, "quarter": 3 }, { "change_in_working_capital": 44380, "financing_cash_flow": -180221, "investing_cash_flow": -403783, "net_cash_flow": 2866836, "operating_cash_flow": 3182256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.727671607406653, "current_ratio": 1.706282038695471, "debt_to_equity_ratio": 1.0656390947408465, "profit_margin": 0.22156232667321193, "quarter": 1, "return_on_assets": 0.16122461439105407, "return_on_equity": 0.286793667989307 }, { "asset_turnover_ratio": 0.739533686897707, "current_ratio": 1.325910204550468, "debt_to_equity_ratio": 1.0825874746683157, "profit_margin": 0.19735529058047763, "quarter": 2, "return_on_assets": 0.14595088567174896, "return_on_equity": 0.2652430311082268 }, { "asset_turnover_ratio": 0.7515890939047836, "current_ratio": 1.2951294432594527, "debt_to_equity_ratio": 1.0428334712046101, "profit_margin": 0.21337827377106958, "quarter": 3, "return_on_assets": 0.160372783442565, "return_on_equity": 0.2823358963270068 }, { "asset_turnover_ratio": 0.7638411189458502, "current_ratio": 1.511280176509567, "debt_to_equity_ratio": 1.0256357177350466, "profit_margin": 0.21382244742433923, "quarter": 4, "return_on_assets": 0.1633263774963475, "return_on_equity": 0.2843911651147253 } ], "income_statement": [ { "depreciation": 758248, "expenses": 7657260, "income_tax": 591029, "marketing_expense": 1300630, "net_income": 2938693, "net_profit": 2347664, "operational_expense": 4028312, "product_revenue": 4103763, "quarter": 1, "rd_expense": 1213230, "revenue": 10595953, "salaries_expense": 2680503, "service_revenue": 6492190 }, { "depreciation": 697372, "expenses": 7914936, "income_tax": 894792, "marketing_expense": 1070910, "net_income": 3060939, "net_profit": 2166147, "operational_expense": 4921081, "product_revenue": 4090429, "quarter": 2, "rd_expense": 1031016, "revenue": 10975875, "salaries_expense": 3434596, "service_revenue": 6885446 }, { "depreciation": 689782, "expenses": 8181285, "income_tax": 762147, "marketing_expense": 906901, "net_income": 3188134, "net_profit": 2425987, "operational_expense": 5369012, "product_revenue": 2334471, "quarter": 3, "rd_expense": 1491758, "revenue": 11369419, "salaries_expense": 2655918, "service_revenue": 9034948 }, { "depreciation": 664053, "expenses": 8456596, "income_tax": 802276, "marketing_expense": 1107535, "net_income": 3320479, "net_profit": 2518203, "operational_expense": 5053750, "product_revenue": 3104160, "quarter": 4, "rd_expense": 1217589, "revenue": 11777075, "salaries_expense": 3481674, "service_revenue": 8672915 } ], "market_conditions": { "gdp_growth": [ 0.02954805306546205, 0.015293812667677976, 0.024925949638135124, 0.017705791903557703 ], "inflation_rate": [ 0.01627549779120382, 0.014909318145184649, 0.012513740273158963, 0.015724142206130356 ], "interest_rate": [ 0.036490280527600824, 0.02984268440479962, 0.03381154100952106, 0.03251383643083773 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 156952, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 11726474, "net_revenue": 10650727, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 18884 }, { "average_project_size": 197580, "billable_hours_per_employee": 92, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 12705848, "net_revenue": 10799367, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 19148 }, { "average_project_size": 180949, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 14006522, "net_revenue": 10950082, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 19415 }, { "average_project_size": 52751, "billable_hours_per_employee": 153, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 12797305, "net_revenue": 11102901, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 19686 } ], "balance_sheet": [ { "assets": 12637808, "current_assets": 5025013, "current_liabilities": 2481937, "equity": 9403738, "fixed_assets": 7612795, "liabilities": 5688700, "long_term_liabilities": 3206763, "quarter": 1 }, { "assets": 12814423, "current_assets": 5470831, "current_liabilities": 2579098, "equity": 9711476, "fixed_assets": 7343592, "liabilities": 5743675, "long_term_liabilities": 3164577, "quarter": 2 }, { "assets": 12993506, "current_assets": 4018062, "current_liabilities": 3430624, "equity": 9780626, "fixed_assets": 8975444, "liabilities": 5799182, "long_term_liabilities": 2368558, "quarter": 3 }, { "assets": 13175091, "current_assets": 4228866, "current_liabilities": 2989862, "equity": 9770829, "fixed_assets": 8946225, "liabilities": 5855225, "long_term_liabilities": 2865363, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50719, "financing_cash_flow": 156895, "investing_cash_flow": -348955, "net_cash_flow": 2997891, "operating_cash_flow": 3058740, "quarter": 1 }, { "change_in_working_capital": 28981, "financing_cash_flow": -9030, "investing_cash_flow": -158874, "net_cash_flow": 2814953, "operating_cash_flow": 3255319, "quarter": 2 }, { "change_in_working_capital": -62167, "financing_cash_flow": -93653, "investing_cash_flow": -421693, "net_cash_flow": 3166978, "operating_cash_flow": 3158207, "quarter": 3 }, { "change_in_working_capital": 11359, "financing_cash_flow": 125966, "investing_cash_flow": -237996, "net_cash_flow": 2838593, "operating_cash_flow": 3075561, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.842766957687599, "current_ratio": 2.0246335825607176, "debt_to_equity_ratio": 0.6049402907652255, "profit_margin": 0.23046595786372143, "quarter": 1, "return_on_assets": 0.19422909415936687, "return_on_equity": 0.2610270511577417 }, { "asset_turnover_ratio": 0.8427509377519378, "current_ratio": 2.121218736162798, "debt_to_equity_ratio": 0.5914317246935481, "profit_margin": 0.2445261838031803, "quarter": 2, "return_on_assets": 0.2060746707050329, "return_on_equity": 0.2719182954269773 }, { "asset_turnover_ratio": 0.8427349785346618, "current_ratio": 1.171233571501861, "debt_to_equity_ratio": 0.592925442604594, "profit_margin": 0.23619019474009417, "quarter": 3, "return_on_assets": 0.19904573869439088, "return_on_equity": 0.26443113150426156 }, { "asset_turnover_ratio": 0.842719112907835, "current_ratio": 1.414401734929572, "debt_to_equity_ratio": 0.5992557028682008, "profit_margin": 0.22074978422306027, "quarter": 4, "return_on_assets": 0.18603006233505331, "return_on_equity": 0.25084493854103884 } ], "income_statement": [ { "depreciation": 604110, "expenses": 7348801, "income_tax": 847296, "marketing_expense": 1111923, "net_income": 3301926, "net_profit": 2454630, "operational_expense": 4571977, "product_revenue": 3798541, "quarter": 1, "rd_expense": 984631, "revenue": 10650727, "salaries_expense": 3104214, "service_revenue": 6852186 }, { "depreciation": 614591, "expenses": 7486709, "income_tax": 671930, "marketing_expense": 1218307, "net_income": 3312658, "net_profit": 2640728, "operational_expense": 4624865, "product_revenue": 3305713, "quarter": 2, "rd_expense": 1059475, "revenue": 10799367, "salaries_expense": 3739405, "service_revenue": 7493654 }, { "depreciation": 571905, "expenses": 7627206, "income_tax": 736574, "marketing_expense": 1341609, "net_income": 3322876, "net_profit": 2586302, "operational_expense": 5090180, "product_revenue": 4024196, "quarter": 3, "rd_expense": 880760, "revenue": 10950082, "salaries_expense": 2664642, "service_revenue": 6925886 }, { "depreciation": 624598, "expenses": 7770340, "income_tax": 881598, "marketing_expense": 1396416, "net_income": 3332561, "net_profit": 2450963, "operational_expense": 4052309, "product_revenue": 2807200, "quarter": 4, "rd_expense": 1409221, "revenue": 11102901, "salaries_expense": 2830900, "service_revenue": 8295701 } ], "market_conditions": { "gdp_growth": [ 0.01986624731336871, 0.015269945087337422, 0.021729781681139114, 0.029505188962465276 ], "inflation_rate": [ 0.013234456086039844, 0.016256536334866623, 0.01346726504235077, 0.01588310218588194 ], "interest_rate": [ 0.023387430027640578, 0.024016646981059802, 0.024836476892909923, 0.022093048202616362 ], "year": 1999 }, "random_event": { "description": "Erickson, Garcia and Baird Introduction of New Service in 1999", "impact": -0.03, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 56416, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 22388547, "net_revenue": 18499239, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 32800 }, { "average_project_size": 176680, "billable_hours_per_employee": 83, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 24562466, "net_revenue": 19082068, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 33833 }, { "average_project_size": 174775, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 24261654, "net_revenue": 19683261, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 34899 }, { "average_project_size": 198981, "billable_hours_per_employee": 129, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 22405576, "net_revenue": 20303394, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 35999 } ], "balance_sheet": [ { "assets": 22090908, "current_assets": 10845292, "current_liabilities": 5442903, "equity": 14542620, "fixed_assets": 11245616, "liabilities": 11333385, "long_term_liabilities": 5890482, "quarter": 1 }, { "assets": 22430495, "current_assets": 7175169, "current_liabilities": 5188455, "equity": 14776654, "fixed_assets": 15255326, "liabilities": 11597802, "long_term_liabilities": 6409347, "quarter": 2 }, { "assets": 22775303, "current_assets": 10923587, "current_liabilities": 4939998, "equity": 14780477, "fixed_assets": 11851716, "liabilities": 11868387, "long_term_liabilities": 6928389, "quarter": 3 }, { "assets": 23125411, "current_assets": 7531787, "current_liabilities": 5714072, "equity": 15557212, "fixed_assets": 15593624, "liabilities": 12145285, "long_term_liabilities": 6431213, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51811, "financing_cash_flow": -175985, "investing_cash_flow": -204344, "net_cash_flow": 4444145, "operating_cash_flow": 4493672, "quarter": 1 }, { "change_in_working_capital": 27851, "financing_cash_flow": 52220, "investing_cash_flow": -126581, "net_cash_flow": 4738182, "operating_cash_flow": 5200623, "quarter": 2 }, { "change_in_working_capital": -79569, "financing_cash_flow": 164233, "investing_cash_flow": -196989, "net_cash_flow": 4568967, "operating_cash_flow": 4617016, "quarter": 3 }, { "change_in_working_capital": 79458, "financing_cash_flow": -41408, "investing_cash_flow": -200696, "net_cash_flow": 4841608, "operating_cash_flow": 5392370, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8374141524648964, "current_ratio": 1.9925565456522008, "debt_to_equity_ratio": 0.7793220891421215, "profit_margin": 0.20460825442603342, "quarter": 1, "return_on_assets": 0.17134184796749866, "return_on_equity": 0.26027614006279476 }, { "asset_turnover_ratio": 0.8507198793428321, "current_ratio": 1.3829105196055473, "debt_to_equity_ratio": 0.7848733549557295, "profit_margin": 0.20668414974729155, "quarter": 2, "return_on_assets": 0.1758303149350917, "return_on_equity": 0.26690487575874755 }, { "asset_turnover_ratio": 0.8642370641567315, "current_ratio": 2.2112533243940584, "debt_to_equity_ratio": 0.8029772652127533, "profit_margin": 0.19679467746731602, "quarter": 3, "return_on_assets": 0.17007725429602408, "return_on_equity": 0.26207280049216275 }, { "asset_turnover_ratio": 0.8779690012860745, "current_ratio": 1.3181120223896374, "debt_to_equity_ratio": 0.7806851896085237, "profit_margin": 0.2254345258728664, "quarter": 4, "return_on_assets": 0.1979245255360002, "return_on_equity": 0.29420991370433214 } ], "income_statement": [ { "depreciation": 708575, "expenses": 13460368, "income_tax": 1253774, "marketing_expense": 2412383, "net_income": 5038871, "net_profit": 3785097, "operational_expense": 9048508, "product_revenue": 5505965, "quarter": 1, "rd_expense": 2389340, "revenue": 18499239, "salaries_expense": 4704536, "service_revenue": 12993274 }, { "depreciation": 1256662, "expenses": 13809271, "income_tax": 1328836, "marketing_expense": 1502585, "net_income": 5272797, "net_profit": 3943961, "operational_expense": 8560071, "product_revenue": 7087270, "quarter": 2, "rd_expense": 2462343, "revenue": 19082068, "salaries_expense": 5258165, "service_revenue": 11994798 }, { "depreciation": 743455, "expenses": 14167218, "income_tax": 1642482, "marketing_expense": 2601610, "net_income": 5516043, "net_profit": 3873561, "operational_expense": 7505734, "product_revenue": 4664197, "quarter": 3, "rd_expense": 2463626, "revenue": 19683261, "salaries_expense": 5385144, "service_revenue": 15019064 }, { "depreciation": 815284, "expenses": 14534444, "income_tax": 1191864, "marketing_expense": 1511387, "net_income": 5768950, "net_profit": 4577086, "operational_expense": 9410468, "product_revenue": 7892443, "quarter": 4, "rd_expense": 2828406, "revenue": 20303394, "salaries_expense": 7211034, "service_revenue": 12410951 } ], "market_conditions": { "gdp_growth": [ 0.023436238930291314, 0.023961557674861488, 0.010743806183439085, 0.008676446598893425 ], "inflation_rate": [ 0.013729830181342835, 0.014590155153462007, 0.014350861709859455, 0.00999303694271641 ], "interest_rate": [ 0.02576499712089686, 0.02843998263142485, 0.028718863638185575, 0.029721403698652945 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 176773, "billable_hours_per_employee": 143, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 9552083, "net_revenue": 8165932, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 14479 }, { "average_project_size": 110844, "billable_hours_per_employee": 103, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 10102354, "net_revenue": 8528565, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 15122 }, { "average_project_size": 128365, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 10516262, "net_revenue": 8907302, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 15793 }, { "average_project_size": 105919, "billable_hours_per_employee": 143, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 10999610, "net_revenue": 9302858, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 16494 } ], "balance_sheet": [ { "assets": 11087627, "current_assets": 4963025, "current_liabilities": 3463532, "equity": 7541661, "fixed_assets": 6124602, "liabilities": 6025088, "long_term_liabilities": 2561556, "quarter": 1 }, { "assets": 11447899, "current_assets": 4565874, "current_liabilities": 2450736, "equity": 7854083, "fixed_assets": 6882025, "liabilities": 6122346, "long_term_liabilities": 3671610, "quarter": 2 }, { "assets": 11819878, "current_assets": 4832686, "current_liabilities": 3276577, "equity": 8455385, "fixed_assets": 6987192, "liabilities": 6221173, "long_term_liabilities": 2944596, "quarter": 3 }, { "assets": 12203944, "current_assets": 4092868, "current_liabilities": 2970227, "equity": 8659763, "fixed_assets": 8111076, "liabilities": 6321596, "long_term_liabilities": 3351369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45078, "financing_cash_flow": 158285, "investing_cash_flow": -380393, "net_cash_flow": 2185477, "operating_cash_flow": 2936692, "quarter": 1 }, { "change_in_working_capital": -80567, "financing_cash_flow": -184023, "investing_cash_flow": -408166, "net_cash_flow": 2202994, "operating_cash_flow": 2816176, "quarter": 2 }, { "change_in_working_capital": -28276, "financing_cash_flow": -166537, "investing_cash_flow": -165303, "net_cash_flow": 3228720, "operating_cash_flow": 3330615, "quarter": 3 }, { "change_in_working_capital": 46420, "financing_cash_flow": -71591, "investing_cash_flow": -458215, "net_cash_flow": 2957623, "operating_cash_flow": 3142508, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.736490504235036, "current_ratio": 1.4329375331309195, "debt_to_equity_ratio": 0.7989072964165321, "profit_margin": 0.3035932701864282, "quarter": 1, "return_on_assets": 0.22359356064196603, "return_on_equity": 0.3287236061127648 }, { "asset_turnover_ratio": 0.7449895391285335, "current_ratio": 1.8630623616742072, "debt_to_equity_ratio": 0.7795112427510633, "profit_margin": 0.29647777791457297, "quarter": 2, "return_on_assets": 0.22087284313042943, "return_on_equity": 0.3219382835653761 }, { "asset_turnover_ratio": 0.7535866275438714, "current_ratio": 1.4749191000242021, "debt_to_equity_ratio": 0.7357646044503, "profit_margin": 0.3207121527932925, "quarter": 3, "return_on_assets": 0.2416843896358321, "return_on_equity": 0.3378533325212276 }, { "asset_turnover_ratio": 0.7622829144414297, "current_ratio": 1.3779647144814184, "debt_to_equity_ratio": 0.7299964213801232, "profit_margin": 0.2985550247031611, "quarter": 4, "return_on_assets": 0.2275833943518587, "return_on_equity": 0.3207264448230281 } ], "income_statement": [ { "depreciation": 457570, "expenses": 4959279, "income_tax": 727531, "marketing_expense": 815284, "net_income": 3206653, "net_profit": 2479122, "operational_expense": 2499616, "product_revenue": 2616411, "quarter": 1, "rd_expense": 614145, "revenue": 8165932, "salaries_expense": 1583960, "service_revenue": 5549521 }, { "depreciation": 287646, "expenses": 5142860, "income_tax": 857175, "marketing_expense": 1001326, "net_income": 3385705, "net_profit": 2528530, "operational_expense": 2681357, "product_revenue": 2776325, "quarter": 2, "rd_expense": 632433, "revenue": 8528565, "salaries_expense": 2276113, "service_revenue": 5752240 }, { "depreciation": 473935, "expenses": 5333238, "income_tax": 717384, "marketing_expense": 835365, "net_income": 3574064, "net_profit": 2856680, "operational_expense": 2765430, "product_revenue": 2104359, "quarter": 3, "rd_expense": 716943, "revenue": 8907302, "salaries_expense": 2601045, "service_revenue": 6802943 }, { "depreciation": 365093, "expenses": 5530662, "income_tax": 994781, "marketing_expense": 1009221, "net_income": 3772196, "net_profit": 2777415, "operational_expense": 3410551, "product_revenue": 3066326, "quarter": 4, "rd_expense": 1026801, "revenue": 9302858, "salaries_expense": 1744205, "service_revenue": 6236532 } ], "market_conditions": { "gdp_growth": [ 0.03528612784067712, 0.039080326588666045, 0.023468545571748413, 0.024611288889877667 ], "inflation_rate": [ 0.014334797112744687, 0.019101651229965128, 0.01758264780948093, 0.021376227270521332 ], "interest_rate": [ 0.03655058620233128, 0.035598368685253894, 0.03737181179151834, 0.0394875707801327 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 108375, "billable_hours_per_employee": 128, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 23514184, "net_revenue": 19684496, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 34902 }, { "average_project_size": 129735, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 24482080, "net_revenue": 20076484, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 35597 }, { "average_project_size": 112851, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 25933556, "net_revenue": 20476278, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 36305 }, { "average_project_size": 80493, "billable_hours_per_employee": 153, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 24955705, "net_revenue": 20884033, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 37028 } ], "balance_sheet": [ { "assets": 22678552, "current_assets": 10720136, "current_liabilities": 5653264, "equity": 17012251, "fixed_assets": 11958416, "liabilities": 10601469, "long_term_liabilities": 4948205, "quarter": 1 }, { "assets": 23428226, "current_assets": 9577938, "current_liabilities": 6268221, "equity": 17610446, "fixed_assets": 13850288, "liabilities": 10803138, "long_term_liabilities": 4534917, "quarter": 2 }, { "assets": 24202681, "current_assets": 7683483, "current_liabilities": 4845545, "equity": 18311586, "fixed_assets": 16519198, "liabilities": 11008643, "long_term_liabilities": 6163098, "quarter": 3 }, { "assets": 25002738, "current_assets": 9867756, "current_liabilities": 4640145, "equity": 18992459, "fixed_assets": 15134982, "liabilities": 11218057, "long_term_liabilities": 6577912, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24666, "financing_cash_flow": -89234, "investing_cash_flow": -236304, "net_cash_flow": 5454888, "operating_cash_flow": 5597734, "quarter": 1 }, { "change_in_working_capital": 57542, "financing_cash_flow": -82049, "investing_cash_flow": -291361, "net_cash_flow": 5530571, "operating_cash_flow": 5824911, "quarter": 2 }, { "change_in_working_capital": -47910, "financing_cash_flow": -178321, "investing_cash_flow": -115854, "net_cash_flow": 6029476, "operating_cash_flow": 6383063, "quarter": 3 }, { "change_in_working_capital": 61393, "financing_cash_flow": 87480, "investing_cash_flow": -287657, "net_cash_flow": 5883645, "operating_cash_flow": 5977691, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8679785199689998, "current_ratio": 1.896273727885342, "debt_to_equity_ratio": 0.6231667402508934, "profit_margin": 0.2507134548936381, "quarter": 1, "return_on_assets": 0.2176138935148946, "return_on_equity": 0.2900949439318759 }, { "asset_turnover_ratio": 0.8569357321378067, "current_ratio": 1.5280153651251287, "debt_to_equity_ratio": 0.6134505622401614, "profit_margin": 0.24831828122892435, "quarter": 2, "return_on_assets": 0.21279280812811008, "return_on_equity": 0.2830909563562445 }, { "asset_turnover_ratio": 0.846033462160659, "current_ratio": 1.5856798358079431, "debt_to_equity_ratio": 0.6011845724340863, "profit_margin": 0.2499256945036593, "quarter": 3, "return_on_assets": 0.21144550060383807, "return_on_equity": 0.27947049480039576 }, { "asset_turnover_ratio": 0.8352698412469867, "current_ratio": 2.1266050953149094, "debt_to_equity_ratio": 0.590658481874306, "profit_margin": 0.24936648970052863, "quarter": 4, "return_on_assets": 0.20828830826447886, "return_on_equity": 0.27420240844010774 } ], "income_statement": [ { "depreciation": 662566, "expenses": 12973614, "income_tax": 1775714, "marketing_expense": 1396069, "net_income": 6710882, "net_profit": 4935168, "operational_expense": 8222968, "product_revenue": 5438802, "quarter": 1, "rd_expense": 1838184, "revenue": 19684496, "salaries_expense": 4013574, "service_revenue": 14245694 }, { "depreciation": 839553, "expenses": 13228528, "income_tax": 1862598, "marketing_expense": 2643767, "net_income": 6847956, "net_profit": 4985358, "operational_expense": 8209738, "product_revenue": 7315387, "quarter": 2, "rd_expense": 1806386, "revenue": 20076484, "salaries_expense": 6117586, "service_revenue": 12761097 }, { "depreciation": 1265515, "expenses": 13488452, "income_tax": 1870278, "marketing_expense": 1923517, "net_income": 6987826, "net_profit": 5117548, "operational_expense": 7358234, "product_revenue": 5206872, "quarter": 3, "rd_expense": 2018612, "revenue": 20476278, "salaries_expense": 5379329, "service_revenue": 15269406 }, { "depreciation": 769913, "expenses": 13753483, "income_tax": 1922772, "marketing_expense": 2489693, "net_income": 7130550, "net_profit": 5207778, "operational_expense": 8642977, "product_revenue": 4964740, "quarter": 4, "rd_expense": 2353463, "revenue": 20884033, "salaries_expense": 6415711, "service_revenue": 15919293 } ], "market_conditions": { "gdp_growth": [ 0.01657350584690557, 0.01867401153364175, 0.025643701964346004, 0.01650625478406388 ], "inflation_rate": [ 0.014446469192132924, 0.011164430018086927, 0.009145119848080878, 0.009393768144808872 ], "interest_rate": [ 0.02333279027245685, 0.02094745453279354, 0.02327353532060225, 0.02496546275590349 ], "year": 2002 }, "random_event": { "description": "Erickson, Garcia and Baird New Ad Campaign Launch in 2002", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 2002 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1997, "industry": "Advertising", "location": "West Williamfort", "name": "Mooney-Lee", "num_employees": 598, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.mooney-lee.com" }

[ { "advertising_kpis": [ { "average_project_size": 149050, "billable_hours_per_employee": 134, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 125596207, "net_revenue": 97249935, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 162625 }, { "average_project_size": 104118, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 123491850, "net_revenue": 96630158, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 161589 }, { "average_project_size": 149840, "billable_hours_per_employee": 118, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 124316430, "net_revenue": 96014332, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 160559 }, { "average_project_size": 83672, "billable_hours_per_employee": 92, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 117820581, "net_revenue": 95402430, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 159536 } ], "balance_sheet": [ { "assets": 124212926, "current_assets": 52099344, "current_liabilities": 26026787, "equity": 83760733, "fixed_assets": 72113582, "liabilities": 56284598, "long_term_liabilities": 30257811, "quarter": 1 }, { "assets": 126038191, "current_assets": 50686395, "current_liabilities": 30570431, "equity": 83437021, "fixed_assets": 75351796, "liabilities": 57591865, "long_term_liabilities": 27021434, "quarter": 2 }, { "assets": 127890278, "current_assets": 48943488, "current_liabilities": 34067592, "equity": 84845329, "fixed_assets": 78946790, "liabilities": 58929494, "long_term_liabilities": 24861902, "quarter": 3 }, { "assets": 129769581, "current_assets": 45559424, "current_liabilities": 35219294, "equity": 84836837, "fixed_assets": 84210157, "liabilities": 60298191, "long_term_liabilities": 25078897, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30097, "financing_cash_flow": 125014, "investing_cash_flow": -443838, "net_cash_flow": 20671045, "operating_cash_flow": 20789924, "quarter": 1 }, { "change_in_working_capital": 52471, "financing_cash_flow": -159251, "investing_cash_flow": -109490, "net_cash_flow": 20445707, "operating_cash_flow": 20869498, "quarter": 2 }, { "change_in_working_capital": 85854, "financing_cash_flow": -61087, "investing_cash_flow": -368056, "net_cash_flow": 20529900, "operating_cash_flow": 20755222, "quarter": 3 }, { "change_in_working_capital": -3595, "financing_cash_flow": 105460, "investing_cash_flow": -177892, "net_cash_flow": 19981120, "operating_cash_flow": 20332891, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7829292661538301, "current_ratio": 2.0017585728119265, "debt_to_equity_ratio": 0.6719687851824315, "profit_margin": 0.16280118850465042, "quarter": 1, "return_on_assets": 0.1274618150449173, "return_on_equity": 0.18901941796521765 }, { "asset_turnover_ratio": 0.7666736346604658, "current_ratio": 1.6580202941855808, "debt_to_equity_ratio": 0.6902435430910219, "profit_margin": 0.1551347458212787, "quarter": 2, "return_on_assets": 0.11893771944092724, "return_on_equity": 0.17966479172356836 }, { "asset_turnover_ratio": 0.7507555187267636, "current_ratio": 1.436658276287916, "debt_to_equity_ratio": 0.6945520124036527, "profit_margin": 0.1654393117060899, "quarter": 3, "return_on_assets": 0.12420447627770424, "return_on_equity": 0.18721767228930186 }, { "asset_turnover_ratio": 0.7351678973210216, "current_ratio": 1.2935927676460521, "debt_to_equity_ratio": 0.7107548222242185, "profit_margin": 0.1610592832907925, "quarter": 4, "return_on_assets": 0.11840561464092267, "return_on_equity": 0.1811176317193438 } ], "income_statement": [ { "depreciation": 4957519, "expenses": 75938301, "income_tax": 5479229, "marketing_expense": 8715469, "net_income": 21311634, "net_profit": 15832405, "operational_expense": 48283404, "product_revenue": 24537400, "quarter": 1, "rd_expense": 11637580, "revenue": 97249935, "salaries_expense": 31153486, "service_revenue": 72712535 }, { "depreciation": 5878803, "expenses": 75471615, "income_tax": 6167848, "marketing_expense": 11336591, "net_income": 21158543, "net_profit": 14990695, "operational_expense": 50082918, "product_revenue": 28304176, "quarter": 2, "rd_expense": 12891054, "revenue": 96630158, "salaries_expense": 34702585, "service_revenue": 68325982 }, { "depreciation": 4870677, "expenses": 75007797, "income_tax": 5121990, "marketing_expense": 8999731, "net_income": 21006535, "net_profit": 15884545, "operational_expense": 44768775, "product_revenue": 30329021, "quarter": 3, "rd_expense": 13492509, "revenue": 96014332, "salaries_expense": 32642197, "service_revenue": 65685311 }, { "depreciation": 4967444, "expenses": 74546829, "income_tax": 5490154, "marketing_expense": 12153201, "net_income": 20855601, "net_profit": 15365447, "operational_expense": 48398046, "product_revenue": 19166158, "quarter": 4, "rd_expense": 13434945, "revenue": 95402430, "salaries_expense": 29593526, "service_revenue": 76236272 } ], "market_conditions": { "gdp_growth": [ 0.012474700363513566, 0.012669557331508938, -0.0011818339041264692, 0.012678088940722117 ], "inflation_rate": [ 0.020004809124222353, 0.021781882519730865, 0.020351075636555683, 0.020341510579256063 ], "interest_rate": [ 0.055751823720581586, 0.06139533534275147, 0.0602100224581305, 0.061157394399075 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 158626, "billable_hours_per_employee": 134, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 53393232, "net_revenue": 45740308, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 76489 }, { "average_project_size": 171322, "billable_hours_per_employee": 120, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 53004642, "net_revenue": 44914951, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 75109 }, { "average_project_size": 86853, "billable_hours_per_employee": 82, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 57207307, "net_revenue": 44104488, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 73753 }, { "average_project_size": 133047, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 51857730, "net_revenue": 43308649, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 72422 } ], "balance_sheet": [ { "assets": 65733393, "current_assets": 31991102, "current_liabilities": 18794161, "equity": 38307981, "fixed_assets": 33742291, "liabilities": 35302271, "long_term_liabilities": 16508110, "quarter": 1 }, { "assets": 67804523, "current_assets": 32454783, "current_liabilities": 21082664, "equity": 40188868, "fixed_assets": 35349740, "liabilities": 35711672, "long_term_liabilities": 14629008, "quarter": 2 }, { "assets": 69940910, "current_assets": 25965957, "current_liabilities": 20800153, "equity": 41590666, "fixed_assets": 43974953, "liabilities": 36125820, "long_term_liabilities": 15325667, "quarter": 3 }, { "assets": 72144610, "current_assets": 29823305, "current_liabilities": 15624551, "equity": 42802856, "fixed_assets": 42321305, "liabilities": 36544772, "long_term_liabilities": 20920221, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57917, "financing_cash_flow": 193814, "investing_cash_flow": -172532, "net_cash_flow": 10449902, "operating_cash_flow": 10623064, "quarter": 1 }, { "change_in_working_capital": -29280, "financing_cash_flow": 29116, "investing_cash_flow": -290144, "net_cash_flow": 10918271, "operating_cash_flow": 11244170, "quarter": 2 }, { "change_in_working_capital": 20492, "financing_cash_flow": -9443, "investing_cash_flow": -404263, "net_cash_flow": 9314973, "operating_cash_flow": 9575292, "quarter": 3 }, { "change_in_working_capital": 66172, "financing_cash_flow": 57536, "investing_cash_flow": -397303, "net_cash_flow": 8885875, "operating_cash_flow": 9168334, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6958458389634626, "current_ratio": 1.7021830344009503, "debt_to_equity_ratio": 0.9215382820619025, "profit_margin": 0.17220826322376317, "quarter": 1, "return_on_assets": 0.11983040339938028, "return_on_equity": 0.20561926769254688 }, { "asset_turnover_ratio": 0.6624182136050127, "current_ratio": 1.5394061680250655, "debt_to_equity_ratio": 0.888596115720403, "profit_margin": 0.18025216146846068, "quarter": 2, "return_on_assets": 0.11940231479838004, "return_on_equity": 0.20144924211351262 }, { "asset_turnover_ratio": 0.6305964277559443, "current_ratio": 1.2483541347027591, "debt_to_equity_ratio": 0.8686040276440873, "profit_margin": 0.1762989743810199, "quarter": 3, "return_on_assets": 0.11117350346170789, "return_on_equity": 0.18695483260595058 }, { "asset_turnover_ratio": 0.6003033213430636, "current_ratio": 1.9087463697356808, "debt_to_equity_ratio": 0.8537928403656055, "profit_margin": 0.16631823357038913, "quarter": 4, "return_on_assets": 0.09984138801221602, "return_on_equity": 0.1682835836935741 } ], "income_statement": [ { "depreciation": 2746205, "expenses": 34518926, "income_tax": 3344523, "marketing_expense": 4440935, "net_income": 11221382, "net_profit": 7876859, "operational_expense": 18706095, "product_revenue": 10517696, "quarter": 1, "rd_expense": 5660664, "revenue": 45740308, "salaries_expense": 12219851, "service_revenue": 35222612 }, { "depreciation": 3148153, "expenses": 34033579, "income_tax": 2785355, "marketing_expense": 5723566, "net_income": 10881372, "net_profit": 8096017, "operational_expense": 20105244, "product_revenue": 9297559, "quarter": 2, "rd_expense": 4236548, "revenue": 44914951, "salaries_expense": 15618214, "service_revenue": 35617392 }, { "depreciation": 1799716, "expenses": 33555058, "income_tax": 2773854, "marketing_expense": 6393758, "net_income": 10549430, "net_profit": 7775576, "operational_expense": 21316220, "product_revenue": 17576561, "quarter": 3, "rd_expense": 5344417, "revenue": 44104488, "salaries_expense": 11869547, "service_revenue": 26527927 }, { "depreciation": 1965316, "expenses": 33083264, "income_tax": 3022367, "marketing_expense": 3726780, "net_income": 10225385, "net_profit": 7203018, "operational_expense": 23020440, "product_revenue": 10294330, "quarter": 4, "rd_expense": 6087589, "revenue": 43308649, "salaries_expense": 10277007, "service_revenue": 33014319 } ], "market_conditions": { "gdp_growth": [ -0.0024804351038507037, -0.0009458000927280033, 0.014191258483281967, 0.0025051654881191356 ], "inflation_rate": [ 0.02586574739220692, 0.02110472898932273, 0.029342800185720733, 0.027669731755159063 ], "interest_rate": [ 0.0611457838995151, 0.05433203145672232, 0.06175651789559114, 0.05980765004688313 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 74394, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 94524107, "net_revenue": 73275830, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 122535 }, { "average_project_size": 88711, "billable_hours_per_employee": 97, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 93416987, "net_revenue": 72365576, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 121013 }, { "average_project_size": 102058, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 87379131, "net_revenue": 71466629, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 119509 }, { "average_project_size": 60212, "billable_hours_per_employee": 141, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 89160370, "net_revenue": 70578850, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 118025 } ], "balance_sheet": [ { "assets": 82838683, "current_assets": 34905581, "current_liabilities": 15237241, "equity": 67062851, "fixed_assets": 47933102, "liabilities": 33630677, "long_term_liabilities": 18393436, "quarter": 1 }, { "assets": 84708242, "current_assets": 32863945, "current_liabilities": 15637490, "equity": 66785124, "fixed_assets": 51844297, "liabilities": 33922675, "long_term_liabilities": 18285185, "quarter": 2 }, { "assets": 86619994, "current_assets": 32849797, "current_liabilities": 18557519, "equity": 68479888, "fixed_assets": 53770197, "liabilities": 34217208, "long_term_liabilities": 15659689, "quarter": 3 }, { "assets": 88574893, "current_assets": 41419212, "current_liabilities": 15615785, "equity": 71196416, "fixed_assets": 47155681, "liabilities": 34514299, "long_term_liabilities": 18898514, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62686, "financing_cash_flow": -80261, "investing_cash_flow": -182159, "net_cash_flow": 21145863, "operating_cash_flow": 21276270, "quarter": 1 }, { "change_in_working_capital": 65335, "financing_cash_flow": -173594, "investing_cash_flow": -172288, "net_cash_flow": 18671854, "operating_cash_flow": 18820168, "quarter": 2 }, { "change_in_working_capital": -80385, "financing_cash_flow": 156389, "investing_cash_flow": -312443, "net_cash_flow": 18431288, "operating_cash_flow": 18654435, "quarter": 3 }, { "change_in_working_capital": 34030, "financing_cash_flow": -187684, "investing_cash_flow": -234836, "net_cash_flow": 19190664, "operating_cash_flow": 19611183, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8845605379795813, "current_ratio": 2.2908071743434393, "debt_to_equity_ratio": 0.5014799773424485, "profit_margin": 0.24366622663980742, "quarter": 1, "return_on_assets": 0.21553752852396266, "return_on_equity": 0.2662404704506225 }, { "asset_turnover_ratio": 0.854292029812164, "current_ratio": 2.101612535004019, "debt_to_equity_ratio": 0.5079375910120344, "profit_margin": 0.2210934795848236, "quarter": 2, "return_on_assets": 0.18887839745275317, "return_on_equity": 0.23956767677784052 }, { "asset_turnover_ratio": 0.8250592698032281, "current_ratio": 1.7701610328406507, "debt_to_equity_ratio": 0.4996679901111988, "profit_margin": 0.22495956819230972, "quarter": 3, "return_on_assets": 0.18560497706799656, "return_on_equity": 0.2347711491584215 }, { "asset_turnover_ratio": 0.7968268163756066, "current_ratio": 2.6523938437933157, "debt_to_equity_ratio": 0.4847757926466411, "profit_margin": 0.2427897592550743, "quarter": 4, "return_on_assets": 0.19346139091582082, "return_on_equity": 0.24068377262136342 } ], "income_statement": [ { "depreciation": 3421425, "expenses": 50819464, "income_tax": 4601521, "marketing_expense": 7029947, "net_income": 22456366, "net_profit": 17854845, "operational_expense": 34048640, "product_revenue": 16093689, "quarter": 1, "rd_expense": 9233804, "revenue": 73275830, "salaries_expense": 20663404, "service_revenue": 57182141 }, { "depreciation": 2820611, "expenses": 49832447, "income_tax": 6533572, "marketing_expense": 7118609, "net_income": 22533129, "net_profit": 15999557, "operational_expense": 32343354, "product_revenue": 24707630, "quarter": 2, "rd_expense": 5593389, "revenue": 72365576, "salaries_expense": 15296266, "service_revenue": 47657946 }, { "depreciation": 2577333, "expenses": 48864600, "income_tax": 6524927, "marketing_expense": 6949463, "net_income": 22602029, "net_profit": 16077102, "operational_expense": 29435885, "product_revenue": 17821474, "quarter": 3, "rd_expense": 7856574, "revenue": 71466629, "salaries_expense": 18761832, "service_revenue": 53645155 }, { "depreciation": 2475361, "expenses": 47915551, "income_tax": 5527477, "marketing_expense": 5836846, "net_income": 22663299, "net_profit": 17135822, "operational_expense": 32013547, "product_revenue": 16448409, "quarter": 4, "rd_expense": 5228918, "revenue": 70578850, "salaries_expense": 19686671, "service_revenue": 54130441 } ], "market_conditions": { "gdp_growth": [ 0.00593592889211954, -0.005568483818984174, -0.00982956529791489, -0.0028242084828095544 ], "inflation_rate": [ 0.0353231217918566, 0.04174469077220988, 0.03526627673451907, 0.039332460186578974 ], "interest_rate": [ 0.04361679970587185, 0.040010131806289186, 0.038690437258983294, 0.04118066207267716 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 77933, "billable_hours_per_employee": 111, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 122277277, "net_revenue": 98164105, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 164154 }, { "average_project_size": 198655, "billable_hours_per_employee": 99, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 120470954, "net_revenue": 97439403, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 162942 }, { "average_project_size": 185252, "billable_hours_per_employee": 132, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 108918641, "net_revenue": 96720052, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 161739 }, { "average_project_size": 135191, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 116626803, "net_revenue": 96006011, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 160545 } ], "balance_sheet": [ { "assets": 120711792, "current_assets": 48350484, "current_liabilities": 28500745, "equity": 82489450, "fixed_assets": 72361308, "liabilities": 61689177, "long_term_liabilities": 33188432, "quarter": 1 }, { "assets": 123306310, "current_assets": 61625441, "current_liabilities": 28455538, "equity": 82927220, "fixed_assets": 61680869, "liabilities": 63189643, "long_term_liabilities": 34734105, "quarter": 2 }, { "assets": 125956595, "current_assets": 49673264, "current_liabilities": 30892879, "equity": 83445798, "fixed_assets": 76283331, "liabilities": 64726605, "long_term_liabilities": 33833726, "quarter": 3 }, { "assets": 128663843, "current_assets": 59882705, "current_liabilities": 29192142, "equity": 84373028, "fixed_assets": 68781138, "liabilities": 66300951, "long_term_liabilities": 37108809, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13637, "financing_cash_flow": -8859, "investing_cash_flow": -317422, "net_cash_flow": 27347557, "operating_cash_flow": 27699628, "quarter": 1 }, { "change_in_working_capital": 27314, "financing_cash_flow": 77360, "investing_cash_flow": -278770, "net_cash_flow": 26642096, "operating_cash_flow": 27257162, "quarter": 2 }, { "change_in_working_capital": -38802, "financing_cash_flow": 80344, "investing_cash_flow": -256878, "net_cash_flow": 26064237, "operating_cash_flow": 26248818, "quarter": 3 }, { "change_in_working_capital": -95564, "financing_cash_flow": -117127, "investing_cash_flow": -322745, "net_cash_flow": 25752517, "operating_cash_flow": 26172047, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.81321056852507, "current_ratio": 1.6964638643656509, "debt_to_equity_ratio": 0.747843233286196, "profit_margin": 0.23905718897961734, "quarter": 1, "return_on_assets": 0.19440383256011973, "return_on_equity": 0.2844828641723275 }, { "asset_turnover_ratio": 0.7902223576392806, "current_ratio": 2.1656747800726874, "debt_to_equity_ratio": 0.7619891635098825, "profit_margin": 0.23409988462265108, "quarter": 2, "return_on_assets": 0.1849909627495949, "return_on_equity": 0.2750671371836654 }, { "asset_turnover_ratio": 0.7678839841613693, "current_ratio": 1.6079195467667484, "debt_to_equity_ratio": 0.7756724311031216, "profit_margin": 0.2296918533501202, "quarter": 3, "return_on_assets": 0.17637669547989926, "return_on_equity": 0.26623039784459845 }, { "asset_turnover_ratio": 0.7461770825545759, "current_ratio": 2.0513296009590527, "debt_to_equity_ratio": 0.7858074146633685, "profit_margin": 0.22925789511242167, "quarter": 4, "return_on_assets": 0.17106698732758976, "return_on_equity": 0.26086696805524157 } ], "income_statement": [ { "depreciation": 4232793, "expenses": 68724512, "income_tax": 5972758, "marketing_expense": 7185551, "net_income": 29439593, "net_profit": 23466835, "operational_expense": 46751224, "product_revenue": 30853477, "quarter": 1, "rd_expense": 11104087, "revenue": 98164105, "salaries_expense": 22606568, "service_revenue": 67310628 }, { "depreciation": 4446609, "expenses": 67804897, "income_tax": 6823953, "marketing_expense": 12641107, "net_income": 29634506, "net_profit": 22810553, "operational_expense": 43212027, "product_revenue": 35749072, "quarter": 2, "rd_expense": 8337443, "revenue": 97439403, "salaries_expense": 32190905, "service_revenue": 61690331 }, { "depreciation": 4033010, "expenses": 66897588, "income_tax": 7606656, "marketing_expense": 10977637, "net_income": 29822464, "net_profit": 22215808, "operational_expense": 33672876, "product_revenue": 37903082, "quarter": 3, "rd_expense": 10511081, "revenue": 96720052, "salaries_expense": 26322078, "service_revenue": 58816970 }, { "depreciation": 4161911, "expenses": 66002421, "income_tax": 7993454, "marketing_expense": 13101521, "net_income": 30003590, "net_profit": 22010136, "operational_expense": 37079613, "product_revenue": 26724054, "quarter": 4, "rd_expense": 7745948, "revenue": 96006011, "salaries_expense": 28302672, "service_revenue": 69281957 } ], "market_conditions": { "gdp_growth": [ 0.003175129797049092, 0.0026649456194960484, 0.004723133294937653, 0.0024319704110526835 ], "inflation_rate": [ 0.035602282151409724, 0.03885014391340315, 0.033717057277743614, 0.034387140386264434 ], "interest_rate": [ 0.04902895382883962, 0.04427161270334493, 0.04697655599863115, 0.04527889393673386 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 123285, "billable_hours_per_employee": 107, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 90083140, "net_revenue": 70303529, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 117564 }, { "average_project_size": 128466, "billable_hours_per_employee": 87, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 87894756, "net_revenue": 70839385, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 118461 }, { "average_project_size": 155698, "billable_hours_per_employee": 89, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 89831141, "net_revenue": 71379326, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 119363 }, { "average_project_size": 134454, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 92578419, "net_revenue": 71923382, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 120273 } ], "balance_sheet": [ { "assets": 72405327, "current_assets": 28245266, "current_liabilities": 18452517, "equity": 45228936, "fixed_assets": 44160061, "liabilities": 37464252, "long_term_liabilities": 19011735, "quarter": 1 }, { "assets": 73323919, "current_assets": 33678467, "current_liabilities": 22815460, "equity": 45386854, "fixed_assets": 39645452, "liabilities": 38307226, "long_term_liabilities": 15491766, "quarter": 2 }, { "assets": 74254165, "current_assets": 26758998, "current_liabilities": 19641063, "equity": 46677396, "fixed_assets": 47495167, "liabilities": 39169168, "long_term_liabilities": 19528105, "quarter": 3 }, { "assets": 75196213, "current_assets": 26229811, "current_liabilities": 21681266, "equity": 46402158, "fixed_assets": 48966402, "liabilities": 40050504, "long_term_liabilities": 18369238, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21536, "financing_cash_flow": -139987, "investing_cash_flow": -171627, "net_cash_flow": 13328731, "operating_cash_flow": 13287829, "quarter": 1 }, { "change_in_working_capital": -95693, "financing_cash_flow": -27800, "investing_cash_flow": -358464, "net_cash_flow": 15670864, "operating_cash_flow": 15886283, "quarter": 2 }, { "change_in_working_capital": -49498, "financing_cash_flow": 21824, "investing_cash_flow": -477675, "net_cash_flow": 14439924, "operating_cash_flow": 14513764, "quarter": 3 }, { "change_in_working_capital": 81919, "financing_cash_flow": -40525, "investing_cash_flow": -207940, "net_cash_flow": 13925041, "operating_cash_flow": 14254347, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9709717767036671, "current_ratio": 1.5306999039751596, "debt_to_equity_ratio": 0.8283248582279273, "profit_margin": 0.14633491584753874, "quarter": 1, "return_on_assets": 0.1420870732342663, "return_on_equity": 0.2274619283548921 }, { "asset_turnover_ratio": 0.966115640927485, "current_ratio": 1.476124829392, "debt_to_equity_ratio": 0.844015890592461, "profit_margin": 0.1463897660884549, "quarter": 2, "return_on_assets": 0.14142944268977223, "return_on_equity": 0.2284838028209666 }, { "asset_turnover_ratio": 0.961283801386764, "current_ratio": 1.362400701021121, "debt_to_equity_ratio": 0.8391463825445619, "profit_margin": 0.16240555423569003, "quarter": 3, "return_on_assets": 0.1561178285420084, "return_on_equity": 0.24835145045366283 }, { "asset_turnover_ratio": 0.956476119349255, "current_ratio": 1.2097914854234066, "debt_to_equity_ratio": 0.8631172713993173, "profit_margin": 0.15650611368636697, "quarter": 4, "return_on_assets": 0.1496943602731696, "return_on_equity": 0.24258460134548052 } ], "income_statement": [ { "depreciation": 2999968, "expenses": 55942069, "income_tax": 4073599, "marketing_expense": 7419772, "net_income": 14361460, "net_profit": 10287861, "operational_expense": 37917238, "product_revenue": 23089485, "quarter": 1, "rd_expense": 10172087, "revenue": 70303529, "salaries_expense": 19290622, "service_revenue": 47214044 }, { "depreciation": 5516122, "expenses": 56372573, "income_tax": 4096651, "marketing_expense": 10253869, "net_income": 14466812, "net_profit": 10370161, "operational_expense": 28848527, "product_revenue": 24523108, "quarter": 2, "rd_expense": 6765078, "revenue": 70839385, "salaries_expense": 24616642, "service_revenue": 46316277 }, { "depreciation": 2921365, "expenses": 56806391, "income_tax": 2980536, "marketing_expense": 10580426, "net_income": 14572935, "net_profit": 11592399, "operational_expense": 36787945, "product_revenue": 26366116, "quarter": 3, "rd_expense": 6489190, "revenue": 71379326, "salaries_expense": 28317776, "service_revenue": 45013210 }, { "depreciation": 2997898, "expenses": 57243547, "income_tax": 3423386, "marketing_expense": 11071814, "net_income": 14679835, "net_profit": 11256449, "operational_expense": 30187554, "product_revenue": 25268021, "quarter": 4, "rd_expense": 8364934, "revenue": 71923382, "salaries_expense": 24524542, "service_revenue": 46655361 } ], "market_conditions": { "gdp_growth": [ -0.009442054822677482, -0.002635700190694595, -0.01153040265223332, -0.007676412975707576 ], "inflation_rate": [ 0.020302022776173607, 0.025437596914886926, 0.022591894294088206, 0.022100524178058887 ], "interest_rate": [ 0.04566084218515529, 0.04964880006431418, 0.04943990809469961, 0.046898187834390856 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1995, "industry": "Advertising", "location": "Jacksonfort", "name": "Vazquez, Skinner and Smith", "num_employees": 983, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.vazquez,skinnerandsmith.com" }

[ { "advertising_kpis": [ { "average_project_size": 72051, "billable_hours_per_employee": 103, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 87308466, "net_revenue": 70798094, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 72022 }, { "average_project_size": 113792, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 78842144, "net_revenue": 69406439, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 70607 }, { "average_project_size": 130875, "billable_hours_per_employee": 93, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 76812998, "net_revenue": 68042140, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 69219 }, { "average_project_size": 129009, "billable_hours_per_employee": 160, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 80365837, "net_revenue": 66704658, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 67858 } ], "balance_sheet": [ { "assets": 81449055, "current_assets": 27626579, "current_liabilities": 24366989, "equity": 44941556, "fixed_assets": 53822476, "liabilities": 47949212, "long_term_liabilities": 23582223, "quarter": 1 }, { "assets": 84128633, "current_assets": 31476802, "current_liabilities": 21532665, "equity": 47161255, "fixed_assets": 52651831, "liabilities": 48792082, "long_term_liabilities": 27259417, "quarter": 2 }, { "assets": 86896366, "current_assets": 32379179, "current_liabilities": 20396985, "equity": 48466245, "fixed_assets": 54517187, "liabilities": 49649768, "long_term_liabilities": 29252783, "quarter": 3 }, { "assets": 89755155, "current_assets": 39690955, "current_liabilities": 29660114, "equity": 50272562, "fixed_assets": 50064200, "liabilities": 50522531, "long_term_liabilities": 20862417, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52885, "financing_cash_flow": -39620, "investing_cash_flow": -115630, "net_cash_flow": 14028143, "operating_cash_flow": 14277657, "quarter": 1 }, { "change_in_working_capital": -46376, "financing_cash_flow": 36933, "investing_cash_flow": -253395, "net_cash_flow": 14803438, "operating_cash_flow": 15290150, "quarter": 2 }, { "change_in_working_capital": -83012, "financing_cash_flow": 40375, "investing_cash_flow": -433969, "net_cash_flow": 14665280, "operating_cash_flow": 14938571, "quarter": 3 }, { "change_in_working_capital": 25714, "financing_cash_flow": 9492, "investing_cash_flow": -132899, "net_cash_flow": 15695721, "operating_cash_flow": 15713717, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8692316196915975, "current_ratio": 1.1337707338399505, "debt_to_equity_ratio": 1.0669237175499664, "profit_margin": 0.16161046651905628, "quarter": 1, "return_on_assets": 0.14047692757147398, "return_on_equity": 0.2545909402869807 }, { "asset_turnover_ratio": 0.8250037653648788, "current_ratio": 1.4618163613282424, "debt_to_equity_ratio": 1.0345798049691426, "profit_margin": 0.17036897686106617, "quarter": 2, "return_on_assets": 0.1405550474117415, "return_on_equity": 0.2507292055735158 }, { "asset_turnover_ratio": 0.783026300547482, "current_ratio": 1.5874492725272877, "debt_to_equity_ratio": 1.0244195315729534, "profit_margin": 0.16489262389454534, "quarter": 3, "return_on_assets": 0.12911526127571318, "return_on_equity": 0.23149404291584794 }, { "asset_turnover_ratio": 0.7431847006447707, "current_ratio": 1.338192934794519, "debt_to_equity_ratio": 1.004972274935978, "profit_margin": 0.16550475380594862, "quarter": 4, "return_on_assets": 0.1230006009125604, "return_on_equity": 0.21960165865427744 } ], "income_statement": [ { "depreciation": 2835944, "expenses": 55933532, "income_tax": 3422849, "marketing_expense": 7509264, "net_income": 14864562, "net_profit": 11441713, "operational_expense": 28732089, "product_revenue": 16987111, "quarter": 1, "rd_expense": 5864959, "revenue": 70798094, "salaries_expense": 24955801, "service_revenue": 53810983 }, { "depreciation": 3465446, "expenses": 54579245, "income_tax": 3002490, "marketing_expense": 10475007, "net_income": 14827194, "net_profit": 11824704, "operational_expense": 27654260, "product_revenue": 20552071, "quarter": 2, "rd_expense": 8223007, "revenue": 69406439, "salaries_expense": 23138391, "service_revenue": 48854368 }, { "depreciation": 3718924, "expenses": 53257750, "income_tax": 3564743, "marketing_expense": 6754772, "net_income": 14784390, "net_profit": 11219647, "operational_expense": 26968843, "product_revenue": 15943699, "quarter": 3, "rd_expense": 6155370, "revenue": 68042140, "salaries_expense": 19161961, "service_revenue": 52098441 }, { "depreciation": 4673779, "expenses": 51968251, "income_tax": 3696469, "marketing_expense": 7226992, "net_income": 14736407, "net_profit": 11039938, "operational_expense": 30548924, "product_revenue": 26489446, "quarter": 4, "rd_expense": 6135145, "revenue": 66704658, "salaries_expense": 17666768, "service_revenue": 40215212 } ], "market_conditions": { "gdp_growth": [ 0.0031084022139662958, -0.0040545738524330405, 0.005522362758833188, 0.009282595472791684 ], "inflation_rate": [ 0.029265493433177553, 0.03699405767119203, 0.0353688214691632, 0.03284862758124643 ], "interest_rate": [ 0.059002037626313474, 0.05487562111635793, 0.05872033157554043, 0.054524666716222525 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 88724, "billable_hours_per_employee": 93, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 60733737, "net_revenue": 52821585, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 53735 }, { "average_project_size": 69530, "billable_hours_per_employee": 93, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 66515917, "net_revenue": 53758390, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 54688 }, { "average_project_size": 172369, "billable_hours_per_employee": 120, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 68910117, "net_revenue": 54711811, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 55658 }, { "average_project_size": 55703, "billable_hours_per_employee": 96, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 65057469, "net_revenue": 55682140, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 56645 } ], "balance_sheet": [ { "assets": 63502690, "current_assets": 21812449, "current_liabilities": 16776308, "equity": 41416450, "fixed_assets": 41690241, "liabilities": 32108102, "long_term_liabilities": 15331794, "quarter": 1 }, { "assets": 64647202, "current_assets": 28605404, "current_liabilities": 14023493, "equity": 42855201, "fixed_assets": 36041798, "liabilities": 32643222, "long_term_liabilities": 18619729, "quarter": 2 }, { "assets": 65812343, "current_assets": 32739834, "current_liabilities": 19577763, "equity": 44177575, "fixed_assets": 33072509, "liabilities": 33187261, "long_term_liabilities": 13609498, "quarter": 3 }, { "assets": 66998482, "current_assets": 25618595, "current_liabilities": 15937622, "equity": 45608285, "fixed_assets": 41379887, "liabilities": 33740367, "long_term_liabilities": 17802745, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8027, "financing_cash_flow": 136608, "investing_cash_flow": -350187, "net_cash_flow": 12442920, "operating_cash_flow": 12779352, "quarter": 1 }, { "change_in_working_capital": -96746, "financing_cash_flow": -155703, "investing_cash_flow": -261786, "net_cash_flow": 12732806, "operating_cash_flow": 13185519, "quarter": 2 }, { "change_in_working_capital": 22487, "financing_cash_flow": -17064, "investing_cash_flow": -428562, "net_cash_flow": 13419807, "operating_cash_flow": 13676188, "quarter": 3 }, { "change_in_working_capital": 31137, "financing_cash_flow": -143216, "investing_cash_flow": -163374, "net_cash_flow": 14280081, "operating_cash_flow": 14690770, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8318007473384198, "current_ratio": 1.3001936421291265, "debt_to_equity_ratio": 0.7752499791749413, "profit_margin": 0.1897304293311153, "quarter": 1, "return_on_assets": 0.15781791291046096, "return_on_equity": 0.2419778131636101 }, { "asset_turnover_ratio": 0.8315656105271192, "current_ratio": 2.039820178895515, "debt_to_equity_ratio": 0.7617096930661928, "profit_margin": 0.2018516737573428, "quarter": 2, "return_on_assets": 0.16785291032394564, "return_on_equity": 0.2532066294590475 }, { "asset_turnover_ratio": 0.8313305453963248, "current_ratio": 1.6722969830618544, "debt_to_equity_ratio": 0.7512241448291356, "profit_margin": 0.21115172005547395, "quarter": 3, "return_on_assets": 0.17553687459508927, "return_on_equity": 0.2615012933598098 }, { "asset_turnover_ratio": 0.8310955463140195, "current_ratio": 1.6074289501909382, "debt_to_equity_ratio": 0.7397859182821718, "profit_margin": 0.22179768952845563, "quarter": 4, "return_on_assets": 0.1843350719498391, "return_on_equity": 0.2707878623368539 } ], "income_statement": [ { "depreciation": 2757490, "expenses": 38570523, "income_tax": 4229200, "marketing_expense": 7115196, "net_income": 14251062, "net_profit": 10021862, "operational_expense": 20991513, "product_revenue": 16337356, "quarter": 1, "rd_expense": 5835898, "revenue": 52821585, "salaries_expense": 14275427, "service_revenue": 36484229 }, { "depreciation": 2334298, "expenses": 38958909, "income_tax": 3948260, "marketing_expense": 6461477, "net_income": 14799481, "net_profit": 10851221, "operational_expense": 23405126, "product_revenue": 15653568, "quarter": 2, "rd_expense": 4932522, "revenue": 53758390, "salaries_expense": 14480922, "service_revenue": 38104822 }, { "depreciation": 2123695, "expenses": 39351205, "income_tax": 3808113, "marketing_expense": 5660582, "net_income": 15360606, "net_profit": 11552493, "operational_expense": 22801178, "product_revenue": 16414383, "quarter": 3, "rd_expense": 4072278, "revenue": 54711811, "salaries_expense": 13768622, "service_revenue": 38297428 }, { "depreciation": 2340600, "expenses": 39747453, "income_tax": 3584517, "marketing_expense": 4902168, "net_income": 15934687, "net_profit": 12350170, "operational_expense": 25732495, "product_revenue": 21439955, "quarter": 4, "rd_expense": 7300681, "revenue": 55682140, "salaries_expense": 18449388, "service_revenue": 34242185 } ], "market_conditions": { "gdp_growth": [ -0.0113530444833272, -0.00007334865359895706, -0.007554214128840903, -0.012427751398126758 ], "inflation_rate": [ 0.027084650055738565, 0.024526925463909312, 0.025830211173151044, 0.023470430517965362 ], "interest_rate": [ 0.05568369811807377, 0.06357457755834234, 0.05948233826907789, 0.054919579724511704 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 89693, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 40081835, "net_revenue": 30857954, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 31392 }, { "average_project_size": 55398, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 35928805, "net_revenue": 30752988, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 31285 }, { "average_project_size": 99874, "billable_hours_per_employee": 110, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 36351784, "net_revenue": 30648379, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 31178 }, { "average_project_size": 154445, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 38932070, "net_revenue": 30544126, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 31072 } ], "balance_sheet": [ { "assets": 40996952, "current_assets": 15772337, "current_liabilities": 9301841, "equity": 31911273, "fixed_assets": 25224615, "liabilities": 17871664, "long_term_liabilities": 8569823, "quarter": 1 }, { "assets": 42099578, "current_assets": 17414702, "current_liabilities": 9244587, "equity": 32684012, "fixed_assets": 24684876, "liabilities": 18353784, "long_term_liabilities": 9109197, "quarter": 2 }, { "assets": 43231859, "current_assets": 17660306, "current_liabilities": 10991670, "equity": 33773951, "fixed_assets": 25571553, "liabilities": 18848911, "long_term_liabilities": 7857241, "quarter": 3 }, { "assets": 44394594, "current_assets": 20315055, "current_liabilities": 10453456, "equity": 34314512, "fixed_assets": 24079539, "liabilities": 19357395, "long_term_liabilities": 8903939, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16303, "financing_cash_flow": -101565, "investing_cash_flow": -107018, "net_cash_flow": 9898352, "operating_cash_flow": 10215423, "quarter": 1 }, { "change_in_working_capital": -86210, "financing_cash_flow": -114788, "investing_cash_flow": -171835, "net_cash_flow": 10029660, "operating_cash_flow": 10393109, "quarter": 2 }, { "change_in_working_capital": -13443, "financing_cash_flow": -499, "investing_cash_flow": -177220, "net_cash_flow": 9990767, "operating_cash_flow": 10593422, "quarter": 3 }, { "change_in_working_capital": -39574, "financing_cash_flow": -15504, "investing_cash_flow": -323744, "net_cash_flow": 10543952, "operating_cash_flow": 10889323, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7526889803905422, "current_ratio": 1.6956145563012741, "debt_to_equity_ratio": 0.5600423398966252, "profit_margin": 0.28472351083289577, "quarter": 1, "return_on_assets": 0.21430824906202783, "return_on_equity": 0.2753254312355386 }, { "asset_turnover_ratio": 0.7304820965188772, "current_ratio": 1.8837728499931905, "debt_to_equity_ratio": 0.5615523577705209, "profit_margin": 0.29064551386031173, "quarter": 2, "return_on_assets": 0.2123113443084869, "return_on_equity": 0.273473709408747 }, { "asset_turnover_ratio": 0.7089303978346154, "current_ratio": 1.6066990730253001, "debt_to_equity_ratio": 0.5580901979753569, "profit_margin": 0.3064110829483021, "quarter": 3, "return_on_assets": 0.21722413093547516, "return_on_equity": 0.27805461670741455 }, { "asset_turnover_ratio": 0.6880145361842931, "current_ratio": 1.943381691184236, "debt_to_equity_ratio": 0.5641168669395619, "profit_margin": 0.3037347672020473, "quarter": 4, "return_on_assets": 0.2089739349795608, "return_on_equity": 0.2703612104406439 } ], "income_statement": [ { "depreciation": 1429438, "expenses": 18723575, "income_tax": 3348394, "marketing_expense": 2358556, "net_income": 12134379, "net_profit": 8785985, "operational_expense": 12671243, "product_revenue": 7834242, "quarter": 1, "rd_expense": 2349415, "revenue": 30857954, "salaries_expense": 5772484, "service_revenue": 23023712 }, { "depreciation": 1454891, "expenses": 18673529, "income_tax": 3141241, "marketing_expense": 2503295, "net_income": 12079459, "net_profit": 8938218, "operational_expense": 9453461, "product_revenue": 7950755, "quarter": 2, "rd_expense": 3267820, "revenue": 30752988, "salaries_expense": 8551677, "service_revenue": 22802233 }, { "depreciation": 1202419, "expenses": 18623617, "income_tax": 2633759, "marketing_expense": 2488939, "net_income": 12024762, "net_profit": 9391003, "operational_expense": 12209850, "product_revenue": 6818170, "quarter": 3, "rd_expense": 2657495, "revenue": 30648379, "salaries_expense": 6817209, "service_revenue": 23830209 }, { "depreciation": 1612010, "expenses": 18573838, "income_tax": 2692975, "marketing_expense": 2559835, "net_income": 11970288, "net_profit": 9277313, "operational_expense": 9737934, "product_revenue": 11202187, "quarter": 4, "rd_expense": 1888077, "revenue": 30544126, "salaries_expense": 8442016, "service_revenue": 19341939 } ], "market_conditions": { "gdp_growth": [ -0.0016606744352500747, -0.009622569879381848, -0.01114117622600644, -0.0032579974530703142 ], "inflation_rate": [ 0.0350596541627687, 0.02875516661128881, 0.028719464299141535, 0.031572915362691426 ], "interest_rate": [ 0.05377643564927039, 0.056167630670801216, 0.05237112354523238, 0.05291263702087637 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 175170, "billable_hours_per_employee": 135, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 68372876, "net_revenue": 59448329, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 60476 }, { "average_project_size": 138600, "billable_hours_per_employee": 119, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 70953766, "net_revenue": 58312261, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 59321 }, { "average_project_size": 73911, "billable_hours_per_employee": 111, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 66978811, "net_revenue": 57197904, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 58187 }, { "average_project_size": 95486, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 66722138, "net_revenue": 56104843, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 57075 } ], "balance_sheet": [ { "assets": 85961841, "current_assets": 38004202, "current_liabilities": 18373804, "equity": 63809947, "fixed_assets": 47957639, "liabilities": 36443115, "long_term_liabilities": 18069311, "quarter": 1 }, { "assets": 88729133, "current_assets": 41340044, "current_liabilities": 18956540, "equity": 65507329, "fixed_assets": 47389089, "liabilities": 37229080, "long_term_liabilities": 18272540, "quarter": 2 }, { "assets": 91585510, "current_assets": 40426910, "current_liabilities": 22558653, "equity": 67212367, "fixed_assets": 51158600, "liabilities": 38031996, "long_term_liabilities": 15473343, "quarter": 3 }, { "assets": 94533840, "current_assets": 46629929, "current_liabilities": 20553124, "equity": 70086455, "fixed_assets": 47903911, "liabilities": 38852228, "long_term_liabilities": 18299104, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35734, "financing_cash_flow": 86007, "investing_cash_flow": -105883, "net_cash_flow": 16412382, "operating_cash_flow": 16848039, "quarter": 1 }, { "change_in_working_capital": 95955, "financing_cash_flow": -190042, "investing_cash_flow": -264911, "net_cash_flow": 16720271, "operating_cash_flow": 17104708, "quarter": 2 }, { "change_in_working_capital": -79468, "financing_cash_flow": 54895, "investing_cash_flow": -230337, "net_cash_flow": 15794136, "operating_cash_flow": 16108440, "quarter": 3 }, { "change_in_working_capital": 578, "financing_cash_flow": -128677, "investing_cash_flow": -259480, "net_cash_flow": 17043771, "operating_cash_flow": 17150887, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6915664940214578, "current_ratio": 2.068390519459117, "debt_to_equity_ratio": 0.571119656313145, "profit_margin": 0.24039735414598448, "quarter": 1, "return_on_assets": 0.16625075537877324, "return_on_equity": 0.22396541090999494 }, { "asset_turnover_ratio": 0.6571940807761527, "current_ratio": 2.180780036863267, "debt_to_equity_ratio": 0.568319309737083, "profit_margin": 0.24021150543279396, "quarter": 2, "return_on_assets": 0.15786557950476085, "return_on_equity": 0.21382761614353105 }, { "asset_turnover_ratio": 0.6245300593947667, "current_ratio": 1.7920799615118863, "debt_to_equity_ratio": 0.5658481868374016, "profit_margin": 0.23879988679305453, "quarter": 3, "return_on_assets": 0.1491377074823299, "return_on_equity": 0.20321934205947545 }, { "asset_turnover_ratio": 0.5934895165583034, "current_ratio": 2.268751407328638, "debt_to_equity_ratio": 0.5543471702199805, "profit_margin": 0.2567486553700899, "quarter": 4, "return_on_assets": 0.15237763535258908, "return_on_equity": 0.20552962765772645 } ], "income_statement": [ { "depreciation": 2556818, "expenses": 40299859, "income_tax": 4857249, "marketing_expense": 6308751, "net_income": 19148470, "net_profit": 14291221, "operational_expense": 21559314, "product_revenue": 15038659, "quarter": 1, "rd_expense": 7370827, "revenue": 59448329, "salaries_expense": 17529618, "service_revenue": 44409670 }, { "depreciation": 3097432, "expenses": 39403738, "income_tax": 4901247, "marketing_expense": 7524857, "net_income": 18908523, "net_profit": 14007276, "operational_expense": 26617793, "product_revenue": 16693768, "quarter": 2, "rd_expense": 6402350, "revenue": 58312261, "salaries_expense": 17952810, "service_revenue": 41618493 }, { "depreciation": 2449587, "expenses": 38527543, "income_tax": 5011508, "marketing_expense": 6462960, "net_income": 18670361, "net_profit": 13658853, "operational_expense": 21662442, "product_revenue": 11771506, "quarter": 3, "rd_expense": 6115657, "revenue": 57197904, "salaries_expense": 15626112, "service_revenue": 45426398 }, { "depreciation": 2746044, "expenses": 37670832, "income_tax": 4029168, "marketing_expense": 5736145, "net_income": 18434011, "net_profit": 14404843, "operational_expense": 23525157, "product_revenue": 21336191, "quarter": 4, "rd_expense": 4621823, "revenue": 56104843, "salaries_expense": 14241115, "service_revenue": 34768652 } ], "market_conditions": { "gdp_growth": [ -0.0046690696383281365, -0.014584739826845213, -0.003959118649810614, 0.0035683377702219656 ], "inflation_rate": [ 0.02726120773622751, 0.03217038484902445, 0.035859813434506525, 0.0321656556528519 ], "interest_rate": [ 0.05944948969566033, 0.06212595421582783, 0.06402976925637348, 0.05928290442740977 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 149324, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 117121277, "net_revenue": 94101057, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 95728 }, { "average_project_size": 194471, "billable_hours_per_employee": 119, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 110053770, "net_revenue": 91072677, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 92648 }, { "average_project_size": 74710, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 107362420, "net_revenue": 88141757, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 89666 }, { "average_project_size": 177040, "billable_hours_per_employee": 89, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 103666767, "net_revenue": 85305161, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 86780 } ], "balance_sheet": [ { "assets": 129430935, "current_assets": 52801264, "current_liabilities": 36594032, "equity": 71625017, "fixed_assets": 76629671, "liabilities": 71708115, "long_term_liabilities": 35114083, "quarter": 1 }, { "assets": 132965395, "current_assets": 65938672, "current_liabilities": 34513553, "equity": 72140704, "fixed_assets": 67026723, "liabilities": 73684160, "long_term_liabilities": 39170607, "quarter": 2 }, { "assets": 136596372, "current_assets": 50190589, "current_liabilities": 40956114, "equity": 73548521, "fixed_assets": 86405783, "liabilities": 75714657, "long_term_liabilities": 34758543, "quarter": 3 }, { "assets": 140326504, "current_assets": 52829123, "current_liabilities": 41850383, "equity": 74008507, "fixed_assets": 87497381, "liabilities": 77801109, "long_term_liabilities": 35950726, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74486, "financing_cash_flow": -184948, "investing_cash_flow": -385998, "net_cash_flow": 20148440, "operating_cash_flow": 20535551, "quarter": 1 }, { "change_in_working_capital": -69066, "financing_cash_flow": -36697, "investing_cash_flow": -385284, "net_cash_flow": 16979045, "operating_cash_flow": 17261570, "quarter": 2 }, { "change_in_working_capital": 71902, "financing_cash_flow": 44666, "investing_cash_flow": -278413, "net_cash_flow": 16906439, "operating_cash_flow": 17153924, "quarter": 3 }, { "change_in_working_capital": 53013, "financing_cash_flow": -199885, "investing_cash_flow": -428062, "net_cash_flow": 16373076, "operating_cash_flow": 16584420, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7270368324234079, "current_ratio": 1.4428927645906853, "debt_to_equity_ratio": 1.0011601812255067, "profit_margin": 0.14773688461331524, "quarter": 1, "return_on_assets": 0.10741015662136721, "return_on_equity": 0.1940969452056116 }, { "asset_turnover_ratio": 0.6849351818192997, "current_ratio": 1.9105153271238113, "debt_to_equity_ratio": 1.0213950781517187, "profit_margin": 0.1412000769451413, "quarter": 2, "return_on_assets": 0.09671290037531946, "return_on_equity": 0.17825538547558395 }, { "asset_turnover_ratio": 0.6452715815907615, "current_ratio": 1.2254724410621574, "debt_to_equity_ratio": 1.0294517955024547, "profit_margin": 0.14370947926531577, "quarter": 3, "return_on_assets": 0.09273164297511503, "return_on_equity": 0.17222380311359353 }, { "asset_turnover_ratio": 0.6079048402716567, "current_ratio": 1.2623330830687978, "debt_to_equity_ratio": 1.0512454872248673, "profit_margin": 0.1346121602185359, "quarter": 4, "return_on_assets": 0.08183138375627173, "return_on_equity": 0.1551593521539355 } ], "income_statement": [ { "depreciation": 6633354, "expenses": 74718148, "income_tax": 5480712, "marketing_expense": 7724540, "net_income": 19382909, "net_profit": 13902197, "operational_expense": 49346920, "product_revenue": 25438069, "quarter": 1, "rd_expense": 9568955, "revenue": 94101057, "salaries_expense": 37024252, "service_revenue": 68662988 }, { "depreciation": 4402101, "expenses": 73281510, "income_tax": 4931698, "marketing_expense": 14392034, "net_income": 17791167, "net_profit": 12859469, "operational_expense": 41270584, "product_revenue": 24462972, "quarter": 2, "rd_expense": 13488638, "revenue": 91072677, "salaries_expense": 25679281, "service_revenue": 66609705 }, { "depreciation": 4487118, "expenses": 71872496, "income_tax": 3602455, "marketing_expense": 13375759, "net_income": 16269261, "net_profit": 12666806, "operational_expense": 45211646, "product_revenue": 31740553, "quarter": 3, "rd_expense": 7407321, "revenue": 88141757, "salaries_expense": 27040320, "service_revenue": 56401204 }, { "depreciation": 5101308, "expenses": 70490573, "income_tax": 3331476, "marketing_expense": 12518088, "net_income": 14814588, "net_profit": 11483112, "operational_expense": 43210433, "product_revenue": 27618603, "quarter": 4, "rd_expense": 8862013, "revenue": 85305161, "salaries_expense": 22262787, "service_revenue": 57686558 } ], "market_conditions": { "gdp_growth": [ 0.004792435301157621, 0.004925829424038646, 0.009087390080958097, 0.01142599874874009 ], "inflation_rate": [ 0.03731125618862977, 0.04258489271451216, 0.0408367416776434, 0.04047749754338095 ], "interest_rate": [ 0.046367863627277545, 0.04846234876300497, 0.04870340411315009, 0.04687381759078619 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 143229, "billable_hours_per_employee": 151, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 80850484, "net_revenue": 67250966, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 68414 }, { "average_project_size": 129340, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 72811473, "net_revenue": 65894259, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 67034 }, { "average_project_size": 50987, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 75012951, "net_revenue": 64564923, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 65682 }, { "average_project_size": 179173, "billable_hours_per_employee": 119, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 78506157, "net_revenue": 63262404, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 64356 } ], "balance_sheet": [ { "assets": 92433120, "current_assets": 46027232, "current_liabilities": 17863517, "equity": 60479125, "fixed_assets": 46405888, "liabilities": 42590753, "long_term_liabilities": 24727236, "quarter": 1 }, { "assets": 95125861, "current_assets": 30298445, "current_liabilities": 19286819, "equity": 62858570, "fixed_assets": 64827416, "liabilities": 43085840, "long_term_liabilities": 23799021, "quarter": 2 }, { "assets": 97897045, "current_assets": 41113388, "current_liabilities": 23901503, "equity": 65240548, "fixed_assets": 56783657, "liabilities": 43586683, "long_term_liabilities": 19685180, "quarter": 3 }, { "assets": 100748959, "current_assets": 36332673, "current_liabilities": 22754938, "equity": 67079010, "fixed_assets": 64416286, "liabilities": 44093348, "long_term_liabilities": 21338410, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59807, "financing_cash_flow": 87767, "investing_cash_flow": -489046, "net_cash_flow": 13208441, "operating_cash_flow": 13736098, "quarter": 1 }, { "change_in_working_capital": 30404, "financing_cash_flow": -24892, "investing_cash_flow": -193115, "net_cash_flow": 15373637, "operating_cash_flow": 15641884, "quarter": 2 }, { "change_in_working_capital": -2175, "financing_cash_flow": -197296, "investing_cash_flow": -478653, "net_cash_flow": 13859738, "operating_cash_flow": 14119889, "quarter": 3 }, { "change_in_working_capital": 5083, "financing_cash_flow": -45888, "investing_cash_flow": -435354, "net_cash_flow": 13936284, "operating_cash_flow": 14082661, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7275635183579219, "current_ratio": 2.5766052675965208, "debt_to_equity_ratio": 0.704222374248966, "profit_margin": 0.1581651332710968, "quarter": 1, "return_on_assets": 0.1150751808442688, "return_on_equity": 0.17587486591447876 }, { "asset_turnover_ratio": 0.6927060455200506, "current_ratio": 1.5709404956825694, "debt_to_equity_ratio": 0.6854409828285944, "profit_margin": 0.16418044855774158, "quarter": 2, "return_on_assets": 0.11372878927214125, "return_on_equity": 0.17210937188039754 }, { "asset_turnover_ratio": 0.6595186095760092, "current_ratio": 1.7201172662656403, "debt_to_equity_ratio": 0.6680919203805584, "profit_margin": 0.16928984798758298, "quarter": 3, "return_on_assets": 0.11164980516010468, "return_on_equity": 0.1675366981895983 }, { "asset_turnover_ratio": 0.627921167900107, "current_ratio": 1.5966940010998931, "debt_to_equity_ratio": 0.657334507471115, "profit_margin": 0.16476451005560902, "quarter": 4, "return_on_assets": 0.10345912358260695, "return_on_equity": 0.1553898753127096 } ], "income_statement": [ { "depreciation": 3099340, "expenses": 52863450, "income_tax": 3750758, "marketing_expense": 9708075, "net_income": 14387516, "net_profit": 10636758, "operational_expense": 27796840, "product_revenue": 18882442, "quarter": 1, "rd_expense": 6147620, "revenue": 67250966, "salaries_expense": 22908389, "service_revenue": 48368524 }, { "depreciation": 4823335, "expenses": 51697087, "income_tax": 3378623, "marketing_expense": 8462007, "net_income": 14197172, "net_profit": 10818549, "operational_expense": 26986882, "product_revenue": 16460570, "quarter": 2, "rd_expense": 5514634, "revenue": 65894259, "salaries_expense": 19197079, "service_revenue": 49433689 }, { "depreciation": 3189703, "expenses": 50556458, "income_tax": 3078279, "marketing_expense": 8762728, "net_income": 14008465, "net_profit": 10930186, "operational_expense": 27050401, "product_revenue": 25296658, "quarter": 3, "rd_expense": 9552067, "revenue": 64564923, "salaries_expense": 18314795, "service_revenue": 39268265 }, { "depreciation": 3659262, "expenses": 49440996, "income_tax": 3398009, "marketing_expense": 7061600, "net_income": 13821408, "net_profit": 10423399, "operational_expense": 33285772, "product_revenue": 24203195, "quarter": 4, "rd_expense": 5502871, "revenue": 63262404, "salaries_expense": 18808411, "service_revenue": 39059209 } ], "market_conditions": { "gdp_growth": [ -0.01361025809653741, -0.0166988213028429, -0.014392539280160016, -0.01891389187880573 ], "inflation_rate": [ 0.03938824070669122, 0.03475091482401222, 0.03538430511044529, 0.03240012089887985 ], "interest_rate": [ 0.0581411421030435, 0.05644695930114988, 0.05868126871197312, 0.05131594131735018 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 152699, "billable_hours_per_employee": 92, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 50510041, "net_revenue": 40205781, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 40901 }, { "average_project_size": 86083, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 47184517, "net_revenue": 40308806, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 41006 }, { "average_project_size": 116469, "billable_hours_per_employee": 138, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 47278713, "net_revenue": 40412095, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 41111 }, { "average_project_size": 175792, "billable_hours_per_employee": 143, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 49082592, "net_revenue": 40515650, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 41216 } ], "balance_sheet": [ { "assets": 46728132, "current_assets": 20986336, "current_liabilities": 11873247, "equity": 28684324, "fixed_assets": 25741796, "liabilities": 27017848, "long_term_liabilities": 15144601, "quarter": 1 }, { "assets": 48328275, "current_assets": 19754771, "current_liabilities": 14503625, "equity": 29690002, "fixed_assets": 28573504, "liabilities": 27497701, "long_term_liabilities": 12994076, "quarter": 2 }, { "assets": 49983213, "current_assets": 17249547, "current_liabilities": 12793522, "equity": 30438354, "fixed_assets": 32733666, "liabilities": 27986077, "long_term_liabilities": 15192555, "quarter": 3 }, { "assets": 51694822, "current_assets": 25206882, "current_liabilities": 12168992, "equity": 32604808, "fixed_assets": 26487940, "liabilities": 28483127, "long_term_liabilities": 16314135, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52984, "financing_cash_flow": 39734, "investing_cash_flow": -471726, "net_cash_flow": 11296249, "operating_cash_flow": 11438385, "quarter": 1 }, { "change_in_working_capital": -20135, "financing_cash_flow": -27481, "investing_cash_flow": -258234, "net_cash_flow": 10694753, "operating_cash_flow": 10810889, "quarter": 2 }, { "change_in_working_capital": -70714, "financing_cash_flow": -73750, "investing_cash_flow": -100530, "net_cash_flow": 10289065, "operating_cash_flow": 10738134, "quarter": 3 }, { "change_in_working_capital": -80619, "financing_cash_flow": 130507, "investing_cash_flow": -344661, "net_cash_flow": 11471214, "operating_cash_flow": 11883160, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8604191796068372, "current_ratio": 1.7675313248347313, "debt_to_equity_ratio": 0.9419029013896232, "profit_margin": 0.2232027279858088, "quarter": 1, "return_on_assets": 0.19204790809955768, "return_on_equity": 0.31285520272327144 }, { "asset_turnover_ratio": 0.8340625855154151, "current_ratio": 1.3620574856285927, "debt_to_equity_ratio": 0.9261602946338636, "profit_margin": 0.21978889674876503, "quarter": 2, "return_on_assets": 0.18331769548985558, "return_on_equity": 0.2983976895656659 }, { "asset_turnover_ratio": 0.8085133502722204, "current_ratio": 1.3483032272113966, "debt_to_equity_ratio": 0.9194346382856313, "profit_margin": 0.20887850530886853, "quarter": 3, "return_on_assets": 0.1688810601271271, "return_on_equity": 0.27732176319389673 }, { "asset_turnover_ratio": 0.7837467744835256, "current_ratio": 2.071402627267731, "debt_to_equity_ratio": 0.8735867115058613, "profit_margin": 0.23183912883046429, "quarter": 4, "return_on_assets": 0.18170316941994694, "return_on_equity": 0.2880898117848141 } ], "income_statement": [ { "depreciation": 2464345, "expenses": 28611540, "income_tax": 2620201, "marketing_expense": 5523254, "net_income": 11594241, "net_profit": 8974040, "operational_expense": 15521692, "product_revenue": 15688950, "quarter": 1, "rd_expense": 3263104, "revenue": 40205781, "salaries_expense": 12558758, "service_revenue": 24516831 }, { "depreciation": 1951461, "expenses": 28640276, "income_tax": 2809102, "marketing_expense": 2981588, "net_income": 11668530, "net_profit": 8859428, "operational_expense": 19193807, "product_revenue": 11611594, "quarter": 2, "rd_expense": 4567955, "revenue": 40308806, "salaries_expense": 11679787, "service_revenue": 28697212 }, { "depreciation": 2296916, "expenses": 28669041, "income_tax": 3301836, "marketing_expense": 3488713, "net_income": 11743054, "net_profit": 8441218, "operational_expense": 16772438, "product_revenue": 11304604, "quarter": 3, "rd_expense": 4299526, "revenue": 40412095, "salaries_expense": 10712592, "service_revenue": 29107491 }, { "depreciation": 2490047, "expenses": 28697834, "income_tax": 2424703, "marketing_expense": 5029636, "net_income": 11817816, "net_profit": 9393113, "operational_expense": 19780932, "product_revenue": 9941261, "quarter": 4, "rd_expense": 3014358, "revenue": 40515650, "salaries_expense": 11742248, "service_revenue": 30574389 } ], "market_conditions": { "gdp_growth": [ -0.0016159582749056944, 0.0015280235892478969, 0.011685455010955236, 0.0069695934670155665 ], "inflation_rate": [ 0.027457425594722428, 0.024750164450748575, 0.02762263661243825, 0.026249288685427606 ], "interest_rate": [ 0.0507538003155326, 0.052987458940298375, 0.04987125538620401, 0.05494746061659672 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 144525, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 71606525, "net_revenue": 57283091, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 58274 }, { "average_project_size": 97590, "billable_hours_per_employee": 102, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 68377259, "net_revenue": 57457770, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 58451 }, { "average_project_size": 122694, "billable_hours_per_employee": 147, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 63407109, "net_revenue": 57632982, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 58630 }, { "average_project_size": 64297, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 70606397, "net_revenue": 57808728, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 58808 } ], "balance_sheet": [ { "assets": 61852582, "current_assets": 21963143, "current_liabilities": 10292532, "equity": 51877968, "fixed_assets": 39889439, "liabilities": 25112387, "long_term_liabilities": 14819855, "quarter": 1 }, { "assets": 62965158, "current_assets": 25603626, "current_liabilities": 12915623, "equity": 51771484, "fixed_assets": 37361532, "liabilities": 25485749, "long_term_liabilities": 12570126, "quarter": 2 }, { "assets": 64097746, "current_assets": 22641219, "current_liabilities": 10851313, "equity": 53098535, "fixed_assets": 41456527, "liabilities": 25864662, "long_term_liabilities": 15013349, "quarter": 3 }, { "assets": 65250706, "current_assets": 20160825, "current_liabilities": 15294932, "equity": 54675461, "fixed_assets": 45089881, "liabilities": 26249208, "long_term_liabilities": 10954276, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2470, "financing_cash_flow": -179169, "investing_cash_flow": -495609, "net_cash_flow": 18249953, "operating_cash_flow": 18658207, "quarter": 1 }, { "change_in_working_capital": 25644, "financing_cash_flow": -19002, "investing_cash_flow": -125178, "net_cash_flow": 15984434, "operating_cash_flow": 16177656, "quarter": 2 }, { "change_in_working_capital": 33547, "financing_cash_flow": -164915, "investing_cash_flow": -331442, "net_cash_flow": 18494730, "operating_cash_flow": 18512178, "quarter": 3 }, { "change_in_working_capital": 82163, "financing_cash_flow": -155158, "investing_cash_flow": -192391, "net_cash_flow": 17495795, "operating_cash_flow": 17953768, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9261228739003976, "current_ratio": 2.133891155257035, "debt_to_equity_ratio": 0.4840665116258987, "profit_margin": 0.2642625028736665, "quarter": 1, "return_on_assets": 0.2447395486254721, "return_on_equity": 0.2917957966279635 }, { "asset_turnover_ratio": 0.9125327693134669, "current_ratio": 1.982376382463316, "debt_to_equity_ratio": 0.4922738741659405, "profit_margin": 0.24874050976917483, "quarter": 2, "return_on_assets": 0.22698386622010858, "return_on_equity": 0.276060755762767 }, { "asset_turnover_ratio": 0.8991421008782431, "current_ratio": 2.0864958000935, "debt_to_equity_ratio": 0.4871068853406219, "profit_margin": 0.25793305298691643, "quarter": 3, "return_on_assets": 0.2319184671485952, "return_on_equity": 0.2799597201693041 }, { "asset_turnover_ratio": 0.8859479313526508, "current_ratio": 1.3181376027039544, "debt_to_equity_ratio": 0.4800912058153474, "profit_margin": 0.2711348881435343, "quarter": 4, "return_on_assets": 0.2402113932682966, "return_on_equity": 0.2866727177663852 } ], "income_statement": [ { "depreciation": 3520434, "expenses": 36792639, "income_tax": 5352679, "marketing_expense": 4987934, "net_income": 20490452, "net_profit": 15137773, "operational_expense": 24746971, "product_revenue": 14349730, "quarter": 1, "rd_expense": 5325791, "revenue": 57283091, "salaries_expense": 12613470, "service_revenue": 42933361 }, { "depreciation": 1885581, "expenses": 37202294, "income_tax": 5963401, "marketing_expense": 5587224, "net_income": 20255476, "net_profit": 14292075, "operational_expense": 21889744, "product_revenue": 14872337, "quarter": 2, "rd_expense": 4450465, "revenue": 57457770, "salaries_expense": 18339227, "service_revenue": 42585433 }, { "depreciation": 3646727, "expenses": 37616511, "income_tax": 5151020, "marketing_expense": 5275255, "net_income": 20016471, "net_profit": 14865451, "operational_expense": 23305492, "product_revenue": 17381235, "quarter": 3, "rd_expense": 7253105, "revenue": 57632982, "salaries_expense": 16622914, "service_revenue": 40251747 }, { "depreciation": 2279805, "expenses": 38035340, "income_tax": 4099425, "marketing_expense": 5655228, "net_income": 19773388, "net_profit": 15673963, "operational_expense": 22490399, "product_revenue": 14232345, "quarter": 4, "rd_expense": 5529725, "revenue": 57808728, "salaries_expense": 12167567, "service_revenue": 43576383 } ], "market_conditions": { "gdp_growth": [ -0.0018511040649455334, -0.005937448361618457, -0.0021070913228398097, 0.010411983512852161 ], "inflation_rate": [ 0.02753300191879394, 0.03408399492081181, 0.029216281088359303, 0.03024933181641356 ], "interest_rate": [ 0.05300052511486022, 0.05737776463521649, 0.050354143440329194, 0.0558466068337842 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1992, "industry": "Advertising", "location": "Mariaberg", "name": "Sanders-Sherman", "num_employees": 264, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.sanders-sherman.com" }

[ { "advertising_kpis": [ { "average_project_size": 149942, "billable_hours_per_employee": 150, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 54324966, "net_revenue": 44538257, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 168706 }, { "average_project_size": 198242, "billable_hours_per_employee": 87, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 55440978, "net_revenue": 43105562, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 163279 }, { "average_project_size": 81497, "billable_hours_per_employee": 120, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 48687115, "net_revenue": 41718953, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 158026 }, { "average_project_size": 115079, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 44845744, "net_revenue": 40376949, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 152943 } ], "balance_sheet": [ { "assets": 50864339, "current_assets": 24811735, "current_liabilities": 17339946, "equity": 28105190, "fixed_assets": 26052604, "liabilities": 29862349, "long_term_liabilities": 12522403, "quarter": 1 }, { "assets": 52400018, "current_assets": 16623613, "current_liabilities": 17550457, "equity": 28924334, "fixed_assets": 35776405, "liabilities": 30261429, "long_term_liabilities": 12710972, "quarter": 2 }, { "assets": 53982062, "current_assets": 20061819, "current_liabilities": 15861241, "equity": 29384119, "fixed_assets": 33920243, "liabilities": 30665841, "long_term_liabilities": 14804600, "quarter": 3 }, { "assets": 55611871, "current_assets": 24561126, "current_liabilities": 17941834, "equity": 30647063, "fixed_assets": 31050745, "liabilities": 31075659, "long_term_liabilities": 13133825, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30914, "financing_cash_flow": 180190, "investing_cash_flow": -312235, "net_cash_flow": 9961749, "operating_cash_flow": 10222452, "quarter": 1 }, { "change_in_working_capital": -55070, "financing_cash_flow": 55278, "investing_cash_flow": -263766, "net_cash_flow": 10104183, "operating_cash_flow": 10197204, "quarter": 2 }, { "change_in_working_capital": 65433, "financing_cash_flow": -148009, "investing_cash_flow": -188751, "net_cash_flow": 8083921, "operating_cash_flow": 8397681, "quarter": 3 }, { "change_in_working_capital": 80410, "financing_cash_flow": 6628, "investing_cash_flow": -473921, "net_cash_flow": 8331347, "operating_cash_flow": 8584939, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8756283454307742, "current_ratio": 1.4309003615120832, "debt_to_equity_ratio": 1.0625208013181906, "profit_margin": 0.15948536109080336, "quarter": 1, "return_on_assets": 0.13964990285236972, "return_on_equity": 0.25273623839582654 }, { "asset_turnover_ratio": 0.8226249464265452, "current_ratio": 0.9471897512412355, "debt_to_equity_ratio": 1.0462273392362293, "profit_margin": 0.15742156429836132, "quarter": 2, "return_on_assets": 0.1294989058973224, "return_on_equity": 0.23460332742665743 }, { "asset_turnover_ratio": 0.7728299263559069, "current_ratio": 1.264832871526257, "debt_to_equity_ratio": 1.0436195483689676, "profit_margin": 0.14544703458881147, "quarter": 3, "return_on_assets": 0.11240582102995621, "return_on_equity": 0.2065026349777579 }, { "asset_turnover_ratio": 0.7260491019983845, "current_ratio": 1.3689306232573548, "debt_to_equity_ratio": 1.0139848963667415, "profit_margin": 0.15134504095393636, "quarter": 4, "return_on_assets": 0.10988393107651422, "return_on_equity": 0.19939434326871713 } ], "income_statement": [ { "depreciation": 3119252, "expenses": 34957590, "income_tax": 2477467, "marketing_expense": 6899205, "net_income": 9580667, "net_profit": 7103200, "operational_expense": 23313705, "product_revenue": 15173196, "quarter": 1, "rd_expense": 4534468, "revenue": 44538257, "salaries_expense": 12143568, "service_revenue": 29365061 }, { "depreciation": 3411459, "expenses": 34151018, "income_tax": 2168799, "marketing_expense": 6243059, "net_income": 8954544, "net_profit": 6785745, "operational_expense": 23157071, "product_revenue": 16764036, "quarter": 2, "rd_expense": 5716443, "revenue": 43105562, "salaries_expense": 12017595, "service_revenue": 26341526 }, { "depreciation": 2329783, "expenses": 33363055, "income_tax": 2288000, "marketing_expense": 5848659, "net_income": 8355898, "net_profit": 6067898, "operational_expense": 20220815, "product_revenue": 13027859, "quarter": 3, "rd_expense": 5730280, "revenue": 41718953, "salaries_expense": 13806271, "service_revenue": 28691094 }, { "depreciation": 2474088, "expenses": 32593274, "income_tax": 1672824, "marketing_expense": 4910287, "net_income": 7783675, "net_profit": 6110851, "operational_expense": 20982481, "product_revenue": 11374175, "quarter": 4, "rd_expense": 5097775, "revenue": 40376949, "salaries_expense": 12745110, "service_revenue": 29002774 } ], "market_conditions": { "gdp_growth": [ -0.016804279210914885, -0.018096145812669412, -0.0047365047663197775, -0.0026568784453748877 ], "inflation_rate": [ 0.033389651290995775, 0.028392120685033304, 0.02677957013375205, 0.031631797028338744 ], "interest_rate": [ 0.05053634294230615, 0.043345616495309325, 0.0478304238073963, 0.05199069093193466 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 163658, "billable_hours_per_employee": 110, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 116460510, "net_revenue": 91907653, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 348135 }, { "average_project_size": 93004, "billable_hours_per_employee": 146, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 112938903, "net_revenue": 89300882, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 338261 }, { "average_project_size": 180516, "billable_hours_per_employee": 138, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 100547971, "net_revenue": 86768046, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 328667 }, { "average_project_size": 148089, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 103277098, "net_revenue": 84307050, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 319345 } ], "balance_sheet": [ { "assets": 119606048, "current_assets": 46121455, "current_liabilities": 29888914, "equity": 86234799, "fixed_assets": 73484593, "liabilities": 53505908, "long_term_liabilities": 23616994, "quarter": 1 }, { "assets": 123296727, "current_assets": 41629011, "current_liabilities": 27753010, "equity": 86615864, "fixed_assets": 81667716, "liabilities": 54790578, "long_term_liabilities": 27037568, "quarter": 2 }, { "assets": 127101290, "current_assets": 51156978, "current_liabilities": 30814398, "equity": 89477532, "fixed_assets": 75944312, "liabilities": 56106094, "long_term_liabilities": 25291696, "quarter": 3 }, { "assets": 131023250, "current_assets": 46619164, "current_liabilities": 33819207, "equity": 91529628, "fixed_assets": 84404086, "liabilities": 57453194, "long_term_liabilities": 23633987, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77448, "financing_cash_flow": 41848, "investing_cash_flow": -480077, "net_cash_flow": 24936544, "operating_cash_flow": 24892899, "quarter": 1 }, { "change_in_working_capital": -74629, "financing_cash_flow": -26484, "investing_cash_flow": -244532, "net_cash_flow": 21805466, "operating_cash_flow": 22181902, "quarter": 2 }, { "change_in_working_capital": 62582, "financing_cash_flow": -67396, "investing_cash_flow": -354204, "net_cash_flow": 21675523, "operating_cash_flow": 21909641, "quarter": 3 }, { "change_in_working_capital": -25320, "financing_cash_flow": -199140, "investing_cash_flow": -343907, "net_cash_flow": 22183308, "operating_cash_flow": 22371089, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7684197792405949, "current_ratio": 1.5430957110050905, "debt_to_equity_ratio": 0.6204677070100204, "profit_margin": 0.21907489031408517, "quarter": 1, "return_on_assets": 0.16834147885230685, "return_on_equity": 0.23348647220711907 }, { "asset_turnover_ratio": 0.7242761764470844, "current_ratio": 1.499981839807646, "debt_to_equity_ratio": 0.6325697795960333, "profit_margin": 0.20279435761899867, "quarter": 2, "return_on_assets": 0.14687912194133101, "return_on_equity": 0.20908080995416728 }, { "asset_turnover_ratio": 0.6826684921923294, "current_ratio": 1.6601647710268428, "debt_to_equity_ratio": 0.6270411436918041, "profit_margin": 0.21300855386325054, "quarter": 3, "return_on_assets": 0.14541422828989384, "return_on_equity": 0.20655840172256876 }, { "asset_turnover_ratio": 0.6434510668907999, "current_ratio": 1.3784818786555226, "debt_to_equity_ratio": 0.6277005080802907, "profit_margin": 0.21302574339868374, "quarter": 4, "return_on_assets": 0.13707164186508883, "return_on_equity": 0.1962159400451185 } ], "income_statement": [ { "depreciation": 4758240, "expenses": 65178900, "income_tax": 6594094, "marketing_expense": 10461190, "net_income": 26728753, "net_profit": 20134659, "operational_expense": 44965862, "product_revenue": 23271450, "quarter": 1, "rd_expense": 9924517, "revenue": 91907653, "salaries_expense": 22606685, "service_revenue": 68636203 }, { "depreciation": 4072187, "expenses": 63649925, "income_tax": 7541242, "marketing_expense": 9362107, "net_income": 25650957, "net_profit": 18109715, "operational_expense": 37370219, "product_revenue": 35103464, "quarter": 2, "rd_expense": 11926259, "revenue": 89300882, "salaries_expense": 25954221, "service_revenue": 54197418 }, { "depreciation": 3427305, "expenses": 62156816, "income_tax": 6128894, "marketing_expense": 10999206, "net_income": 24611230, "net_profit": 18482336, "operational_expense": 34993805, "product_revenue": 32602618, "quarter": 3, "rd_expense": 11852319, "revenue": 86768046, "salaries_expense": 30224781, "service_revenue": 54165428 }, { "depreciation": 4411517, "expenses": 60698734, "income_tax": 5648744, "marketing_expense": 10690382, "net_income": 23608316, "net_profit": 17959572, "operational_expense": 42417761, "product_revenue": 29911141, "quarter": 4, "rd_expense": 10666493, "revenue": 84307050, "salaries_expense": 29750511, "service_revenue": 54395909 } ], "market_conditions": { "gdp_growth": [ -0.004019300583856125, -0.013023797509343609, -0.014123538909694613, -0.005129236980859278 ], "inflation_rate": [ 0.03474159084225874, 0.03730528641282767, 0.036356384573025397, 0.04042456842465534 ], "interest_rate": [ 0.04941381635244223, 0.04888570557567656, 0.0536871675077629, 0.04508503382892799 ], "year": 1993 }, "random_event": { "description": "Sanders-Sherman Expansion to New Market in 1993", "impact": -0.05, "type": "Expansion to New Market" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 78071, "billable_hours_per_employee": 131, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 32753913, "net_revenue": 26798293, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 101509 }, { "average_project_size": 73259, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 32033422, "net_revenue": 26789092, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 101474 }, { "average_project_size": 121343, "billable_hours_per_employee": 109, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 32070809, "net_revenue": 26779895, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 101439 }, { "average_project_size": 54644, "billable_hours_per_employee": 119, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 30022552, "net_revenue": 26770701, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 101404 } ], "balance_sheet": [ { "assets": 39382010, "current_assets": 14284969, "current_liabilities": 7341212, "equity": 27273953, "fixed_assets": 25097041, "liabilities": 15938836, "long_term_liabilities": 8597624, "quarter": 1 }, { "assets": 39971474, "current_assets": 16102358, "current_liabilities": 6735640, "equity": 27804140, "fixed_assets": 23869116, "liabilities": 16356725, "long_term_liabilities": 9621085, "quarter": 2 }, { "assets": 40569761, "current_assets": 18829531, "current_liabilities": 9658630, "equity": 28264068, "fixed_assets": 21740230, "liabilities": 16785571, "long_term_liabilities": 7126941, "quarter": 3 }, { "assets": 41177003, "current_assets": 12756126, "current_liabilities": 8265694, "equity": 28378586, "fixed_assets": 28420877, "liabilities": 17225661, "long_term_liabilities": 8959967, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38124, "financing_cash_flow": 132413, "investing_cash_flow": -375897, "net_cash_flow": 4924186, "operating_cash_flow": 5004174, "quarter": 1 }, { "change_in_working_capital": -31364, "financing_cash_flow": 68491, "investing_cash_flow": -380532, "net_cash_flow": 5615932, "operating_cash_flow": 5903207, "quarter": 2 }, { "change_in_working_capital": -6356, "financing_cash_flow": 108493, "investing_cash_flow": -474074, "net_cash_flow": 5972282, "operating_cash_flow": 6520784, "quarter": 3 }, { "change_in_working_capital": 52795, "financing_cash_flow": 145200, "investing_cash_flow": -465661, "net_cash_flow": 5877148, "operating_cash_flow": 6295663, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6804704229164534, "current_ratio": 1.9458597572172007, "debt_to_equity_ratio": 0.5843977218850528, "profit_margin": 0.1429486198990361, "quarter": 1, "return_on_assets": 0.09727230783802046, "return_on_equity": 0.14045558412453082 }, { "asset_turnover_ratio": 0.6702052568789432, "current_ratio": 2.3906203419422654, "debt_to_equity_ratio": 0.5882837951470536, "profit_margin": 0.1563842104092218, "quarter": 2, "return_on_assets": 0.1048095199091232, "return_on_equity": 0.15067507932271956 }, { "asset_turnover_ratio": 0.6600949658047036, "current_ratio": 1.9495032939454147, "debt_to_equity_ratio": 0.5938837608231059, "profit_margin": 0.16728512191702022, "quarter": 3, "return_on_assets": 0.11042406683145115, "return_on_equity": 0.1585008216085526 }, { "asset_turnover_ratio": 0.6501371894404262, "current_ratio": 1.5432613401851072, "debt_to_equity_ratio": 0.6069950419657977, "profit_margin": 0.16537646884928414, "quarter": 4, "return_on_assets": 0.1075173926572558, "return_on_equity": 0.15600650434098443 } ], "income_statement": [ { "depreciation": 1173395, "expenses": 21390632, "income_tax": 1576882, "marketing_expense": 2594877, "net_income": 5407661, "net_profit": 3830779, "operational_expense": 12308399, "product_revenue": 10585168, "quarter": 1, "rd_expense": 3557008, "revenue": 26798293, "salaries_expense": 6688110, "service_revenue": 16213125 }, { "depreciation": 1713816, "expenses": 21185548, "income_tax": 1414153, "marketing_expense": 3416471, "net_income": 5603544, "net_profit": 4189391, "operational_expense": 10983931, "product_revenue": 5816175, "quarter": 2, "rd_expense": 2681459, "revenue": 26789092, "salaries_expense": 9451373, "service_revenue": 20972917 }, { "depreciation": 2040906, "expenses": 20982431, "income_tax": 1317586, "marketing_expense": 3409657, "net_income": 5797464, "net_profit": 4479878, "operational_expense": 11882232, "product_revenue": 6525249, "quarter": 3, "rd_expense": 3210069, "revenue": 26779895, "salaries_expense": 8774157, "service_revenue": 20254646 }, { "depreciation": 1868419, "expenses": 20781261, "income_tax": 1562196, "marketing_expense": 4100289, "net_income": 5989440, "net_profit": 4427244, "operational_expense": 14280031, "product_revenue": 7206806, "quarter": 4, "rd_expense": 3873120, "revenue": 26770701, "salaries_expense": 7510975, "service_revenue": 19563895 } ], "market_conditions": { "gdp_growth": [ -0.013858061410041452, -0.018232898906680284, -0.010415504916169735, -0.020690452487105326 ], "inflation_rate": [ 0.043952638698216445, 0.04310121585308623, 0.03502346239331188, 0.0377555939013552 ], "interest_rate": [ 0.0394265653592409, 0.04341315492403232, 0.041680371481078386, 0.040061372504030315 ], "year": 1994 }, "random_event": { "description": "Sanders-Sherman Senior Leadership Change in 1994", "impact": 0, "type": "Senior Leadership Change" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 78822, "billable_hours_per_employee": 97, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 112836805, "net_revenue": 94915093, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 359527 }, { "average_project_size": 56093, "billable_hours_per_employee": 108, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 111162280, "net_revenue": 93430189, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 353902 }, { "average_project_size": 154261, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 102884696, "net_revenue": 91968517, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 348366 }, { "average_project_size": 182835, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 112176765, "net_revenue": 90529711, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 342916 } ], "balance_sheet": [ { "assets": 116326165, "current_assets": 52646349, "current_liabilities": 29985649, "equity": 73548064, "fixed_assets": 63679816, "liabilities": 65487716, "long_term_liabilities": 35502067, "quarter": 1 }, { "assets": 120428587, "current_assets": 45706722, "current_liabilities": 33071447, "equity": 75159354, "fixed_assets": 74721865, "liabilities": 67000177, "long_term_liabilities": 33928730, "quarter": 2 }, { "assets": 124675688, "current_assets": 57037641, "current_liabilities": 32307155, "equity": 77335475, "fixed_assets": 67638047, "liabilities": 68547568, "long_term_liabilities": 36240413, "quarter": 3 }, { "assets": 129072569, "current_assets": 59654049, "current_liabilities": 30228679, "equity": 80410232, "fixed_assets": 69418520, "liabilities": 70130698, "long_term_liabilities": 39902019, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90626, "financing_cash_flow": 158685, "investing_cash_flow": -410822, "net_cash_flow": 27931219, "operating_cash_flow": 28102858, "quarter": 1 }, { "change_in_working_capital": 50180, "financing_cash_flow": -53132, "investing_cash_flow": -201958, "net_cash_flow": 25694647, "operating_cash_flow": 25883449, "quarter": 2 }, { "change_in_working_capital": 70912, "financing_cash_flow": 114280, "investing_cash_flow": -339548, "net_cash_flow": 25220452, "operating_cash_flow": 25548876, "quarter": 3 }, { "change_in_working_capital": 89159, "financing_cash_flow": 47068, "investing_cash_flow": -469867, "net_cash_flow": 25003668, "operating_cash_flow": 25477448, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8159393288689608, "current_ratio": 1.7557181770519623, "debt_to_equity_ratio": 0.8904070676829781, "profit_margin": 0.23926242162561018, "quarter": 1, "return_on_assets": 0.1952236197247627, "return_on_equity": 0.3087724375722521 }, { "asset_turnover_ratio": 0.7758140432221462, "current_ratio": 1.3820599382905743, "debt_to_equity_ratio": 0.8914416294743566, "profit_margin": 0.23259017489518297, "quarter": 2, "return_on_assets": 0.18044672399917805, "return_on_equity": 0.2891315963146783 }, { "asset_turnover_ratio": 0.7376619971008301, "current_ratio": 1.7654801544735215, "debt_to_equity_ratio": 0.8863664185162113, "profit_margin": 0.23059363890797543, "quarter": 3, "return_on_assets": 0.17010016419560484, "return_on_equity": 0.2742254444031022 }, { "asset_turnover_ratio": 0.70138614038123, "current_ratio": 1.9734256002387667, "debt_to_equity_ratio": 0.8721613687173543, "profit_margin": 0.23714160536754614, "quarter": 4, "return_on_assets": 0.16632783531255196, "return_on_equity": 0.2669854378731304 } ], "income_statement": [ { "depreciation": 5393243, "expenses": 66091944, "income_tax": 6113534, "marketing_expense": 11788064, "net_income": 28823149, "net_profit": 22709615, "operational_expense": 39360905, "product_revenue": 31002108, "quarter": 1, "rd_expense": 9315298, "revenue": 94915093, "salaries_expense": 27984108, "service_revenue": 63912985 }, { "depreciation": 4152505, "expenses": 64989831, "income_tax": 6709414, "marketing_expense": 11289908, "net_income": 28440358, "net_profit": 21730944, "operational_expense": 40855758, "product_revenue": 19536422, "quarter": 2, "rd_expense": 8822729, "revenue": 93430189, "salaries_expense": 20764469, "service_revenue": 73893767 }, { "depreciation": 4341521, "expenses": 63906097, "income_tax": 6855065, "marketing_expense": 10450932, "net_income": 28062420, "net_profit": 21207355, "operational_expense": 38418858, "product_revenue": 29500558, "quarter": 3, "rd_expense": 6750462, "revenue": 91968517, "salaries_expense": 27088800, "service_revenue": 62467959 }, { "depreciation": 4009087, "expenses": 62840435, "income_tax": 6220915, "marketing_expense": 10272133, "net_income": 27689276, "net_profit": 21468361, "operational_expense": 43344881, "product_revenue": 27659268, "quarter": 4, "rd_expense": 11328070, "revenue": 90529711, "salaries_expense": 23662000, "service_revenue": 62870443 } ], "market_conditions": { "gdp_growth": [ -0.011317569496979834, -0.009185991353339284, -0.013547917557295258, -0.008012846760703865 ], "inflation_rate": [ 0.022044725753742233, 0.01949108047283163, 0.01997515878748607, 0.024178592236154095 ], "interest_rate": [ 0.044096956982524575, 0.05077446739906699, 0.05314366422300814, 0.05339588512911164 ], "year": 1995 }, "random_event": { "description": "Sanders-Sherman Data Privacy Regulation Impact in 1995", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 100479, "billable_hours_per_employee": 157, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 65098459, "net_revenue": 54361896, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 205916 }, { "average_project_size": 115573, "billable_hours_per_employee": 140, "client_concentration": 0.4, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 61049648, "net_revenue": 55138279, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 208857 }, { "average_project_size": 129409, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 68167511, "net_revenue": 55925750, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 211840 }, { "average_project_size": 105935, "billable_hours_per_employee": 101, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 63187319, "net_revenue": 56724467, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 214865 } ], "balance_sheet": [ { "assets": 77470268, "current_assets": 35117813, "current_liabilities": 20706439, "equity": 46247712, "fixed_assets": 42352455, "liabilities": 45412698, "long_term_liabilities": 24706259, "quarter": 1 }, { "assets": 78745526, "current_assets": 25782305, "current_liabilities": 25108854, "equity": 45504429, "fixed_assets": 52963221, "liabilities": 46132795, "long_term_liabilities": 21023941, "quarter": 2 }, { "assets": 80041776, "current_assets": 39443635, "current_liabilities": 19479901, "equity": 46921661, "fixed_assets": 40598141, "liabilities": 46864311, "long_term_liabilities": 27384410, "quarter": 3 }, { "assets": 81359363, "current_assets": 30812737, "current_liabilities": 24459870, "equity": 47103580, "fixed_assets": 50546626, "liabilities": 47607426, "long_term_liabilities": 23147556, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55604, "financing_cash_flow": -136880, "investing_cash_flow": -166603, "net_cash_flow": 15665483, "operating_cash_flow": 16048405, "quarter": 1 }, { "change_in_working_capital": 7861, "financing_cash_flow": -112993, "investing_cash_flow": -148819, "net_cash_flow": 15840284, "operating_cash_flow": 16356104, "quarter": 2 }, { "change_in_working_capital": 50118, "financing_cash_flow": -51268, "investing_cash_flow": -115089, "net_cash_flow": 16333415, "operating_cash_flow": 16620306, "quarter": 3 }, { "change_in_working_capital": 58707, "financing_cash_flow": 89814, "investing_cash_flow": -300787, "net_cash_flow": 15885086, "operating_cash_flow": 16144444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7017130236337894, "current_ratio": 1.695985147422017, "debt_to_equity_ratio": 0.9819447500451481, "profit_margin": 0.26103103541495315, "quarter": 1, "return_on_assets": 0.18316887712328553, "return_on_equity": 0.30682905999760596 }, { "asset_turnover_ratio": 0.7002084029510451, "current_ratio": 1.0268212559601486, "debt_to_equity_ratio": 1.0138088975910455, "profit_margin": 0.2338066808360123, "quarter": 2, "return_on_assets": 0.16371340258746891, "return_on_equity": 0.28330644474189537 }, { "asset_turnover_ratio": 0.698707010199274, "current_ratio": 2.024837549225738, "debt_to_equity_ratio": 0.9987777500033513, "profit_margin": 0.24575792009941752, "quarter": 3, "return_on_assets": 0.17171278158545608, "return_on_equity": 0.292917934000674 }, { "asset_turnover_ratio": 0.6972088387663508, "current_ratio": 1.2597261146522856, "debt_to_equity_ratio": 1.0106965542746433, "profit_margin": 0.23537714334098547, "quarter": 4, "return_on_assets": 0.16410702478090936, "return_on_equity": 0.2834528288508007 } ], "income_statement": [ { "depreciation": 1858263, "expenses": 36515600, "income_tax": 3656154, "marketing_expense": 6612863, "net_income": 17846296, "net_profit": 14190142, "operational_expense": 22941991, "product_revenue": 13865496, "quarter": 1, "rd_expense": 5381831, "revenue": 54361896, "salaries_expense": 12419221, "service_revenue": 40496400 }, { "depreciation": 3464406, "expenses": 36920675, "income_tax": 5325906, "marketing_expense": 4545546, "net_income": 18217604, "net_profit": 12891698, "operational_expense": 20749955, "product_revenue": 17841601, "quarter": 2, "rd_expense": 6099304, "revenue": 55138279, "salaries_expense": 15233536, "service_revenue": 37296678 }, { "depreciation": 2876110, "expenses": 37330243, "income_tax": 4851311, "marketing_expense": 6367168, "net_income": 18595507, "net_profit": 13744196, "operational_expense": 21002356, "product_revenue": 11669420, "quarter": 3, "rd_expense": 4440087, "revenue": 55925750, "salaries_expense": 13586861, "service_revenue": 44256330 }, { "depreciation": 2792801, "expenses": 37744355, "income_tax": 5628469, "marketing_expense": 4180077, "net_income": 18980112, "net_profit": 13351643, "operational_expense": 24395592, "product_revenue": 17947060, "quarter": 4, "rd_expense": 5252309, "revenue": 56724467, "salaries_expense": 16902090, "service_revenue": 38777407 } ], "market_conditions": { "gdp_growth": [ -0.009196336805545937, -0.007516656922006381, -0.0012951654289259061, 0.007280500938094877 ], "inflation_rate": [ 0.028728723944694563, 0.026809740673556428, 0.02737427450407768, 0.030841001454616903 ], "interest_rate": [ 0.04698589458885905, 0.05046343245621356, 0.050167810199573816, 0.040887106875387436 ], "year": 1996 }, "random_event": { "description": "Sanders-Sherman Introduction of New Service in 1996", "impact": -0.06, "type": "Introduction of New Service" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 173067, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 71049095, "net_revenue": 55151301, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 208906 }, { "average_project_size": 193793, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 65503347, "net_revenue": 54665254, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 207065 }, { "average_project_size": 93546, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 63367938, "net_revenue": 54183492, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 205240 }, { "average_project_size": 124593, "billable_hours_per_employee": 120, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 65339243, "net_revenue": 53705975, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 203432 } ], "balance_sheet": [ { "assets": 57535543, "current_assets": 20106277, "current_liabilities": 15231718, "equity": 43722678, "fixed_assets": 37429266, "liabilities": 26164959, "long_term_liabilities": 10933241, "quarter": 1 }, { "assets": 58243997, "current_assets": 22847886, "current_liabilities": 11694445, "equity": 43317339, "fixed_assets": 35396111, "liabilities": 26552647, "long_term_liabilities": 14858202, "quarter": 2 }, { "assets": 58961175, "current_assets": 24648456, "current_liabilities": 12457231, "equity": 44763536, "fixed_assets": 34312719, "liabilities": 26946080, "long_term_liabilities": 14488849, "quarter": 3 }, { "assets": 59687184, "current_assets": 18057819, "current_liabilities": 15460273, "equity": 45141681, "fixed_assets": 41629365, "liabilities": 27345342, "long_term_liabilities": 11885069, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59732, "financing_cash_flow": -14778, "investing_cash_flow": -239339, "net_cash_flow": 15680929, "operating_cash_flow": 15880775, "quarter": 1 }, { "change_in_working_capital": 64313, "financing_cash_flow": -15912, "investing_cash_flow": -438184, "net_cash_flow": 14430129, "operating_cash_flow": 14629277, "quarter": 2 }, { "change_in_working_capital": -92334, "financing_cash_flow": 44759, "investing_cash_flow": -144217, "net_cash_flow": 14510817, "operating_cash_flow": 15014490, "quarter": 3 }, { "change_in_working_capital": 2422, "financing_cash_flow": 79262, "investing_cash_flow": -358085, "net_cash_flow": 15909590, "operating_cash_flow": 16270607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9585605370926976, "current_ratio": 1.3200268676192666, "debt_to_equity_ratio": 0.598429926913443, "profit_margin": 0.22396740921850603, "quarter": 1, "return_on_assets": 0.21468632007175112, "return_on_equity": 0.28251000544843113 }, { "asset_turnover_ratio": 0.9385560197731622, "current_ratio": 1.953738377494614, "debt_to_equity_ratio": 0.6129796430939582, "profit_margin": 0.21267602634755892, "quarter": 2, "return_on_assets": 0.19960836478993707, "return_on_equity": 0.2683911170074413 }, { "asset_turnover_ratio": 0.918968999515359, "current_ratio": 1.9786464584304488, "debt_to_equity_ratio": 0.6019649564770755, "profit_margin": 0.23528274995638893, "quarter": 3, "return_on_assets": 0.21621755333064513, "return_on_equity": 0.28479521814362474 }, { "asset_turnover_ratio": 0.8997907322952278, "current_ratio": 1.1680142388171282, "debt_to_equity_ratio": 0.6057670293669392, "profit_margin": 0.23833174986582034, "quarter": 4, "return_on_assets": 0.21444869974096953, "return_on_equity": 0.28354812484718944 } ], "income_statement": [ { "depreciation": 3528681, "expenses": 39258764, "income_tax": 3540443, "marketing_expense": 7768125, "net_income": 15892537, "net_profit": 12352094, "operational_expense": 23087831, "product_revenue": 19862755, "quarter": 1, "rd_expense": 5162145, "revenue": 55151301, "salaries_expense": 19499947, "service_revenue": 35288546 }, { "depreciation": 3003288, "expenses": 38681520, "income_tax": 4357745, "marketing_expense": 6444540, "net_income": 15983734, "net_profit": 11625989, "operational_expense": 25448902, "product_revenue": 12756993, "quarter": 2, "rd_expense": 4620527, "revenue": 54665254, "salaries_expense": 17795171, "service_revenue": 41908261 }, { "depreciation": 2266049, "expenses": 38112765, "income_tax": 3322286, "marketing_expense": 6655157, "net_income": 16070727, "net_profit": 12748441, "operational_expense": 20260267, "product_revenue": 21384040, "quarter": 3, "rd_expense": 6657052, "revenue": 54183492, "salaries_expense": 13356883, "service_revenue": 32799452 }, { "depreciation": 3470768, "expenses": 37552372, "income_tax": 3353764, "marketing_expense": 6743757, "net_income": 16153603, "net_profit": 12799839, "operational_expense": 23823369, "product_revenue": 15693400, "quarter": 4, "rd_expense": 4197766, "revenue": 53705975, "salaries_expense": 17022937, "service_revenue": 38012575 } ], "market_conditions": { "gdp_growth": [ 0.0013876182882350662, -0.00819517243805519, 0.004475535699655893, -0.010102612096810808 ], "inflation_rate": [ 0.031840284467262225, 0.02881128725338967, 0.03405371682158165, 0.03420347656119846 ], "interest_rate": [ 0.046080166760346, 0.05186709161542364, 0.045686025204131085, 0.04887410521199471 ], "year": 1997 }, "random_event": { "description": "Sanders-Sherman Technology Adoption in 1997", "impact": 0.02, "type": "Technology Adoption" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 177519, "billable_hours_per_employee": 154, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 84390604, "net_revenue": 66328327, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 251244 }, { "average_project_size": 191463, "billable_hours_per_employee": 109, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 74430905, "net_revenue": 65900049, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 249621 }, { "average_project_size": 67694, "billable_hours_per_employee": 102, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 80768182, "net_revenue": 65474538, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 248010 }, { "average_project_size": 98942, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 72885875, "net_revenue": 65051773, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 246408 } ], "balance_sheet": [ { "assets": 73776693, "current_assets": 26159639, "current_liabilities": 18172344, "equity": 51670684, "fixed_assets": 47617054, "liabilities": 40181700, "long_term_liabilities": 22009356, "quarter": 1 }, { "assets": 74946786, "current_assets": 27922672, "current_liabilities": 20381223, "equity": 51041002, "fixed_assets": 47024114, "liabilities": 41167291, "long_term_liabilities": 20786068, "quarter": 2 }, { "assets": 76135437, "current_assets": 32209015, "current_liabilities": 21068120, "equity": 52381192, "fixed_assets": 43926422, "liabilities": 42177056, "long_term_liabilities": 21108936, "quarter": 3 }, { "assets": 77342940, "current_assets": 38507118, "current_liabilities": 21922264, "equity": 51459482, "fixed_assets": 38835822, "liabilities": 43211590, "long_term_liabilities": 21289326, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63060, "financing_cash_flow": -75768, "investing_cash_flow": -297641, "net_cash_flow": 20704503, "operating_cash_flow": 20910931, "quarter": 1 }, { "change_in_working_capital": 75259, "financing_cash_flow": -153854, "investing_cash_flow": -477647, "net_cash_flow": 19162992, "operating_cash_flow": 19738923, "quarter": 2 }, { "change_in_working_capital": 91898, "financing_cash_flow": 136846, "investing_cash_flow": -136150, "net_cash_flow": 20410294, "operating_cash_flow": 20773709, "quarter": 3 }, { "change_in_working_capital": -47412, "financing_cash_flow": -107065, "investing_cash_flow": -197109, "net_cash_flow": 20059190, "operating_cash_flow": 20209015, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8990417475068989, "current_ratio": 1.4395302554254972, "debt_to_equity_ratio": 0.7776498565414772, "profit_margin": 0.27251842188029257, "quarter": 1, "return_on_assets": 0.24500543823508056, "return_on_equity": 0.3498248832935906 }, { "asset_turnover_ratio": 0.8792911946884554, "current_ratio": 1.3700194536902912, "debt_to_equity_ratio": 0.8065533470522385, "profit_margin": 0.26193466108044927, "quarter": 2, "return_on_assets": 0.23031684107174388, "return_on_equity": 0.33818903085013885 }, { "asset_turnover_ratio": 0.8599745477260478, "current_ratio": 1.5288034717858072, "debt_to_equity_ratio": 0.8051946584186171, "profit_margin": 0.2813736692575059, "quarter": 3, "return_on_assets": 0.24197419396174216, "return_on_equity": 0.3517066011021666 }, { "asset_turnover_ratio": 0.8410822371117519, "current_ratio": 1.7565301649501164, "debt_to_equity_ratio": 0.8397206563408469, "profit_margin": 0.26637447683401344, "quarter": 4, "return_on_assets": 0.22404284088502455, "return_on_equity": 0.3367335100652587 } ], "income_statement": [ { "depreciation": 2835240, "expenses": 42841932, "income_tax": 5410704, "marketing_expense": 6065160, "net_income": 23486395, "net_profit": 18075691, "operational_expense": 28221511, "product_revenue": 22831655, "quarter": 1, "rd_expense": 6356463, "revenue": 66328327, "salaries_expense": 19747889, "service_revenue": 43496672 }, { "depreciation": 2477416, "expenses": 42594358, "income_tax": 6044184, "marketing_expense": 4847344, "net_income": 23305691, "net_profit": 17261507, "operational_expense": 24899988, "product_revenue": 13543248, "quarter": 2, "rd_expense": 5789085, "revenue": 65900049, "salaries_expense": 15612730, "service_revenue": 52356801 }, { "depreciation": 2350898, "expenses": 42348214, "income_tax": 4703513, "marketing_expense": 5008637, "net_income": 23126324, "net_profit": 18422811, "operational_expense": 24628211, "product_revenue": 20249874, "quarter": 3, "rd_expense": 6118839, "revenue": 65474538, "salaries_expense": 13842062, "service_revenue": 45224664 }, { "depreciation": 2880883, "expenses": 42103494, "income_tax": 5620147, "marketing_expense": 7581462, "net_income": 22948279, "net_profit": 17328132, "operational_expense": 21572771, "product_revenue": 18990479, "quarter": 4, "rd_expense": 7654784, "revenue": 65051773, "salaries_expense": 20865299, "service_revenue": 46061294 } ], "market_conditions": { "gdp_growth": [ 0.005903309690982317, 0.016277202686596146, 0.01743376902556771, 0.01141492039911486 ], "inflation_rate": [ 0.037795982124168334, 0.028994377216651487, 0.03206757369453191, 0.03653951172734417 ], "interest_rate": [ 0.05346915273489967, 0.05245777188933885, 0.05408011385243427, 0.05313235420038878 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 63819, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 33685222, "net_revenue": 29125565, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 110324 }, { "average_project_size": 59491, "billable_hours_per_employee": 113, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 32149702, "net_revenue": 28323090, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 107284 }, { "average_project_size": 68787, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 33085775, "net_revenue": 27542725, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 104329 }, { "average_project_size": 158218, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 30439689, "net_revenue": 26783861, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 101454 } ], "balance_sheet": [ { "assets": 37640873, "current_assets": 17681139, "current_liabilities": 10296875, "equity": 23511371, "fixed_assets": 19959734, "liabilities": 20298343, "long_term_liabilities": 10001468, "quarter": 1 }, { "assets": 38130114, "current_assets": 17530769, "current_liabilities": 11186340, "equity": 23352679, "fixed_assets": 20599345, "liabilities": 20463343, "long_term_liabilities": 9277003, "quarter": 2 }, { "assets": 38625715, "current_assets": 12589260, "current_liabilities": 11506273, "equity": 23263621, "fixed_assets": 26036455, "liabilities": 20629684, "long_term_liabilities": 9123411, "quarter": 3 }, { "assets": 39127757, "current_assets": 17924986, "current_liabilities": 8612397, "equity": 23884090, "fixed_assets": 21202771, "liabilities": 20797377, "long_term_liabilities": 12184980, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23309, "financing_cash_flow": 133498, "investing_cash_flow": -179897, "net_cash_flow": 8024626, "operating_cash_flow": 8110826, "quarter": 1 }, { "change_in_working_capital": 34388, "financing_cash_flow": -172144, "investing_cash_flow": -318796, "net_cash_flow": 7356863, "operating_cash_flow": 7669152, "quarter": 2 }, { "change_in_working_capital": 10164, "financing_cash_flow": -195853, "investing_cash_flow": -142407, "net_cash_flow": 6566897, "operating_cash_flow": 6665659, "quarter": 3 }, { "change_in_working_capital": 62939, "financing_cash_flow": -153211, "investing_cash_flow": -261599, "net_cash_flow": 6837923, "operating_cash_flow": 7260592, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7737749600015918, "current_ratio": 1.7171364127465858, "debt_to_equity_ratio": 0.8633415295092745, "profit_margin": 0.21180159080175784, "quarter": 1, "return_on_assets": 0.1638867674509037, "return_on_equity": 0.2623769154082933 }, { "asset_turnover_ratio": 0.7428010836789001, "current_ratio": 1.567158605942605, "debt_to_equity_ratio": 0.8762738955988733, "profit_margin": 0.20075168352040684, "quarter": 2, "return_on_assets": 0.1491185680693218, "return_on_equity": 0.2434799022416229 }, { "asset_turnover_ratio": 0.713067059082272, "current_ratio": 1.0941214414085256, "debt_to_equity_ratio": 0.8867787177241239, "profit_margin": 0.1912515918450335, "quarter": 3, "return_on_assets": 0.13637521014174106, "return_on_equity": 0.22643035664998154 }, { "asset_turnover_ratio": 0.6845232912277593, "current_ratio": 2.0813004788330125, "debt_to_equity_ratio": 0.8707627964892111, "profit_margin": 0.20735285327234934, "quarter": 4, "return_on_assets": 0.14193785756745525, "return_on_equity": 0.23252759472937842 } ], "income_statement": [ { "depreciation": 1941985, "expenses": 21158473, "income_tax": 1798251, "marketing_expense": 3639829, "net_income": 7967092, "net_profit": 6168841, "operational_expense": 13984768, "product_revenue": 7340980, "quarter": 1, "rd_expense": 3173784, "revenue": 29125565, "salaries_expense": 8088908, "service_revenue": 21784585 }, { "depreciation": 1983244, "expenses": 20661846, "income_tax": 1975336, "marketing_expense": 2074715, "net_income": 7661244, "net_profit": 5685908, "operational_expense": 12117832, "product_revenue": 7320596, "quarter": 2, "rd_expense": 4010888, "revenue": 28323090, "salaries_expense": 10323060, "service_revenue": 21002494 }, { "depreciation": 1398069, "expenses": 20176876, "income_tax": 2098259, "marketing_expense": 2892800, "net_income": 7365849, "net_profit": 5267590, "operational_expense": 13699230, "product_revenue": 8021303, "quarter": 3, "rd_expense": 3842794, "revenue": 27542725, "salaries_expense": 6713183, "service_revenue": 19521422 }, { "depreciation": 1706882, "expenses": 19703289, "income_tax": 1526862, "marketing_expense": 3596609, "net_income": 7080572, "net_profit": 5553710, "operational_expense": 11542559, "product_revenue": 7085682, "quarter": 4, "rd_expense": 2013062, "revenue": 26783861, "salaries_expense": 6698417, "service_revenue": 19698179 } ], "market_conditions": { "gdp_growth": [ 0.0023613944311167683, -0.0062737187819915975, -0.006896562834397275, 0.006661490970285648 ], "inflation_rate": [ 0.041502983238061356, 0.03864438030905045, 0.034088768018679126, 0.038286859396883456 ], "interest_rate": [ 0.04233829905523, 0.04581819059100588, 0.04868706130037341, 0.04594308865423759 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 120070, "billable_hours_per_employee": 159, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 91353165, "net_revenue": 73374756, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 277935 }, { "average_project_size": 61603, "billable_hours_per_employee": 139, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 85408499, "net_revenue": 73872279, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 279819 }, { "average_project_size": 131467, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 82153522, "net_revenue": 74373177, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 281717 }, { "average_project_size": 169315, "billable_hours_per_employee": 129, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 82950897, "net_revenue": 74877470, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 283627 } ], "balance_sheet": [ { "assets": 75139555, "current_assets": 29100041, "current_liabilities": 18733030, "equity": 57420708, "fixed_assets": 46039514, "liabilities": 31605268, "long_term_liabilities": 12872238, "quarter": 1 }, { "assets": 76629203, "current_assets": 24598864, "current_liabilities": 17820825, "equity": 59648607, "fixed_assets": 52030339, "liabilities": 32373010, "long_term_liabilities": 14552185, "quarter": 2 }, { "assets": 78148382, "current_assets": 33899547, "current_liabilities": 16535567, "equity": 60755804, "fixed_assets": 44248835, "liabilities": 33159401, "long_term_liabilities": 16623834, "quarter": 3 }, { "assets": 79697680, "current_assets": 30968170, "current_liabilities": 14549218, "equity": 63018253, "fixed_assets": 48729510, "liabilities": 33964895, "long_term_liabilities": 19415677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29328, "financing_cash_flow": 86748, "investing_cash_flow": -148901, "net_cash_flow": 17974703, "operating_cash_flow": 18604078, "quarter": 1 }, { "change_in_working_capital": -22589, "financing_cash_flow": 68979, "investing_cash_flow": -460998, "net_cash_flow": 19838212, "operating_cash_flow": 20329016, "quarter": 2 }, { "change_in_working_capital": 36554, "financing_cash_flow": -86850, "investing_cash_flow": -128010, "net_cash_flow": 19760113, "operating_cash_flow": 19974602, "quarter": 3 }, { "change_in_working_capital": 78729, "financing_cash_flow": -170257, "investing_cash_flow": -103031, "net_cash_flow": 21985239, "operating_cash_flow": 22297721, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9765130496181406, "current_ratio": 1.5534081245799531, "debt_to_equity_ratio": 0.5504158534583029, "profit_margin": 0.18925338572846498, "quarter": 1, "return_on_assets": 0.1848084008482616, "return_on_equity": 0.24183646429437966 }, { "asset_turnover_ratio": 0.9640225411192127, "current_ratio": 1.3803437270721193, "debt_to_equity_ratio": 0.5427286843429554, "profit_margin": 0.2083652245248857, "quarter": 2, "return_on_assets": 0.20086877322735563, "return_on_equity": 0.2580515249920254 }, { "asset_turnover_ratio": 0.9516918341316395, "current_ratio": 2.0500988566040705, "debt_to_equity_ratio": 0.5457816178352277, "profit_margin": 0.21199609369921094, "quarter": 3, "return_on_assets": 0.20175495124134496, "return_on_equity": 0.25951138758693737 }, { "asset_turnover_ratio": 0.9395188166079614, "current_ratio": 2.128510961894997, "debt_to_equity_ratio": 0.538969161839507, "profit_margin": 0.23085005409504356, "quarter": 4, "return_on_assets": 0.2168879696372592, "return_on_equity": 0.27429303697136764 } ], "income_statement": [ { "depreciation": 4717657, "expenses": 53617838, "income_tax": 5870497, "marketing_expense": 7536103, "net_income": 19756918, "net_profit": 13886421, "operational_expense": 34004301, "product_revenue": 26765573, "quarter": 1, "rd_expense": 9918007, "revenue": 73374756, "salaries_expense": 17400056, "service_revenue": 46609183 }, { "depreciation": 4936602, "expenses": 53465095, "income_tax": 5014770, "marketing_expense": 10689435, "net_income": 20407184, "net_profit": 15392414, "operational_expense": 35897249, "product_revenue": 28262954, "quarter": 2, "rd_expense": 8929193, "revenue": 73872279, "salaries_expense": 26110484, "service_revenue": 45609325 }, { "depreciation": 4207779, "expenses": 53312787, "income_tax": 5293567, "marketing_expense": 5702070, "net_income": 21060390, "net_profit": 15766823, "operational_expense": 30755691, "product_revenue": 28779921, "quarter": 3, "rd_expense": 8627019, "revenue": 74373177, "salaries_expense": 21593085, "service_revenue": 45593256 }, { "depreciation": 5012253, "expenses": 53160914, "income_tax": 4431088, "marketing_expense": 7496015, "net_income": 21716556, "net_profit": 17285468, "operational_expense": 34905344, "product_revenue": 22011684, "quarter": 4, "rd_expense": 7541855, "revenue": 74877470, "salaries_expense": 19742302, "service_revenue": 52865786 } ], "market_conditions": { "gdp_growth": [ 0.0024744941521384362, 0.0004157008333482582, -0.0026362584029792652, -0.007742225147629239 ], "inflation_rate": [ 0.019535548050221545, 0.019796567096954314, 0.018220459840105528, 0.016577934866324275 ], "interest_rate": [ 0.05461190626867853, 0.05616317560199715, 0.054487888825184023, 0.051283366197573475 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 68064, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 24087235, "net_revenue": 20094042, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 76114 }, { "average_project_size": 73997, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 24901061, "net_revenue": 19535809, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 73999 }, { "average_project_size": 81063, "billable_hours_per_employee": 92, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 22065277, "net_revenue": 18993085, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 71944 }, { "average_project_size": 161882, "billable_hours_per_employee": 81, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 21298838, "net_revenue": 18465438, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 69945 } ], "balance_sheet": [ { "assets": 21195527, "current_assets": 8739597, "current_liabilities": 5649141, "equity": 13672690, "fixed_assets": 12455930, "liabilities": 11082998, "long_term_liabilities": 5433857, "quarter": 1 }, { "assets": 21922004, "current_assets": 8605211, "current_liabilities": 5923268, "equity": 14206082, "fixed_assets": 13316793, "liabilities": 11353045, "long_term_liabilities": 5429777, "quarter": 2 }, { "assets": 22673380, "current_assets": 9410115, "current_liabilities": 6964849, "equity": 14242843, "fixed_assets": 13263265, "liabilities": 11629672, "long_term_liabilities": 4664823, "quarter": 3 }, { "assets": 23450510, "current_assets": 9982904, "current_liabilities": 5382993, "equity": 14849808, "fixed_assets": 13467606, "liabilities": 11913039, "long_term_liabilities": 6530046, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57581, "financing_cash_flow": 62210, "investing_cash_flow": -462936, "net_cash_flow": 4442066, "operating_cash_flow": 4910997, "quarter": 1 }, { "change_in_working_capital": 29726, "financing_cash_flow": -168179, "investing_cash_flow": -186697, "net_cash_flow": 4811528, "operating_cash_flow": 4929660, "quarter": 2 }, { "change_in_working_capital": 50971, "financing_cash_flow": -173261, "investing_cash_flow": -443089, "net_cash_flow": 3948855, "operating_cash_flow": 3992041, "quarter": 3 }, { "change_in_working_capital": 67346, "financing_cash_flow": 194918, "investing_cash_flow": -158320, "net_cash_flow": 4175447, "operating_cash_flow": 4182824, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9480321956609052, "current_ratio": 1.5470665363105647, "debt_to_equity_ratio": 0.8105938187730432, "profit_margin": 0.17717495564108007, "quarter": 1, "return_on_assets": 0.16796756221253664, "return_on_equity": 0.26038482551714404 }, { "asset_turnover_ratio": 0.8911506904204561, "current_ratio": 1.4527809648322514, "debt_to_equity_ratio": 0.7991679197684485, "profit_margin": 0.1861772399597068, "quarter": 2, "return_on_assets": 0.16591197593066764, "return_on_equity": 0.2560257641762169 }, { "asset_turnover_ratio": 0.837682118854798, "current_ratio": 1.3510867213345186, "debt_to_equity_ratio": 0.8165274306541187, "profit_margin": 0.16843682845625133, "quarter": 3, "return_on_assets": 0.14109651935441472, "return_on_equity": 0.22461351290609607 }, { "asset_turnover_ratio": 0.7874215955218031, "current_ratio": 1.8545266545953152, "debt_to_equity_ratio": 0.8022352208190167, "profit_margin": 0.17938036454916476, "quarter": 4, "return_on_assets": 0.141247972858586, "return_on_equity": 0.22305588058781636 } ], "income_statement": [ { "depreciation": 1350836, "expenses": 15205545, "income_tax": 1328336, "marketing_expense": 2932943, "net_income": 4888497, "net_profit": 3560161, "operational_expense": 8707209, "product_revenue": 4911575, "quarter": 1, "rd_expense": 2160012, "revenue": 20094042, "salaries_expense": 7316236, "service_revenue": 15182467 }, { "depreciation": 1292537, "expenses": 14876569, "income_tax": 1022117, "marketing_expense": 2893941, "net_income": 4659240, "net_profit": 3637123, "operational_expense": 7441529, "product_revenue": 5265306, "quarter": 2, "rd_expense": 2666605, "revenue": 19535809, "salaries_expense": 6381549, "service_revenue": 14270503 }, { "depreciation": 792906, "expenses": 14554711, "income_tax": 1239239, "marketing_expense": 2081352, "net_income": 4438374, "net_profit": 3199135, "operational_expense": 7835737, "product_revenue": 5335624, "quarter": 3, "rd_expense": 2358848, "revenue": 18993085, "salaries_expense": 6911093, "service_revenue": 13657461 }, { "depreciation": 870487, "expenses": 14239817, "income_tax": 913284, "marketing_expense": 1479194, "net_income": 4225621, "net_profit": 3312337, "operational_expense": 8008258, "product_revenue": 5139740, "quarter": 4, "rd_expense": 2444831, "revenue": 18465438, "salaries_expense": 6025726, "service_revenue": 13325698 } ], "market_conditions": { "gdp_growth": [ 0.014169963234008582, -0.0019877882363157273, 0.009880973325340724, 0.002119937660720041 ], "inflation_rate": [ 0.04305396788696088, 0.035769365060009925, 0.03774064262143304, 0.038935707121907186 ], "interest_rate": [ 0.057244461325660724, 0.050926337411997195, 0.05507182097865435, 0.057211306981009895 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2009, "industry": "Advertising", "location": "East Jonathanview", "name": "Wilson, Frazier and Barrett", "num_employees": 861, "region": "North America", "revenue_size": "Medium", "website": "www.wilson,frazierandbarrett.com" }

[ { "advertising_kpis": [ { "average_project_size": 117222, "billable_hours_per_employee": 123, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 17738887, "net_revenue": 14332357, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 16646 }, { "average_project_size": 199042, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 16702617, "net_revenue": 14486317, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 16825 }, { "average_project_size": 80776, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 16431280, "net_revenue": 14641930, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 17006 }, { "average_project_size": 158418, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 17655854, "net_revenue": 14799216, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 17188 } ], "balance_sheet": [ { "assets": 16806337, "current_assets": 7557023, "current_liabilities": 3138822, "equity": 12904044, "fixed_assets": 9249314, "liabilities": 7835043, "long_term_liabilities": 4696221, "quarter": 1 }, { "assets": 17333828, "current_assets": 7731741, "current_liabilities": 4740518, "equity": 13062747, "fixed_assets": 9602087, "liabilities": 7932219, "long_term_liabilities": 3191701, "quarter": 2 }, { "assets": 17877876, "current_assets": 8106419, "current_liabilities": 3828775, "equity": 13969270, "fixed_assets": 9771457, "liabilities": 8030600, "long_term_liabilities": 4201825, "quarter": 3 }, { "assets": 18439000, "current_assets": 7824757, "current_liabilities": 3721210, "equity": 14137921, "fixed_assets": 10614243, "liabilities": 8130202, "long_term_liabilities": 4408992, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36772, "financing_cash_flow": -19617, "investing_cash_flow": -188945, "net_cash_flow": 3892863, "operating_cash_flow": 4462390, "quarter": 1 }, { "change_in_working_capital": -8391, "financing_cash_flow": 25097, "investing_cash_flow": -439147, "net_cash_flow": 3993137, "operating_cash_flow": 4316872, "quarter": 2 }, { "change_in_working_capital": 85058, "financing_cash_flow": -159257, "investing_cash_flow": -173346, "net_cash_flow": 4280918, "operating_cash_flow": 4604567, "quarter": 3 }, { "change_in_working_capital": 5123, "financing_cash_flow": -141335, "investing_cash_flow": -274572, "net_cash_flow": 4021949, "operating_cash_flow": 4398232, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.85279481186174, "current_ratio": 2.407598455726384, "debt_to_equity_ratio": 0.6071773313854169, "profit_margin": 0.2743965978519793, "quarter": 1, "return_on_assets": 0.2340039950406802, "return_on_equity": 0.3047687996104167 }, { "asset_turnover_ratio": 0.8357252073806202, "current_ratio": 1.6309907482684383, "debt_to_equity_ratio": 0.6072397329596907, "profit_margin": 0.2527307665571587, "quarter": 2, "return_on_assets": 0.21121347229244458, "return_on_equity": 0.28027320746547413 }, { "asset_turnover_ratio": 0.8189971784120217, "current_ratio": 2.1172356693720578, "debt_to_equity_ratio": 0.5748761388390374, "profit_margin": 0.2815198542815052, "quarter": 3, "return_on_assets": 0.23056396632351628, "return_on_equity": 0.2950758343134609 }, { "asset_turnover_ratio": 0.8026040457725473, "current_ratio": 2.102745343584479, "debt_to_equity_ratio": 0.5750634764474918, "profit_margin": 0.2587382331604593, "quarter": 4, "return_on_assets": 0.2076643527306253, "return_on_equity": 0.2708405995478402 } ], "income_statement": [ { "depreciation": 529640, "expenses": 9205770, "income_tax": 1193837, "marketing_expense": 1192477, "net_income": 5126587, "net_profit": 3932750, "operational_expense": 4807206, "product_revenue": 4777724, "quarter": 1, "rd_expense": 1134444, "revenue": 14332357, "salaries_expense": 2943585, "service_revenue": 9554633 }, { "depreciation": 655734, "expenses": 9257538, "income_tax": 1567641, "marketing_expense": 1557094, "net_income": 5228779, "net_profit": 3661138, "operational_expense": 5402292, "product_revenue": 3644447, "quarter": 2, "rd_expense": 1662599, "revenue": 14486317, "salaries_expense": 3292776, "service_revenue": 10841870 }, { "depreciation": 482573, "expenses": 9309598, "income_tax": 1210338, "marketing_expense": 1809400, "net_income": 5332332, "net_profit": 4121994, "operational_expense": 4973108, "product_revenue": 5010269, "quarter": 3, "rd_expense": 1741113, "revenue": 14641930, "salaries_expense": 2965911, "service_revenue": 9631661 }, { "depreciation": 569109, "expenses": 9361951, "income_tax": 1608142, "marketing_expense": 1131294, "net_income": 5437265, "net_profit": 3829123, "operational_expense": 6301669, "product_revenue": 4640891, "quarter": 4, "rd_expense": 1433806, "revenue": 14799216, "salaries_expense": 4132441, "service_revenue": 10158325 } ], "market_conditions": { "gdp_growth": [ -0.01425902849406789, -0.011411976256079794, -0.0054076920640708966, -0.0025893195700148405 ], "inflation_rate": [ 0.02453339897018548, 0.02471043501704911, 0.01971080313284958, 0.01864896958599732 ], "interest_rate": [ 0.05276730640962839, 0.056037605110947304, 0.0530319420458825, 0.05633085101214334 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 78959, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 14655408, "net_revenue": 11821121, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 13730 }, { "average_project_size": 94816, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 14513823, "net_revenue": 11423775, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 13268 }, { "average_project_size": 82607, "billable_hours_per_employee": 105, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 13491562, "net_revenue": 11039786, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 12822 }, { "average_project_size": 54665, "billable_hours_per_employee": 110, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 13314663, "net_revenue": 10668704, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 12391 } ], "balance_sheet": [ { "assets": 16031455, "current_assets": 6829397, "current_liabilities": 5482957, "equity": 8830463, "fixed_assets": 9202058, "liabilities": 9347765, "long_term_liabilities": 3864808, "quarter": 1 }, { "assets": 16418125, "current_assets": 5999385, "current_liabilities": 4187022, "equity": 8809993, "fixed_assets": 10418740, "liabilities": 9433328, "long_term_liabilities": 5246306, "quarter": 2 }, { "assets": 16814122, "current_assets": 8077538, "current_liabilities": 4826372, "equity": 9039636, "fixed_assets": 8736584, "liabilities": 9519674, "long_term_liabilities": 4693302, "quarter": 3 }, { "assets": 17219669, "current_assets": 5876017, "current_liabilities": 4390441, "equity": 9310668, "fixed_assets": 11343652, "liabilities": 9606810, "long_term_liabilities": 5216369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41196, "financing_cash_flow": -54968, "investing_cash_flow": -439388, "net_cash_flow": 2977347, "operating_cash_flow": 3014602, "quarter": 1 }, { "change_in_working_capital": 52142, "financing_cash_flow": -76188, "investing_cash_flow": -463720, "net_cash_flow": 2210291, "operating_cash_flow": 2630547, "quarter": 2 }, { "change_in_working_capital": 28608, "financing_cash_flow": 59476, "investing_cash_flow": -407680, "net_cash_flow": 2182583, "operating_cash_flow": 2443954, "quarter": 3 }, { "change_in_working_capital": 15571, "financing_cash_flow": 35695, "investing_cash_flow": -349388, "net_cash_flow": 2082016, "operating_cash_flow": 2488330, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7373704383039469, "current_ratio": 1.2455682216730863, "debt_to_equity_ratio": 1.0585815262461322, "profit_margin": 0.18160485794875122, "quarter": 1, "return_on_assets": 0.1339100537037967, "return_on_equity": 0.24310990261779025 }, { "asset_turnover_ratio": 0.6958026571243672, "current_ratio": 1.4328525142690915, "debt_to_equity_ratio": 1.0707531776699482, "profit_margin": 0.15977170418710102, "quarter": 2, "return_on_assets": 0.11116957630667326, "return_on_equity": 0.2071733768687444 }, { "asset_turnover_ratio": 0.6565782025371292, "current_ratio": 1.6736252406569572, "debt_to_equity_ratio": 1.053103686918367, "profit_margin": 0.15808168745299955, "quarter": 3, "return_on_assets": 0.10379299020192669, "return_on_equity": 0.19305954354799243 }, { "asset_turnover_ratio": 0.619564986992491, "current_ratio": 1.338366009245996, "debt_to_equity_ratio": 1.0318067403971445, "profit_margin": 0.15913919816315084, "quarter": 4, "return_on_assets": 0.098597075239948, "return_on_equity": 0.1823509333594539 } ], "income_statement": [ { "depreciation": 867829, "expenses": 9115021, "income_tax": 559327, "marketing_expense": 966094, "net_income": 2706100, "net_profit": 2146773, "operational_expense": 4761814, "product_revenue": 2850130, "quarter": 1, "rd_expense": 1558532, "revenue": 11821121, "salaries_expense": 3673322, "service_revenue": 8970991 }, { "depreciation": 805351, "expenses": 8874899, "income_tax": 723680, "marketing_expense": 1409419, "net_income": 2548876, "net_profit": 1825196, "operational_expense": 5653832, "product_revenue": 4326087, "quarter": 2, "rd_expense": 1594591, "revenue": 11423775, "salaries_expense": 3082765, "service_revenue": 7097688 }, { "depreciation": 698766, "expenses": 8641103, "income_tax": 653495, "marketing_expense": 1037869, "net_income": 2398683, "net_profit": 1745188, "operational_expense": 4430668, "product_revenue": 3616236, "quarter": 3, "rd_expense": 1094477, "revenue": 11039786, "salaries_expense": 2701564, "service_revenue": 7423550 }, { "depreciation": 790521, "expenses": 8413467, "income_tax": 557428, "marketing_expense": 1309737, "net_income": 2255237, "net_profit": 1697809, "operational_expense": 5509629, "product_revenue": 2453592, "quarter": 4, "rd_expense": 1502817, "revenue": 10668704, "salaries_expense": 4062354, "service_revenue": 8215112 } ], "market_conditions": { "gdp_growth": [ -0.014071299517007179, -0.01022374264216015, -0.01576460103475427, -0.00584232194842838 ], "inflation_rate": [ 0.01860913113255342, 0.02353907114065604, 0.018744593539497194, 0.026951091639525266 ], "interest_rate": [ 0.05720147128572227, 0.05926582398771056, 0.061563820850375525, 0.05524702683885297 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 124626, "billable_hours_per_employee": 150, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 9904111, "net_revenue": 8151812, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9468 }, { "average_project_size": 95626, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 8963774, "net_revenue": 8145569, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 9461 }, { "average_project_size": 104691, "billable_hours_per_employee": 111, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 9426828, "net_revenue": 8139332, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 9453 }, { "average_project_size": 67103, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 10395252, "net_revenue": 8133099, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 9446 } ], "balance_sheet": [ { "assets": 11030121, "current_assets": 5452894, "current_liabilities": 2525217, "equity": 7771538, "fixed_assets": 5577227, "liabilities": 4761208, "long_term_liabilities": 2235991, "quarter": 1 }, { "assets": 11309374, "current_assets": 3464207, "current_liabilities": 2106002, "equity": 8105452, "fixed_assets": 7845167, "liabilities": 4800942, "long_term_liabilities": 2694940, "quarter": 2 }, { "assets": 11595698, "current_assets": 4854884, "current_liabilities": 2259621, "equity": 8331696, "fixed_assets": 6740814, "liabilities": 4841008, "long_term_liabilities": 2581387, "quarter": 3 }, { "assets": 11889271, "current_assets": 5564776, "current_liabilities": 2846148, "equity": 8584817, "fixed_assets": 6324495, "liabilities": 4881408, "long_term_liabilities": 2035260, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67169, "financing_cash_flow": 61224, "investing_cash_flow": -140255, "net_cash_flow": 1587828, "operating_cash_flow": 1907252, "quarter": 1 }, { "change_in_working_capital": -15697, "financing_cash_flow": -125168, "investing_cash_flow": -395331, "net_cash_flow": 1926352, "operating_cash_flow": 2174405, "quarter": 2 }, { "change_in_working_capital": -18287, "financing_cash_flow": -148790, "investing_cash_flow": -407072, "net_cash_flow": 1934877, "operating_cash_flow": 1965977, "quarter": 3 }, { "change_in_working_capital": -37539, "financing_cash_flow": -44375, "investing_cash_flow": -264941, "net_cash_flow": 1596262, "operating_cash_flow": 1892613, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7390500974558666, "current_ratio": 2.159376402107225, "debt_to_equity_ratio": 0.6126468145687507, "profit_margin": 0.1843301832770432, "quarter": 1, "return_on_assets": 0.1362292399149565, "return_on_equity": 0.19334975908243646 }, { "asset_turnover_ratio": 0.7202493259131761, "current_ratio": 1.6449210399610257, "debt_to_equity_ratio": 0.5923102129282858, "profit_margin": 0.19605996830915065, "quarter": 2, "return_on_assets": 0.14121206001322442, "return_on_equity": 0.19703034451379145 }, { "asset_turnover_ratio": 0.7019268697753253, "current_ratio": 2.1485390691624833, "debt_to_equity_ratio": 0.5810351217807275, "profit_margin": 0.1937512808176396, "quarter": 3, "return_on_assets": 0.13599923005928577, "return_on_equity": 0.1892779093236239 }, { "asset_turnover_ratio": 0.6840704531001102, "current_ratio": 1.9551955836449826, "debt_to_equity_ratio": 0.5686094415291555, "profit_margin": 0.19389337323940112, "quarter": 4, "return_on_assets": 0.1326367276849859, "return_on_equity": 0.18369104431696098 } ], "income_statement": [ { "depreciation": 404627, "expenses": 6066448, "income_tax": 582739, "marketing_expense": 774191, "net_income": 2085364, "net_profit": 1502625, "operational_expense": 3230481, "product_revenue": 2732598, "quarter": 1, "rd_expense": 905193, "revenue": 8151812, "salaries_expense": 2482574, "service_revenue": 5419214 }, { "depreciation": 577385, "expenses": 6020236, "income_tax": 528313, "marketing_expense": 883746, "net_income": 2125333, "net_profit": 1597020, "operational_expense": 3533375, "product_revenue": 2530603, "quarter": 2, "rd_expense": 859712, "revenue": 8145569, "salaries_expense": 2356257, "service_revenue": 5614966 }, { "depreciation": 388971, "expenses": 5974377, "income_tax": 587949, "marketing_expense": 610357, "net_income": 2164955, "net_profit": 1577006, "operational_expense": 3187370, "product_revenue": 2372352, "quarter": 3, "rd_expense": 758299, "revenue": 8139332, "salaries_expense": 2485633, "service_revenue": 5766980 }, { "depreciation": 315659, "expenses": 5928867, "income_tax": 627278, "marketing_expense": 799321, "net_income": 2204232, "net_profit": 1576954, "operational_expense": 3150993, "product_revenue": 2566642, "quarter": 4, "rd_expense": 1046708, "revenue": 8133099, "salaries_expense": 2589351, "service_revenue": 5566457 } ], "market_conditions": { "gdp_growth": [ -0.00443067603140769, -0.00115620813320713, -0.0002974430613275226, 0.0005070431499016271 ], "inflation_rate": [ 0.035954492955733414, 0.03779343506560448, 0.033250182269665474, 0.04103740828008769 ], "interest_rate": [ 0.048007369441150485, 0.04244897910130414, 0.04232608467300307, 0.04699429416858733 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 140937, "billable_hours_per_employee": 154, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 25060870, "net_revenue": 19325827, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 22446 }, { "average_project_size": 107800, "billable_hours_per_employee": 153, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 23231042, "net_revenue": 19545474, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 22701 }, { "average_project_size": 163392, "billable_hours_per_employee": 91, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 25292041, "net_revenue": 19767618, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 22959 }, { "average_project_size": 177661, "billable_hours_per_employee": 84, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 25436097, "net_revenue": 19992287, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 23220 } ], "balance_sheet": [ { "assets": 22439738, "current_assets": 7542570, "current_liabilities": 4289721, "equity": 18046721, "fixed_assets": 14897168, "liabilities": 9137693, "long_term_liabilities": 4847972, "quarter": 1 }, { "assets": 22945142, "current_assets": 8193064, "current_liabilities": 5580008, "equity": 18080288, "fixed_assets": 14752078, "liabilities": 9331677, "long_term_liabilities": 3751669, "quarter": 2 }, { "assets": 23461929, "current_assets": 8396927, "current_liabilities": 4859136, "equity": 18903037, "fixed_assets": 15065002, "liabilities": 9529779, "long_term_liabilities": 4670643, "quarter": 3 }, { "assets": 23990356, "current_assets": 8360433, "current_liabilities": 5542678, "equity": 19225279, "fixed_assets": 15629923, "liabilities": 9732087, "long_term_liabilities": 4189409, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -607, "financing_cash_flow": 23474, "investing_cash_flow": -341711, "net_cash_flow": 5981692, "operating_cash_flow": 5989681, "quarter": 1 }, { "change_in_working_capital": -19432, "financing_cash_flow": -21333, "investing_cash_flow": -424074, "net_cash_flow": 5219948, "operating_cash_flow": 5502398, "quarter": 2 }, { "change_in_working_capital": -36884, "financing_cash_flow": 11395, "investing_cash_flow": -164231, "net_cash_flow": 6030015, "operating_cash_flow": 6222567, "quarter": 3 }, { "change_in_working_capital": -25156, "financing_cash_flow": 37233, "investing_cash_flow": -452530, "net_cash_flow": 5615906, "operating_cash_flow": 5810391, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8612322924625947, "current_ratio": 1.758289175449872, "debt_to_equity_ratio": 0.5063353614210582, "profit_margin": 0.24550959707959716, "quarter": 1, "return_on_assets": 0.2114407931144294, "return_on_equity": 0.2629106971842696 }, { "asset_turnover_ratio": 0.8518349548675707, "current_ratio": 1.4682889343527823, "debt_to_equity_ratio": 0.51612435598371, "profit_margin": 0.22853490276060842, "quarter": 2, "return_on_assets": 0.19467401857874753, "return_on_equity": 0.2470548588606553 }, { "asset_turnover_ratio": 0.8425401849950189, "current_ratio": 1.7280699696406934, "debt_to_equity_ratio": 0.504140101931769, "profit_margin": 0.2514661604650596, "quarter": 3, "return_on_assets": 0.21187034535821841, "return_on_equity": 0.2629676384805256 }, { "asset_turnover_ratio": 0.8333468248657919, "current_ratio": 1.5083742912721974, "debt_to_equity_ratio": 0.5062130437742932, "profit_margin": 0.24844631332073214, "quarter": 4, "return_on_assets": 0.20704194635544382, "return_on_equity": 0.2583582792218516 } ], "income_statement": [ { "depreciation": 1245005, "expenses": 13098110, "income_tax": 1483041, "marketing_expense": 2127173, "net_income": 6227717, "net_profit": 4744676, "operational_expense": 7543199, "product_revenue": 6558255, "quarter": 1, "rd_expense": 1727886, "revenue": 19325827, "salaries_expense": 6547726, "service_revenue": 12767572 }, { "depreciation": 1035575, "expenses": 13241882, "income_tax": 1836769, "marketing_expense": 1518320, "net_income": 6303592, "net_profit": 4466823, "operational_expense": 8356611, "product_revenue": 6552602, "quarter": 2, "rd_expense": 2092995, "revenue": 19545474, "salaries_expense": 5310778, "service_revenue": 12992872 }, { "depreciation": 1251680, "expenses": 13387233, "income_tax": 1409498, "marketing_expense": 2247147, "net_income": 6380385, "net_profit": 4970887, "operational_expense": 7769271, "product_revenue": 5222567, "quarter": 3, "rd_expense": 2437806, "revenue": 19767618, "salaries_expense": 5961337, "service_revenue": 14545051 }, { "depreciation": 843381, "expenses": 13534180, "income_tax": 1491097, "marketing_expense": 2569244, "net_income": 6458107, "net_profit": 4967010, "operational_expense": 7005434, "product_revenue": 6003108, "quarter": 4, "rd_expense": 2353886, "revenue": 19992287, "salaries_expense": 4086942, "service_revenue": 13989179 } ], "market_conditions": { "gdp_growth": [ 0.005121140064807687, 0.0011004310231403592, 0.00857300917812374, 0.010506106524112914 ], "inflation_rate": [ 0.03560821423399322, 0.03559279332806596, 0.030580558539156914, 0.030377754562069002 ], "interest_rate": [ 0.0492456563782709, 0.04291705249980136, 0.04933553149137171, 0.04898660405060943 ], "year": 2012 }, "random_event": { "description": "Wilson, Frazier and Barrett Award Nomination in 2012", "impact": -0.03, "type": "Award Nomination" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 192826, "billable_hours_per_employee": 129, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 21199894, "net_revenue": 17671118, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 20524 }, { "average_project_size": 103362, "billable_hours_per_employee": 135, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 20386232, "net_revenue": 17726378, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 20588 }, { "average_project_size": 180749, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 20480888, "net_revenue": 17781811, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 20653 }, { "average_project_size": 92736, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 20397872, "net_revenue": 17837418, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 20717 } ], "balance_sheet": [ { "assets": 24652978, "current_assets": 9895575, "current_liabilities": 8216208, "equity": 15337061, "fixed_assets": 14757403, "liabilities": 14507091, "long_term_liabilities": 6290883, "quarter": 1 }, { "assets": 25436731, "current_assets": 12140348, "current_liabilities": 6850568, "equity": 15689086, "fixed_assets": 13296383, "liabilities": 14787683, "long_term_liabilities": 7937115, "quarter": 2 }, { "assets": 26245401, "current_assets": 7924919, "current_liabilities": 7194348, "equity": 16347036, "fixed_assets": 18320482, "liabilities": 15073702, "long_term_liabilities": 7879354, "quarter": 3 }, { "assets": 27079780, "current_assets": 13397761, "current_liabilities": 8837584, "equity": 16927804, "fixed_assets": 13682019, "liabilities": 15365253, "long_term_liabilities": 6527669, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78758, "financing_cash_flow": 31567, "investing_cash_flow": -322946, "net_cash_flow": 5758618, "operating_cash_flow": 6107021, "quarter": 1 }, { "change_in_working_capital": 64149, "financing_cash_flow": 68672, "investing_cash_flow": -199231, "net_cash_flow": 5575561, "operating_cash_flow": 5877533, "quarter": 2 }, { "change_in_working_capital": 44113, "financing_cash_flow": 66628, "investing_cash_flow": -491835, "net_cash_flow": 5611201, "operating_cash_flow": 5876212, "quarter": 3 }, { "change_in_working_capital": -23127, "financing_cash_flow": -79732, "investing_cash_flow": -419811, "net_cash_flow": 6007215, "operating_cash_flow": 5968481, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7167944578541383, "current_ratio": 1.2043968458442142, "debt_to_equity_ratio": 0.9458846776445631, "profit_margin": 0.29376601978437356, "quarter": 1, "return_on_assets": 0.21056985488730814, "return_on_equity": 0.338472540469129 }, { "asset_turnover_ratio": 0.6968811361805887, "current_ratio": 1.7721666291028715, "debt_to_equity_ratio": 0.9425458563997928, "profit_margin": 0.2843241862494414, "quarter": 2, "return_on_assets": 0.198140161957132, "return_on_equity": 0.3212448449833215 }, { "asset_turnover_ratio": 0.6775210254931903, "current_ratio": 1.101547909553444, "debt_to_equity_ratio": 0.9221061237034041, "profit_margin": 0.2910466768542304, "quarter": 3, "return_on_assets": 0.19719024296866336, "return_on_equity": 0.31659176623823426 }, { "asset_turnover_ratio": 0.6586987782027771, "current_ratio": 1.5159981506257818, "debt_to_equity_ratio": 0.9076932247088872, "profit_margin": 0.29226634706884147, "quarter": 4, "return_on_assets": 0.19251548572403468, "return_on_equity": 0.3079712525026873 } ], "income_statement": [ { "depreciation": 915847, "expenses": 11142310, "income_tax": 1337634, "marketing_expense": 1766467, "net_income": 6528808, "net_profit": 5191174, "operational_expense": 5924926, "product_revenue": 5557216, "quarter": 1, "rd_expense": 1415636, "revenue": 17671118, "salaries_expense": 4401876, "service_revenue": 12113902 }, { "depreciation": 837495, "expenses": 11157922, "income_tax": 1528418, "marketing_expense": 1358573, "net_income": 6568456, "net_profit": 5040038, "operational_expense": 6580486, "product_revenue": 4159031, "quarter": 2, "rd_expense": 1557223, "revenue": 17726378, "salaries_expense": 5001381, "service_revenue": 13567347 }, { "depreciation": 700875, "expenses": 11173557, "income_tax": 1432917, "marketing_expense": 2042374, "net_income": 6608254, "net_profit": 5175337, "operational_expense": 6045422, "product_revenue": 5567202, "quarter": 3, "rd_expense": 1200613, "revenue": 17781811, "salaries_expense": 3895766, "service_revenue": 12214609 }, { "depreciation": 755204, "expenses": 11189213, "income_tax": 1434928, "marketing_expense": 1133947, "net_income": 6648205, "net_profit": 5213277, "operational_expense": 7289027, "product_revenue": 4394698, "quarter": 4, "rd_expense": 1442835, "revenue": 17837418, "salaries_expense": 3917751, "service_revenue": 13442720 } ], "market_conditions": { "gdp_growth": [ 0.001510069370292036, -0.005469053359405302, -0.001498695347724354, 0.002479686175619106 ], "inflation_rate": [ 0.03273511655836812, 0.03086395874502845, 0.03572640786752271, 0.030571822192833966 ], "interest_rate": [ 0.05487305327780885, 0.04865956676222791, 0.047419315447820874, 0.053500708834228076 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 152112, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 19447519, "net_revenue": 15354006, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 17833 }, { "average_project_size": 64788, "billable_hours_per_employee": 115, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 18881394, "net_revenue": 15367274, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 17848 }, { "average_project_size": 70501, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 18467325, "net_revenue": 15380554, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 17864 }, { "average_project_size": 140925, "billable_hours_per_employee": 95, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 19772948, "net_revenue": 15393845, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 17879 } ], "balance_sheet": [ { "assets": 17337789, "current_assets": 6100647, "current_liabilities": 3261192, "equity": 13618202, "fixed_assets": 11237142, "liabilities": 7532033, "long_term_liabilities": 4270841, "quarter": 1 }, { "assets": 17669320, "current_assets": 5889080, "current_liabilities": 3320430, "equity": 14069931, "fixed_assets": 11780240, "liabilities": 7671063, "long_term_liabilities": 4350633, "quarter": 2 }, { "assets": 18007191, "current_assets": 7826179, "current_liabilities": 3646620, "equity": 13876328, "fixed_assets": 10181012, "liabilities": 7812660, "long_term_liabilities": 4166040, "quarter": 3 }, { "assets": 18351522, "current_assets": 7576764, "current_liabilities": 4012264, "equity": 14453661, "fixed_assets": 10774758, "liabilities": 7956870, "long_term_liabilities": 3944606, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58311, "financing_cash_flow": -182610, "investing_cash_flow": -327127, "net_cash_flow": 4173659, "operating_cash_flow": 4766382, "quarter": 1 }, { "change_in_working_capital": -53073, "financing_cash_flow": -136995, "investing_cash_flow": -276554, "net_cash_flow": 4497399, "operating_cash_flow": 4729212, "quarter": 2 }, { "change_in_working_capital": -89667, "financing_cash_flow": 179005, "investing_cash_flow": -224956, "net_cash_flow": 3846272, "operating_cash_flow": 4460057, "quarter": 3 }, { "change_in_working_capital": -17077, "financing_cash_flow": 146288, "investing_cash_flow": -195338, "net_cash_flow": 3980960, "operating_cash_flow": 4633364, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8855803932093071, "current_ratio": 1.8706801071510049, "debt_to_equity_ratio": 0.5530857157207685, "profit_margin": 0.24830301616399003, "quarter": 1, "return_on_assets": 0.21989228268956323, "return_on_equity": 0.2799522286422246 }, { "asset_turnover_ratio": 0.8697150767545101, "current_ratio": 1.773589565206916, "debt_to_equity_ratio": 0.5452097099836524, "profit_margin": 0.2649574674076873, "quarter": 2, "return_on_assets": 0.23043750410315733, "return_on_equity": 0.28938834170544264 }, { "asset_turnover_ratio": 0.8541339956909437, "current_ratio": 2.1461460201501663, "debt_to_equity_ratio": 0.5630207069190062, "profit_margin": 0.23937999892591647, "quarter": 3, "return_on_assets": 0.20446259497108682, "return_on_equity": 0.2653293436130942 }, { "asset_turnover_ratio": 0.8388320598149843, "current_ratio": 1.8884011620371939, "debt_to_equity_ratio": 0.5505089679355286, "profit_margin": 0.2636773983368028, "quarter": 4, "return_on_assets": 0.2211810551735164, "return_on_equity": 0.28082912695959866 } ], "income_statement": [ { "depreciation": 953936, "expenses": 10217971, "income_tax": 1323589, "marketing_expense": 1940425, "net_income": 5136035, "net_profit": 3812446, "operational_expense": 6675334, "product_revenue": 4246348, "quarter": 1, "rd_expense": 1366782, "revenue": 15354006, "salaries_expense": 4414784, "service_revenue": 11107658 }, { "depreciation": 657538, "expenses": 10241477, "income_tax": 1054123, "marketing_expense": 1159856, "net_income": 5125797, "net_profit": 4071674, "operational_expense": 6184657, "product_revenue": 3704727, "quarter": 2, "rd_expense": 1673696, "revenue": 15367274, "salaries_expense": 4100229, "service_revenue": 11662547 }, { "depreciation": 778260, "expenses": 10265038, "income_tax": 1433719, "marketing_expense": 1041111, "net_income": 5115516, "net_profit": 3681797, "operational_expense": 5566343, "product_revenue": 4985219, "quarter": 3, "rd_expense": 1178289, "revenue": 15380554, "salaries_expense": 3149771, "service_revenue": 10395335 }, { "depreciation": 574355, "expenses": 10288653, "income_tax": 1046183, "marketing_expense": 1168776, "net_income": 5105192, "net_profit": 4059009, "operational_expense": 5510084, "product_revenue": 3546552, "quarter": 4, "rd_expense": 1387420, "revenue": 15393845, "salaries_expense": 3132999, "service_revenue": 11847293 } ], "market_conditions": { "gdp_growth": [ -0.018089322587703405, -0.009015618150494993, -0.009264630223816345, -0.01529695648908697 ], "inflation_rate": [ 0.03380570500984857, 0.04203246621632942, 0.041353877217486956, 0.036801297598318995 ], "interest_rate": [ 0.06291201971324012, 0.058337291497317936, 0.06104917397213434, 0.06479311173524022 ], "year": 2014 }, "random_event": { "description": "Wilson, Frazier and Barrett Industry Recognition in 2014", "impact": -0.06, "type": "Industry Recognition" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 107625, "billable_hours_per_employee": 148, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 20561356, "net_revenue": 16670142, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 19361 }, { "average_project_size": 128042, "billable_hours_per_employee": 94, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 20131689, "net_revenue": 16680630, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 19374 }, { "average_project_size": 89911, "billable_hours_per_employee": 116, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 21645366, "net_revenue": 16691124, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 19386 }, { "average_project_size": 76966, "billable_hours_per_employee": 138, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 18784080, "net_revenue": 16701626, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 19398 } ], "balance_sheet": [ { "assets": 16799947, "current_assets": 6864189, "current_liabilities": 5388568, "equity": 12182667, "fixed_assets": 9935758, "liabilities": 9151353, "long_term_liabilities": 3762785, "quarter": 1 }, { "assets": 17367860, "current_assets": 6065733, "current_liabilities": 4943607, "equity": 12504031, "fixed_assets": 11302127, "liabilities": 9334043, "long_term_liabilities": 4390436, "quarter": 2 }, { "assets": 17954971, "current_assets": 6485778, "current_liabilities": 4800748, "equity": 12810199, "fixed_assets": 11469193, "liabilities": 9520381, "long_term_liabilities": 4719633, "quarter": 3 }, { "assets": 18561929, "current_assets": 5935187, "current_liabilities": 4195123, "equity": 13605184, "fixed_assets": 12626742, "liabilities": 9710438, "long_term_liabilities": 5515315, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49959, "financing_cash_flow": -102879, "investing_cash_flow": -176938, "net_cash_flow": 5002609, "operating_cash_flow": 5200927, "quarter": 1 }, { "change_in_working_capital": 4388, "financing_cash_flow": 177099, "investing_cash_flow": -492163, "net_cash_flow": 5076563, "operating_cash_flow": 5388846, "quarter": 2 }, { "change_in_working_capital": 56583, "financing_cash_flow": -117473, "investing_cash_flow": -399982, "net_cash_flow": 4991965, "operating_cash_flow": 5181412, "quarter": 3 }, { "change_in_working_capital": -59484, "financing_cash_flow": 72313, "investing_cash_flow": -266548, "net_cash_flow": 4888930, "operating_cash_flow": 5300198, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9922734875294547, "current_ratio": 1.2738428836752176, "debt_to_equity_ratio": 0.7511781287299406, "profit_margin": 0.2719876651320667, "quarter": 1, "return_on_assets": 0.2698861490455893, "return_on_equity": 0.37217408963078447 }, { "asset_turnover_ratio": 0.9604309339204715, "current_ratio": 1.226985276135421, "debt_to_equity_ratio": 0.7464827142543072, "profit_margin": 0.2679883193860184, "quarter": 2, "return_on_assets": 0.25738427186769125, "return_on_equity": 0.35750183280895576 }, { "asset_turnover_ratio": 0.929610189846589, "current_ratio": 1.3509932202231818, "debt_to_equity_ratio": 0.7431875960709119, "profit_margin": 0.26215184789232887, "quarter": 3, "return_on_assets": 0.24369902908782198, "return_on_equity": 0.34157228939222567 }, { "asset_turnover_ratio": 0.8997785736600975, "current_ratio": 1.4147825939787702, "debt_to_equity_ratio": 0.7137307367544606, "profit_margin": 0.28462456290183963, "quarter": 4, "return_on_assets": 0.256099083236446, "return_on_equity": 0.3494030657725761 } ], "income_statement": [ { "depreciation": 666854, "expenses": 10632200, "income_tax": 1503869, "marketing_expense": 1680309, "net_income": 6037942, "net_profit": 4534073, "operational_expense": 5584922, "product_revenue": 6163893, "quarter": 1, "rd_expense": 1220452, "revenue": 16670142, "salaries_expense": 4981128, "service_revenue": 10506249 }, { "depreciation": 918632, "expenses": 10588334, "income_tax": 1622082, "marketing_expense": 1626648, "net_income": 6092296, "net_profit": 4470214, "operational_expense": 6518179, "product_revenue": 6570365, "quarter": 2, "rd_expense": 1426480, "revenue": 16680630, "salaries_expense": 3624437, "service_revenue": 10110265 }, { "depreciation": 805803, "expenses": 10544649, "income_tax": 1770866, "marketing_expense": 1438192, "net_income": 6146475, "net_profit": 4375609, "operational_expense": 7339610, "product_revenue": 4052042, "quarter": 3, "rd_expense": 1817165, "revenue": 16691124, "salaries_expense": 3331251, "service_revenue": 12639082 }, { "depreciation": 546505, "expenses": 10501144, "income_tax": 1446789, "marketing_expense": 1613894, "net_income": 6200482, "net_profit": 4753693, "operational_expense": 5711151, "product_revenue": 6050512, "quarter": 4, "rd_expense": 1811912, "revenue": 16701626, "salaries_expense": 4581149, "service_revenue": 10651114 } ], "market_conditions": { "gdp_growth": [ -0.005099754252151283, 0.008227899826116635, 0.0008512875831636763, 0.006989222084251968 ], "inflation_rate": [ 0.02937806643578403, 0.027693742678714862, 0.024356202217412148, 0.0339873242422741 ], "interest_rate": [ 0.04707609838296628, 0.042200227918702385, 0.04875580313057384, 0.047344070347758956 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 146037, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 11277544, "net_revenue": 8808379, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10230 }, { "average_project_size": 132481, "billable_hours_per_employee": 121, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 9797278, "net_revenue": 8620207, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 10012 }, { "average_project_size": 79198, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 9936913, "net_revenue": 8436056, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 9798 }, { "average_project_size": 72143, "billable_hours_per_employee": 146, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 10033239, "net_revenue": 8255838, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 9589 } ], "balance_sheet": [ { "assets": 12169522, "current_assets": 5421133, "current_liabilities": 3027226, "equity": 8029156, "fixed_assets": 6748389, "liabilities": 6537218, "long_term_liabilities": 3509992, "quarter": 1 }, { "assets": 12547193, "current_assets": 4189136, "current_liabilities": 3022310, "equity": 8249994, "fixed_assets": 8358057, "liabilities": 6646751, "long_term_liabilities": 3624441, "quarter": 2 }, { "assets": 12936584, "current_assets": 5092051, "current_liabilities": 3371783, "equity": 8668799, "fixed_assets": 7844533, "liabilities": 6758120, "long_term_liabilities": 3386337, "quarter": 3 }, { "assets": 13338059, "current_assets": 4563115, "current_liabilities": 3588244, "equity": 8688292, "fixed_assets": 8774944, "liabilities": 6871355, "long_term_liabilities": 3283111, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86897, "financing_cash_flow": 143316, "investing_cash_flow": -435372, "net_cash_flow": 2395199, "operating_cash_flow": 2854681, "quarter": 1 }, { "change_in_working_capital": -99244, "financing_cash_flow": -49111, "investing_cash_flow": -153442, "net_cash_flow": 2436167, "operating_cash_flow": 2871190, "quarter": 2 }, { "change_in_working_capital": 92100, "financing_cash_flow": 158541, "investing_cash_flow": -257064, "net_cash_flow": 2834640, "operating_cash_flow": 2870851, "quarter": 3 }, { "change_in_working_capital": 60984, "financing_cash_flow": -60266, "investing_cash_flow": -153131, "net_cash_flow": 2060129, "operating_cash_flow": 2582493, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7238064896879269, "current_ratio": 1.7907922963135228, "debt_to_equity_ratio": 0.8141849529390137, "profit_margin": 0.27211045301297776, "quarter": 1, "return_on_assets": 0.196955311802715, "return_on_equity": 0.2985185491476315 }, { "asset_turnover_ratio": 0.6870227468406679, "current_ratio": 1.386070919263742, "debt_to_equity_ratio": 0.8056673738186961, "profit_margin": 0.2725632922736078, "quarter": 2, "return_on_assets": 0.18725718174574982, "return_on_equity": 0.28479438894137377 }, { "asset_turnover_ratio": 0.6521084700567013, "current_ratio": 1.5101953476839998, "debt_to_equity_ratio": 0.7795912674869956, "profit_margin": 0.2952013357900896, "quarter": 3, "return_on_assets": 0.19250329144076983, "return_on_equity": 0.2872756652911205 }, { "asset_turnover_ratio": 0.6189684720992762, "current_ratio": 1.271684701486298, "debt_to_equity_ratio": 0.7908752376186251, "profit_margin": 0.26909297396581666, "quarter": 4, "return_on_assets": 0.16656006694827186, "return_on_equity": 0.2556990487888759 } ], "income_statement": [ { "depreciation": 457829, "expenses": 5511816, "income_tax": 899711, "marketing_expense": 622533, "net_income": 3296563, "net_profit": 2396852, "operational_expense": 3760271, "product_revenue": 2301246, "quarter": 1, "rd_expense": 1045110, "revenue": 8808379, "salaries_expense": 2695249, "service_revenue": 6507133 }, { "depreciation": 521638, "expenses": 5369231, "income_tax": 901424, "marketing_expense": 804927, "net_income": 3250976, "net_profit": 2349552, "operational_expense": 3534246, "product_revenue": 2027970, "quarter": 2, "rd_expense": 612670, "revenue": 8620207, "salaries_expense": 1987484, "service_revenue": 6592237 }, { "depreciation": 380516, "expenses": 5230336, "income_tax": 715385, "marketing_expense": 580340, "net_income": 3205720, "net_profit": 2490335, "operational_expense": 3476863, "product_revenue": 2855143, "quarter": 3, "rd_expense": 1004071, "revenue": 8436056, "salaries_expense": 2319524, "service_revenue": 5580913 }, { "depreciation": 360905, "expenses": 5095033, "income_tax": 939217, "marketing_expense": 973413, "net_income": 3160805, "net_profit": 2221588, "operational_expense": 2627876, "product_revenue": 2765045, "quarter": 4, "rd_expense": 686128, "revenue": 8255838, "salaries_expense": 1825590, "service_revenue": 5490793 } ], "market_conditions": { "gdp_growth": [ -0.019196501306227423, -0.018332000765471188, -0.010308257639262635, -0.020619201020457525 ], "inflation_rate": [ 0.039903628053139066, 0.03584227666221842, 0.03411230912467227, 0.03464497175271927 ], "interest_rate": [ 0.04551487636270012, 0.05164122311399464, 0.05140890596280257, 0.04935126522132982 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 64029, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 15143982, "net_revenue": 13649431, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 15853 }, { "average_project_size": 53489, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 15166862, "net_revenue": 13680607, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 15889 }, { "average_project_size": 90535, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 15881475, "net_revenue": 13711856, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 15926 }, { "average_project_size": 175140, "billable_hours_per_employee": 152, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 15348938, "net_revenue": 13743175, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 15962 } ], "balance_sheet": [ { "assets": 18459676, "current_assets": 6663599, "current_liabilities": 3472204, "equity": 14623336, "fixed_assets": 11796077, "liabilities": 7685513, "long_term_liabilities": 4213309, "quarter": 1 }, { "assets": 18875343, "current_assets": 8119507, "current_liabilities": 4367446, "equity": 14896029, "fixed_assets": 10755836, "liabilities": 7846943, "long_term_liabilities": 3479497, "quarter": 2 }, { "assets": 19300369, "current_assets": 7455862, "current_liabilities": 3421726, "equity": 14947730, "fixed_assets": 11844507, "liabilities": 8011765, "long_term_liabilities": 4590039, "quarter": 3 }, { "assets": 19734966, "current_assets": 9462581, "current_liabilities": 3698616, "equity": 15074872, "fixed_assets": 10272385, "liabilities": 8180048, "long_term_liabilities": 4481432, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21054, "financing_cash_flow": 38665, "investing_cash_flow": -404192, "net_cash_flow": 4043500, "operating_cash_flow": 4339484, "quarter": 1 }, { "change_in_working_capital": 10021, "financing_cash_flow": 193997, "investing_cash_flow": -126445, "net_cash_flow": 3951304, "operating_cash_flow": 4317117, "quarter": 2 }, { "change_in_working_capital": -14289, "financing_cash_flow": -100025, "investing_cash_flow": -438887, "net_cash_flow": 3764475, "operating_cash_flow": 4386152, "quarter": 3 }, { "change_in_working_capital": -280, "financing_cash_flow": 29540, "investing_cash_flow": -322577, "net_cash_flow": 3590761, "operating_cash_flow": 4019102, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7394187741973369, "current_ratio": 1.9191265835763107, "debt_to_equity_ratio": 0.5255649600063897, "profit_margin": 0.28200245123771095, "quarter": 1, "return_on_assets": 0.2085179068148325, "return_on_equity": 0.2632212649699084 }, { "asset_turnover_ratio": 0.724787199893533, "current_ratio": 1.8590972847746716, "debt_to_equity_ratio": 0.5267808622015975, "profit_margin": 0.28270887395566585, "quarter": 2, "return_on_assets": 0.20490377313938082, "return_on_equity": 0.25964161321114504 }, { "asset_turnover_ratio": 0.7104452769789013, "current_ratio": 2.178976925680198, "debt_to_equity_ratio": 0.5359853971138092, "profit_margin": 0.26685854927297953, "quarter": 3, "return_on_assets": 0.1895883959524297, "return_on_equity": 0.24479476147883325 }, { "asset_turnover_ratio": 0.6963870624352735, "current_ratio": 2.5584113084461864, "debt_to_equity_ratio": 0.5426280236409304, "profit_margin": 0.2561237850787755, "quarter": 4, "return_on_assets": 0.17836129031081177, "return_on_equity": 0.2334981020071016 } ], "income_statement": [ { "depreciation": 490311, "expenses": 8807873, "income_tax": 992385, "marketing_expense": 913555, "net_income": 4841558, "net_profit": 3849173, "operational_expense": 5078337, "product_revenue": 4233332, "quarter": 1, "rd_expense": 1085548, "revenue": 13649431, "salaries_expense": 4394401, "service_revenue": 9416099 }, { "depreciation": 449488, "expenses": 8794213, "income_tax": 1018765, "marketing_expense": 1752772, "net_income": 4886394, "net_profit": 3867629, "operational_expense": 5461787, "product_revenue": 3752063, "quarter": 2, "rd_expense": 1192784, "revenue": 13680607, "salaries_expense": 3591726, "service_revenue": 9928544 }, { "depreciation": 727026, "expenses": 8780575, "income_tax": 1272155, "marketing_expense": 1419170, "net_income": 4931281, "net_profit": 3659126, "operational_expense": 5935369, "product_revenue": 4062716, "quarter": 3, "rd_expense": 1296003, "revenue": 13711856, "salaries_expense": 2876860, "service_revenue": 9649140 }, { "depreciation": 499148, "expenses": 8766958, "income_tax": 1456263, "marketing_expense": 1592281, "net_income": 4976217, "net_profit": 3519954, "operational_expense": 4495795, "product_revenue": 3505566, "quarter": 4, "rd_expense": 1657542, "revenue": 13743175, "salaries_expense": 3165219, "service_revenue": 10237609 } ], "market_conditions": { "gdp_growth": [ 0.018875036374386277, 0.007285517518642622, -0.0006038717960795068, 0.01002642383585037 ], "inflation_rate": [ 0.028754583341726567, 0.023363743888419226, 0.02568776590407125, 0.02864693203871333 ], "interest_rate": [ 0.04468756431880047, 0.047199337410204455, 0.05423197625412228, 0.04503614213878077 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 57564, "billable_hours_per_employee": 140, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 7820163, "net_revenue": 6225352, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7230 }, { "average_project_size": 191521, "billable_hours_per_employee": 80, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 7709153, "net_revenue": 6294279, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7310 }, { "average_project_size": 110828, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 7203084, "net_revenue": 6363969, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7391 }, { "average_project_size": 92080, "billable_hours_per_employee": 102, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 7575925, "net_revenue": 6434431, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 7473 } ], "balance_sheet": [ { "assets": 6535335, "current_assets": 2978930, "current_liabilities": 1245300, "equity": 4848341, "fixed_assets": 3556405, "liabilities": 2751021, "long_term_liabilities": 1505721, "quarter": 1 }, { "assets": 6637847, "current_assets": 3110722, "current_liabilities": 1513253, "equity": 4984944, "fixed_assets": 3527125, "liabilities": 2775678, "long_term_liabilities": 1262425, "quarter": 2 }, { "assets": 6741966, "current_assets": 2118510, "current_liabilities": 1145782, "equity": 4976050, "fixed_assets": 4623456, "liabilities": 2800557, "long_term_liabilities": 1654775, "quarter": 3 }, { "assets": 6847719, "current_assets": 2057771, "current_liabilities": 1148154, "equity": 5158231, "fixed_assets": 4789948, "liabilities": 2825658, "long_term_liabilities": 1677504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93402, "financing_cash_flow": -179792, "investing_cash_flow": -426774, "net_cash_flow": 1031270, "operating_cash_flow": 1459193, "quarter": 1 }, { "change_in_working_capital": 11447, "financing_cash_flow": -130814, "investing_cash_flow": -327409, "net_cash_flow": 1058866, "operating_cash_flow": 1562085, "quarter": 2 }, { "change_in_working_capital": -34572, "financing_cash_flow": -184388, "investing_cash_flow": -292368, "net_cash_flow": 1250399, "operating_cash_flow": 1484581, "quarter": 3 }, { "change_in_working_capital": 44070, "financing_cash_flow": 54983, "investing_cash_flow": -201309, "net_cash_flow": 1189921, "operating_cash_flow": 1464672, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9525681545016438, "current_ratio": 2.3921384405364168, "debt_to_equity_ratio": 0.5674149157412814, "profit_margin": 0.17091836734693877, "quarter": 1, "return_on_assets": 0.16281139375410747, "return_on_equity": 0.2194620799155835 }, { "asset_turnover_ratio": 0.9482410486412236, "current_ratio": 2.0556522934367223, "debt_to_equity_ratio": 0.5568122731168094, "profit_margin": 0.17838024021496346, "quarter": 2, "return_on_assets": 0.16914746603831032, "return_on_equity": 0.2252332222789263 }, { "asset_turnover_ratio": 0.9439337131038632, "current_ratio": 1.8489642881455635, "debt_to_equity_ratio": 0.5628072467117493, "profit_margin": 0.16257794467572045, "quarter": 3, "return_on_assets": 0.15346280298654724, "return_on_equity": 0.207924156710644 }, { "asset_turnover_ratio": 0.9396458879226791, "current_ratio": 1.792243026632316, "debt_to_equity_ratio": 0.5477959401197814, "profit_margin": 0.17657660793938112, "quarter": 4, "return_on_assets": 0.16591948355357455, "return_on_equity": 0.22026349731138448 } ], "income_statement": [ { "depreciation": 395166, "expenses": 4847262, "income_tax": 314063, "marketing_expense": 576927, "net_income": 1378090, "net_profit": 1064027, "operational_expense": 3372679, "product_revenue": 2046665, "quarter": 1, "rd_expense": 571241, "revenue": 6225352, "salaries_expense": 1970699, "service_revenue": 4178687 }, { "depreciation": 439310, "expenses": 4890807, "income_tax": 280697, "marketing_expense": 555671, "net_income": 1403472, "net_profit": 1122775, "operational_expense": 2617659, "product_revenue": 2343985, "quarter": 2, "rd_expense": 743044, "revenue": 6294279, "salaries_expense": 2064873, "service_revenue": 3950294 }, { "depreciation": 449940, "expenses": 4934744, "income_tax": 394584, "marketing_expense": 979680, "net_income": 1429225, "net_profit": 1034641, "operational_expense": 3287781, "product_revenue": 2181425, "quarter": 3, "rd_expense": 783918, "revenue": 6363969, "salaries_expense": 1633572, "service_revenue": 4182544 }, { "depreciation": 328502, "expenses": 4979076, "income_tax": 319185, "marketing_expense": 779506, "net_income": 1455355, "net_profit": 1136170, "operational_expense": 3285951, "product_revenue": 1516407, "quarter": 4, "rd_expense": 810419, "revenue": 6434431, "salaries_expense": 1852107, "service_revenue": 4918024 } ], "market_conditions": { "gdp_growth": [ -0.007099463921686197, -0.013512191515091039, -0.0021259948216221913, -0.012226339732031934 ], "inflation_rate": [ 0.020442081513387042, 0.027504841266474254, 0.025088322019964776, 0.027424597225118065 ], "interest_rate": [ 0.04960949014001831, 0.046528526979328313, 0.05230360260222546, 0.046521412741619125 ], "year": 2018 }, "random_event": { "description": "Wilson, Frazier and Barrett Expansion to New Market in 2018", "impact": -0.05, "type": "Expansion to New Market" }, "year": 2018 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2007, "industry": "Advertising", "location": "North Jennifer", "name": "Johnson, Johnson and Adams", "num_employees": 990, "region": "Latin America", "revenue_size": "Medium", "website": "www.johnson,johnsonandadams.com" }

[ { "advertising_kpis": [ { "average_project_size": 187736, "billable_hours_per_employee": 149, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 6622867, "net_revenue": 5475764, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 5531 }, { "average_project_size": 85353, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 7044075, "net_revenue": 5505936, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 5562 }, { "average_project_size": 199433, "billable_hours_per_employee": 135, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 6684083, "net_revenue": 5536275, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5592 }, { "average_project_size": 97663, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 6534411, "net_revenue": 5566781, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5623 } ], "balance_sheet": [ { "assets": 6491513, "current_assets": 2432248, "current_liabilities": 1449623, "equity": 4087895, "fixed_assets": 4059265, "liabilities": 3394837, "long_term_liabilities": 1945214, "quarter": 1 }, { "assets": 6663944, "current_assets": 3268049, "current_liabilities": 1957316, "equity": 4227498, "fixed_assets": 3395895, "liabilities": 3452411, "long_term_liabilities": 1495095, "quarter": 2 }, { "assets": 6840955, "current_assets": 2447776, "current_liabilities": 1406994, "equity": 4402481, "fixed_assets": 4393179, "liabilities": 3510961, "long_term_liabilities": 2103967, "quarter": 3 }, { "assets": 7022669, "current_assets": 2588960, "current_liabilities": 1675947, "equity": 4536083, "fixed_assets": 4433709, "liabilities": 3570505, "long_term_liabilities": 1894558, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42978, "financing_cash_flow": 28393, "investing_cash_flow": -438343, "net_cash_flow": 1128379, "operating_cash_flow": 1254641, "quarter": 1 }, { "change_in_working_capital": 71908, "financing_cash_flow": -4108, "investing_cash_flow": -166020, "net_cash_flow": 1076769, "operating_cash_flow": 1373986, "quarter": 2 }, { "change_in_working_capital": -24252, "financing_cash_flow": 152195, "investing_cash_flow": -474625, "net_cash_flow": 1145263, "operating_cash_flow": 1446175, "quarter": 3 }, { "change_in_working_capital": 76665, "financing_cash_flow": -154038, "investing_cash_flow": -494033, "net_cash_flow": 1115399, "operating_cash_flow": 1405763, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8435266169843609, "current_ratio": 1.6778486544432587, "debt_to_equity_ratio": 0.8304609095879419, "profit_margin": 0.18101930616440007, "quarter": 1, "return_on_assets": 0.15269460293771267, "return_on_equity": 0.24247662916978052 }, { "asset_turnover_ratio": 0.8262278314463627, "current_ratio": 1.6696583484731131, "debt_to_equity_ratio": 0.8166558564900563, "profit_margin": 0.18452175978798155, "quarter": 2, "return_on_assets": 0.15245701344429066, "return_on_equity": 0.24032299956144274 }, { "asset_turnover_ratio": 0.8092839376958334, "current_ratio": 1.739720283099999, "debt_to_equity_ratio": 0.7974960028220451, "profit_margin": 0.19371996513901496, "quarter": 3, "return_on_assets": 0.1567744561980016, "return_on_equity": 0.24360968281294115 }, { "asset_turnover_ratio": 0.7926873671534285, "current_ratio": 1.5447743872568762, "debt_to_equity_ratio": 0.7871339655821994, "profit_margin": 0.19471198884957033, "quarter": 4, "return_on_assets": 0.1543457337943736, "return_on_equity": 0.23895484275750686 } ], "income_statement": [ { "depreciation": 263422, "expenses": 4133158, "income_tax": 351387, "marketing_expense": 613149, "net_income": 1342606, "net_profit": 991219, "operational_expense": 2566551, "product_revenue": 1287008, "quarter": 1, "rd_expense": 507916, "revenue": 5475764, "salaries_expense": 1284286, "service_revenue": 4188756 }, { "depreciation": 358021, "expenses": 4134459, "income_tax": 355512, "marketing_expense": 513402, "net_income": 1371477, "net_profit": 1015965, "operational_expense": 2374433, "product_revenue": 1273689, "quarter": 2, "rd_expense": 665516, "revenue": 5505936, "salaries_expense": 1899090, "service_revenue": 4232247 }, { "depreciation": 373688, "expenses": 4135760, "income_tax": 328028, "marketing_expense": 797664, "net_income": 1400515, "net_profit": 1072487, "operational_expense": 2695614, "product_revenue": 1441047, "quarter": 3, "rd_expense": 462196, "revenue": 5536275, "salaries_expense": 1852535, "service_revenue": 4095228 }, { "depreciation": 321844, "expenses": 4137063, "income_tax": 345799, "marketing_expense": 680956, "net_income": 1429718, "net_profit": 1083919, "operational_expense": 2242585, "product_revenue": 1418499, "quarter": 4, "rd_expense": 768610, "revenue": 5566781, "salaries_expense": 2006617, "service_revenue": 4148282 } ], "market_conditions": { "gdp_growth": [ 0.00880308445444974, 0.007247756314617866, 0.009881527206240097, 0.013648652552299226 ], "inflation_rate": [ 0.03516184271406081, 0.042692678880742255, 0.03584388709330544, 0.041794256450040375 ], "interest_rate": [ 0.04225079802254461, 0.04309681557723419, 0.037887967990568934, 0.04196348655838186 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 188291, "billable_hours_per_employee": 149, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 16567678, "net_revenue": 13194189, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 13327 }, { "average_project_size": 53068, "billable_hours_per_employee": 103, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 16047568, "net_revenue": 13188246, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 13321 }, { "average_project_size": 159732, "billable_hours_per_employee": 110, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 15816965, "net_revenue": 13182305, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 13315 }, { "average_project_size": 157654, "billable_hours_per_employee": 129, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 15410678, "net_revenue": 13176368, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 13309 } ], "balance_sheet": [ { "assets": 17888904, "current_assets": 5432635, "current_liabilities": 4162805, "equity": 12729708, "fixed_assets": 12456269, "liabilities": 7418622, "long_term_liabilities": 3255817, "quarter": 1 }, { "assets": 18281875, "current_assets": 8711542, "current_liabilities": 3093281, "equity": 13053381, "fixed_assets": 9570333, "liabilities": 7495631, "long_term_liabilities": 4402350, "quarter": 2 }, { "assets": 18683479, "current_assets": 7259904, "current_liabilities": 3681606, "equity": 13585858, "fixed_assets": 11423575, "liabilities": 7573440, "long_term_liabilities": 3891834, "quarter": 3 }, { "assets": 19093905, "current_assets": 6926658, "current_liabilities": 3496337, "equity": 13811630, "fixed_assets": 12167247, "liabilities": 7652056, "long_term_liabilities": 4155719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99200, "financing_cash_flow": -170839, "investing_cash_flow": -433439, "net_cash_flow": 2858920, "operating_cash_flow": 3235976, "quarter": 1 }, { "change_in_working_capital": 3649, "financing_cash_flow": -116397, "investing_cash_flow": -219124, "net_cash_flow": 3141928, "operating_cash_flow": 2974196, "quarter": 2 }, { "change_in_working_capital": -68334, "financing_cash_flow": -128626, "investing_cash_flow": -333763, "net_cash_flow": 3434354, "operating_cash_flow": 3373187, "quarter": 3 }, { "change_in_working_capital": -7530, "financing_cash_flow": 61407, "investing_cash_flow": -489848, "net_cash_flow": 3198330, "operating_cash_flow": 3210264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7375627372140854, "current_ratio": 1.3050419128448245, "debt_to_equity_ratio": 0.58278021773948, "profit_margin": 0.1712440226526996, "quarter": 1, "return_on_assets": 0.12630321007927595, "return_on_equity": 0.17749236667486795 }, { "asset_turnover_ratio": 0.7213836655157089, "current_ratio": 2.816278896097703, "debt_to_equity_ratio": 0.5742290828713266, "profit_margin": 0.17190587740022442, "quarter": 2, "return_on_assets": 0.12401009196266795, "return_on_equity": 0.17368197557399115 }, { "asset_turnover_ratio": 0.7055594410441439, "current_ratio": 1.9719394199161997, "debt_to_equity_ratio": 0.5574502545220185, "profit_margin": 0.18781381556563895, "quarter": 3, "return_on_assets": 0.13251381073086013, "return_on_equity": 0.18223501231942804 }, { "asset_turnover_ratio": 0.6900824111149605, "current_ratio": 1.9811185249019188, "debt_to_equity_ratio": 0.554029900887875, "profit_margin": 0.1798508511601983, "quarter": 4, "return_on_assets": 0.12411190900970755, "return_on_equity": 0.1715786623302246 } ], "income_statement": [ { "depreciation": 976550, "expenses": 10260813, "income_tax": 673950, "marketing_expense": 2041919, "net_income": 2933376, "net_profit": 2259426, "operational_expense": 5876240, "product_revenue": 4769661, "quarter": 1, "rd_expense": 1109845, "revenue": 13194189, "salaries_expense": 3758250, "service_revenue": 8424528 }, { "depreciation": 707059, "expenses": 10154155, "income_tax": 766954, "marketing_expense": 1984172, "net_income": 3034091, "net_profit": 2267137, "operational_expense": 6639749, "product_revenue": 4343540, "quarter": 2, "rd_expense": 1815500, "revenue": 13188246, "salaries_expense": 4314281, "service_revenue": 8844706 }, { "depreciation": 897368, "expenses": 10048606, "income_tax": 657880, "marketing_expense": 1552958, "net_income": 3133699, "net_profit": 2475819, "operational_expense": 6271061, "product_revenue": 4802692, "quarter": 3, "rd_expense": 1470808, "revenue": 13182305, "salaries_expense": 3405388, "service_revenue": 8379613 }, { "depreciation": 840483, "expenses": 9944154, "income_tax": 862433, "marketing_expense": 1289259, "net_income": 3232214, "net_profit": 2369781, "operational_expense": 5732519, "product_revenue": 2938010, "quarter": 4, "rd_expense": 1878179, "revenue": 13176368, "salaries_expense": 3668375, "service_revenue": 10238358 } ], "market_conditions": { "gdp_growth": [ -0.003290382894694989, -0.0044754674591687554, 0.007294331665125053, 0.010918434268938649 ], "inflation_rate": [ 0.03641686862026046, 0.030584159084620977, 0.031231923994356214, 0.03888858964857787 ], "interest_rate": [ 0.045747204076863814, 0.04873925320333578, 0.04738546333626814, 0.04419369565514218 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 132165, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 6576971, "net_revenue": 5610193, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 5667 }, { "average_project_size": 194969, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 6076193, "net_revenue": 5522311, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5578 }, { "average_project_size": 180700, "billable_hours_per_employee": 103, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 6233106, "net_revenue": 5435806, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 5491 }, { "average_project_size": 149184, "billable_hours_per_employee": 96, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 6344466, "net_revenue": 5350656, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 5405 } ], "balance_sheet": [ { "assets": 8250294, "current_assets": 2675225, "current_liabilities": 1815067, "equity": 5393041, "fixed_assets": 5575069, "liabilities": 3906709, "long_term_liabilities": 2091642, "quarter": 1 }, { "assets": 8542180, "current_assets": 3358462, "current_liabilities": 1753632, "equity": 5582565, "fixed_assets": 5183718, "liabilities": 3955431, "long_term_liabilities": 2201799, "quarter": 2 }, { "assets": 8844392, "current_assets": 3210727, "current_liabilities": 1776509, "equity": 5914665, "fixed_assets": 5633665, "liabilities": 4004760, "long_term_liabilities": 2228251, "quarter": 3 }, { "assets": 9157296, "current_assets": 4243209, "current_liabilities": 2145843, "equity": 6076354, "fixed_assets": 4914087, "liabilities": 4054704, "long_term_liabilities": 1908861, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60921, "financing_cash_flow": -125769, "investing_cash_flow": -363857, "net_cash_flow": 1543708, "operating_cash_flow": 1420412, "quarter": 1 }, { "change_in_working_capital": 28675, "financing_cash_flow": -80502, "investing_cash_flow": -384602, "net_cash_flow": 1442057, "operating_cash_flow": 1372503, "quarter": 2 }, { "change_in_working_capital": 26335, "financing_cash_flow": 85786, "investing_cash_flow": -329756, "net_cash_flow": 1176458, "operating_cash_flow": 1446050, "quarter": 3 }, { "change_in_working_capital": -31962, "financing_cash_flow": 160100, "investing_cash_flow": -390751, "net_cash_flow": 787240, "operating_cash_flow": 1196051, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6799991612420115, "current_ratio": 1.4738987596601116, "debt_to_equity_ratio": 0.7243981642268249, "profit_margin": 0.18706237022505287, "quarter": 1, "return_on_assets": 0.12720225485297856, "return_on_equity": 0.19459447832864613 }, { "asset_turnover_ratio": 0.6464756069293787, "current_ratio": 1.9151463933139907, "debt_to_equity_ratio": 0.7085329055729759, "profit_margin": 0.18032595411594893, "quarter": 2, "return_on_assets": 0.11657633063222737, "return_on_equity": 0.17837965164758493 }, { "asset_turnover_ratio": 0.614604825294944, "current_ratio": 1.8073238019058726, "debt_to_equity_ratio": 0.6770899112629372, "profit_margin": 0.19776883133798373, "quarter": 3, "return_on_assets": 0.12154967803326673, "return_on_equity": 0.18175720856548933 }, { "asset_turnover_ratio": 0.5843052359561163, "current_ratio": 1.9774088784687416, "debt_to_equity_ratio": 0.6672922611157941, "profit_margin": 0.18198927383857233, "quarter": 4, "return_on_assets": 0.10633728559172927, "return_on_equity": 0.16025432356311037 } ], "income_statement": [ { "depreciation": 370956, "expenses": 4268582, "income_tax": 292155, "marketing_expense": 502485, "net_income": 1341611, "net_profit": 1049456, "operational_expense": 2283534, "product_revenue": 1888420, "quarter": 1, "rd_expense": 846966, "revenue": 5610193, "salaries_expense": 1984576, "service_revenue": 3721773 }, { "depreciation": 376687, "expenses": 4175806, "income_tax": 350689, "marketing_expense": 730680, "net_income": 1346505, "net_profit": 995816, "operational_expense": 2165699, "product_revenue": 1460609, "quarter": 2, "rd_expense": 588325, "revenue": 5522311, "salaries_expense": 1719399, "service_revenue": 4061702 }, { "depreciation": 371017, "expenses": 4085046, "income_tax": 275727, "marketing_expense": 770249, "net_income": 1350760, "net_profit": 1075033, "operational_expense": 2195687, "product_revenue": 1429467, "quarter": 3, "rd_expense": 456970, "revenue": 5435806, "salaries_expense": 1603564, "service_revenue": 4006339 }, { "depreciation": 222289, "expenses": 3996259, "income_tax": 380635, "marketing_expense": 481548, "net_income": 1354397, "net_profit": 973762, "operational_expense": 2763095, "product_revenue": 1751079, "quarter": 4, "rd_expense": 776220, "revenue": 5350656, "salaries_expense": 1388694, "service_revenue": 3599577 } ], "market_conditions": { "gdp_growth": [ 0.014233140580462966, 0.005830109111522602, 0.009721122892574926, 0.005540298592558843 ], "inflation_rate": [ 0.022773448806752895, 0.030375000878072975, 0.02717987812047505, 0.023889943008364927 ], "interest_rate": [ 0.04762574391671062, 0.04143051622412414, 0.047348542935882566, 0.03935462586007919 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 80778, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 6344763, "net_revenue": 5252653, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 5306 }, { "average_project_size": 160513, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 6215011, "net_revenue": 5279319, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5333 }, { "average_project_size": 103096, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 6519616, "net_revenue": 5306121, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5360 }, { "average_project_size": 82204, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 5906734, "net_revenue": 5333059, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5387 } ], "balance_sheet": [ { "assets": 6193543, "current_assets": 3010835, "current_liabilities": 1265021, "equity": 4529999, "fixed_assets": 3182708, "liabilities": 2715136, "long_term_liabilities": 1450115, "quarter": 1 }, { "assets": 6397439, "current_assets": 2332438, "current_liabilities": 1511459, "equity": 4792402, "fixed_assets": 4065001, "liabilities": 2753159, "long_term_liabilities": 1241700, "quarter": 2 }, { "assets": 6608047, "current_assets": 2533421, "current_liabilities": 1180655, "equity": 4865735, "fixed_assets": 4074626, "liabilities": 2791715, "long_term_liabilities": 1611060, "quarter": 3 }, { "assets": 6825588, "current_assets": 2926218, "current_liabilities": 1698103, "equity": 5149568, "fixed_assets": 3899370, "liabilities": 2830811, "long_term_liabilities": 1132708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75711, "financing_cash_flow": -47722, "investing_cash_flow": -474887, "net_cash_flow": 863313, "operating_cash_flow": 1323939, "quarter": 1 }, { "change_in_working_capital": -81017, "financing_cash_flow": 41221, "investing_cash_flow": -353803, "net_cash_flow": 1003728, "operating_cash_flow": 1472924, "quarter": 2 }, { "change_in_working_capital": -26595, "financing_cash_flow": 4563, "investing_cash_flow": -147498, "net_cash_flow": 1356190, "operating_cash_flow": 1384034, "quarter": 3 }, { "change_in_working_capital": 25276, "financing_cash_flow": 57975, "investing_cash_flow": -421861, "net_cash_flow": 786864, "operating_cash_flow": 1398394, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8480853366158917, "current_ratio": 2.3800672083704537, "debt_to_equity_ratio": 0.5993679027302213, "profit_margin": 0.2002020693162103, "quarter": 1, "return_on_assets": 0.1697884393472363, "return_on_equity": 0.2321395655937231 }, { "asset_turnover_ratio": 0.8252238122161071, "current_ratio": 1.5431698775818596, "debt_to_equity_ratio": 0.5744841522059293, "profit_margin": 0.21747539786855086, "quarter": 2, "return_on_assets": 0.17946587689230017, "return_on_equity": 0.23957130474446844 }, { "asset_turnover_ratio": 0.8029787015740052, "current_ratio": 2.1457758617038847, "debt_to_equity_ratio": 0.5737499062320492, "profit_margin": 0.19777215785316618, "quarter": 3, "return_on_assets": 0.15880683052042457, "return_on_equity": 0.21567204132571954 }, { "asset_turnover_ratio": 0.781333271214143, "current_ratio": 1.7232276251793914, "debt_to_equity_ratio": 0.5497181511148119, "profit_margin": 0.21653445049079711, "quarter": 4, "return_on_assets": 0.16918557053253142, "return_on_equity": 0.22425007301583355 } ], "income_statement": [ { "depreciation": 272347, "expenses": 3787674, "income_tax": 413387, "marketing_expense": 725500, "net_income": 1464979, "net_profit": 1051592, "operational_expense": 2022848, "product_revenue": 1220172, "quarter": 1, "rd_expense": 491020, "revenue": 5252653, "salaries_expense": 1786970, "service_revenue": 4032481 }, { "depreciation": 324802, "expenses": 3818355, "income_tax": 312842, "marketing_expense": 751195, "net_income": 1460964, "net_profit": 1148122, "operational_expense": 2310269, "product_revenue": 1713754, "quarter": 2, "rd_expense": 723513, "revenue": 5279319, "salaries_expense": 1467623, "service_revenue": 3565565 }, { "depreciation": 334631, "expenses": 3849286, "income_tax": 407432, "marketing_expense": 672607, "net_income": 1456835, "net_profit": 1049403, "operational_expense": 2455951, "product_revenue": 1689660, "quarter": 3, "rd_expense": 509945, "revenue": 5306121, "salaries_expense": 1355078, "service_revenue": 3616461 }, { "depreciation": 243603, "expenses": 3880467, "income_tax": 297801, "marketing_expense": 422996, "net_income": 1452592, "net_profit": 1154791, "operational_expense": 2092122, "product_revenue": 2046677, "quarter": 4, "rd_expense": 524159, "revenue": 5333059, "salaries_expense": 1629071, "service_revenue": 3286382 } ], "market_conditions": { "gdp_growth": [ -0.017769888780451024, -0.0022119738658058306, -0.0011236927040485286, -0.004002222179033165 ], "inflation_rate": [ 0.02831864258307757, 0.027806464027645663, 0.02273694793666905, 0.027916596919745174 ], "interest_rate": [ 0.050295327785474304, 0.04285617595637564, 0.0470564967225646, 0.0469040695922101 ], "year": 2010 }, "random_event": { "description": "Johnson, Johnson and Adams Data Privacy Regulation Impact in 2010", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 188501, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 17175900, "net_revenue": 13833194, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 13973 }, { "average_project_size": 66730, "billable_hours_per_employee": 152, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 17373328, "net_revenue": 13662438, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 13800 }, { "average_project_size": 92918, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 16687809, "net_revenue": 13493791, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 13630 }, { "average_project_size": 104597, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 17111347, "net_revenue": 13327226, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 13462 } ], "balance_sheet": [ { "assets": 20706625, "current_assets": 8083379, "current_liabilities": 4508059, "equity": 12859509, "fixed_assets": 12623246, "liabilities": 10521343, "long_term_liabilities": 6013284, "quarter": 1 }, { "assets": 21247870, "current_assets": 6505913, "current_liabilities": 5710130, "equity": 13134743, "fixed_assets": 14741957, "liabilities": 10727527, "long_term_liabilities": 5017397, "quarter": 2 }, { "assets": 21803261, "current_assets": 7564251, "current_liabilities": 6398501, "equity": 13305829, "fixed_assets": 14239010, "liabilities": 10937751, "long_term_liabilities": 4539250, "quarter": 3 }, { "assets": 22373170, "current_assets": 8304720, "current_liabilities": 5952968, "equity": 13583582, "fixed_assets": 14068450, "liabilities": 11152095, "long_term_liabilities": 5199127, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21363, "financing_cash_flow": -1890, "investing_cash_flow": -215952, "net_cash_flow": 3139988, "operating_cash_flow": 3618488, "quarter": 1 }, { "change_in_working_capital": 11123, "financing_cash_flow": 61318, "investing_cash_flow": -238793, "net_cash_flow": 3351124, "operating_cash_flow": 3466098, "quarter": 2 }, { "change_in_working_capital": 54928, "financing_cash_flow": 158489, "investing_cash_flow": -215433, "net_cash_flow": 2673339, "operating_cash_flow": 3116536, "quarter": 3 }, { "change_in_working_capital": -32035, "financing_cash_flow": 148148, "investing_cash_flow": -241674, "net_cash_flow": 2721073, "operating_cash_flow": 2962087, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6680564312146475, "current_ratio": 1.7930952101558564, "debt_to_equity_ratio": 0.8181761061017182, "profit_margin": 0.19331956162835567, "quarter": 1, "return_on_assets": 0.1291483764254194, "return_on_equity": 0.20795716228356775 }, { "asset_turnover_ratio": 0.6430027103893238, "current_ratio": 1.1393633770159348, "debt_to_equity_ratio": 0.8167291130096721, "profit_margin": 0.19135676956045472, "quarter": 2, "return_on_assets": 0.12304292147871763, "return_on_equity": 0.19904462538779785 }, { "asset_turnover_ratio": 0.6188886607374924, "current_ratio": 1.1821911100740627, "debt_to_equity_ratio": 0.8220270228935003, "profit_margin": 0.18084754684580487, "quarter": 3, "return_on_assets": 0.1119244960650611, "return_on_equity": 0.18340225174996613 }, { "asset_turnover_ratio": 0.5956789315059065, "current_ratio": 1.3950553740587888, "debt_to_equity_ratio": 0.8209980990286656, "profit_margin": 0.17726922316767196, "quarter": 4, "return_on_assets": 0.1055955414454009, "return_on_equity": 0.17392371172787854 } ], "income_statement": [ { "depreciation": 944261, "expenses": 10411228, "income_tax": 747739, "marketing_expense": 1884196, "net_income": 3421966, "net_profit": 2674227, "operational_expense": 6691213, "product_revenue": 3688062, "quarter": 1, "rd_expense": 1566863, "revenue": 13833194, "salaries_expense": 3860913, "service_revenue": 10145132 }, { "depreciation": 851698, "expenses": 10287266, "income_tax": 760772, "marketing_expense": 1108687, "net_income": 3375172, "net_profit": 2614400, "operational_expense": 5713587, "product_revenue": 3498578, "quarter": 2, "rd_expense": 1146333, "revenue": 13662438, "salaries_expense": 4794807, "service_revenue": 10163860 }, { "depreciation": 676217, "expenses": 10164780, "income_tax": 888692, "marketing_expense": 1822799, "net_income": 3329011, "net_profit": 2440319, "operational_expense": 6745840, "product_revenue": 3308147, "quarter": 3, "rd_expense": 1077281, "revenue": 13493791, "salaries_expense": 3944410, "service_revenue": 10185644 }, { "depreciation": 599580, "expenses": 10043753, "income_tax": 920966, "marketing_expense": 1740086, "net_income": 3283473, "net_profit": 2362507, "operational_expense": 5251796, "product_revenue": 2800567, "quarter": 4, "rd_expense": 1251115, "revenue": 13327226, "salaries_expense": 4629713, "service_revenue": 10526659 } ], "market_conditions": { "gdp_growth": [ 0.011102266153495181, 0.007667966392004974, 0.01669739948864686, 0.01753895259140193 ], "inflation_rate": [ 0.033250704789102914, 0.02856500223432714, 0.03752140073064059, 0.03705221632101345 ], "interest_rate": [ 0.04333156633202733, 0.049507814232926196, 0.048273790102302656, 0.0452908325962898 ], "year": 2011 }, "random_event": { "description": "Johnson, Johnson and Adams Expansion to New Market in 2011", "impact": -0.04, "type": "Expansion to New Market" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 111806, "billable_hours_per_employee": 140, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 14473339, "net_revenue": 12448054, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 12574 }, { "average_project_size": 153862, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 13534110, "net_revenue": 12253467, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 12377 }, { "average_project_size": 154122, "billable_hours_per_employee": 80, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 13700397, "net_revenue": 12061922, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 12184 }, { "average_project_size": 58918, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 14214326, "net_revenue": 11873371, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 11993 } ], "balance_sheet": [ { "assets": 14700003, "current_assets": 4680902, "current_liabilities": 4408906, "equity": 10080605, "fixed_assets": 10019101, "liabilities": 7956471, "long_term_liabilities": 3547565, "quarter": 1 }, { "assets": 14953925, "current_assets": 5482483, "current_liabilities": 3723294, "equity": 10183369, "fixed_assets": 9471442, "liabilities": 8126734, "long_term_liabilities": 4403440, "quarter": 2 }, { "assets": 15212232, "current_assets": 5505027, "current_liabilities": 3509493, "equity": 9961288, "fixed_assets": 9707205, "liabilities": 8300640, "long_term_liabilities": 4791147, "quarter": 3 }, { "assets": 15475002, "current_assets": 7104076, "current_liabilities": 4216489, "equity": 10155607, "fixed_assets": 8370926, "liabilities": 8478268, "long_term_liabilities": 4261779, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60531, "financing_cash_flow": -169795, "investing_cash_flow": -186836, "net_cash_flow": 3487068, "operating_cash_flow": 3783347, "quarter": 1 }, { "change_in_working_capital": 64345, "financing_cash_flow": 190945, "investing_cash_flow": -473995, "net_cash_flow": 3636227, "operating_cash_flow": 3848982, "quarter": 2 }, { "change_in_working_capital": 40082, "financing_cash_flow": 53647, "investing_cash_flow": -215513, "net_cash_flow": 3373568, "operating_cash_flow": 3825291, "quarter": 3 }, { "change_in_working_capital": 4504, "financing_cash_flow": 29362, "investing_cash_flow": -198494, "net_cash_flow": 3302099, "operating_cash_flow": 3550218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8468062217402269, "current_ratio": 1.0616924016978362, "debt_to_equity_ratio": 0.7892850677117098, "profit_margin": 0.26807989425495743, "quarter": 1, "return_on_assets": 0.22701172237856007, "return_on_equity": 0.3310389604592185 }, { "asset_turnover_ratio": 0.8194147690322106, "current_ratio": 1.47248189372099, "debt_to_equity_ratio": 0.7980398235593741, "profit_margin": 0.2738961960725075, "quarter": 2, "return_on_assets": 0.22443458824355478, "return_on_equity": 0.329574426695134 }, { "asset_turnover_ratio": 0.7929094165800259, "current_ratio": 1.5686103377325442, "debt_to_equity_ratio": 0.8332898315960747, "profit_margin": 0.25283665405894684, "quarter": 3, "return_on_assets": 0.20047656385992535, "return_on_equity": 0.3061547864091471 }, { "asset_turnover_ratio": 0.7672613547965939, "current_ratio": 1.684832096087527, "debt_to_equity_ratio": 0.8348361648890116, "profit_margin": 0.2660468539221086, "quarter": 4, "return_on_assets": 0.20412746957964853, "return_on_equity": 0.31104718802135606 } ], "income_statement": [ { "depreciation": 446274, "expenses": 8095396, "income_tax": 1015585, "marketing_expense": 1422650, "net_income": 4352658, "net_profit": 3337073, "operational_expense": 4816905, "product_revenue": 3441300, "quarter": 1, "rd_expense": 1296302, "revenue": 12448054, "salaries_expense": 2931813, "service_revenue": 9006754 }, { "depreciation": 492804, "expenses": 7997334, "income_tax": 899955, "marketing_expense": 1593291, "net_income": 4256133, "net_profit": 3356178, "operational_expense": 5180566, "product_revenue": 4042502, "quarter": 2, "rd_expense": 1548576, "revenue": 12253467, "salaries_expense": 2570824, "service_revenue": 8210965 }, { "depreciation": 775595, "expenses": 7900460, "income_tax": 1111766, "marketing_expense": 1491126, "net_income": 4161462, "net_profit": 3049696, "operational_expense": 4579947, "product_revenue": 3898944, "quarter": 3, "rd_expense": 1342856, "revenue": 12061922, "salaries_expense": 2669646, "service_revenue": 8162978 }, { "depreciation": 391345, "expenses": 7804759, "income_tax": 909739, "marketing_expense": 1133327, "net_income": 4068612, "net_profit": 3158873, "operational_expense": 3934099, "product_revenue": 3438251, "quarter": 4, "rd_expense": 857482, "revenue": 11873371, "salaries_expense": 3517768, "service_revenue": 8435120 } ], "market_conditions": { "gdp_growth": [ -0.02476985458950904, -0.008923284070251962, -0.020885960012812413, -0.011051485667982136 ], "inflation_rate": [ 0.022939543724264665, 0.0171114106357387, 0.02271464813223426, 0.018223551168505447 ], "interest_rate": [ 0.04195962368061434, 0.049105843586667954, 0.05011718512356436, 0.04337935282046748 ], "year": 2012 }, "random_event": { "description": "Johnson, Johnson and Adams Partnership with Major Brand in 2012", "impact": 0.03, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 73193, "billable_hours_per_employee": 119, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 9258502, "net_revenue": 7451734, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 7527 }, { "average_project_size": 149965, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 8635037, "net_revenue": 7309518, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7383 }, { "average_project_size": 76195, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 8027924, "net_revenue": 7170017, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7242 }, { "average_project_size": 146591, "billable_hours_per_employee": 141, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 8497153, "net_revenue": 7033178, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 7104 } ], "balance_sheet": [ { "assets": 9176676, "current_assets": 3969171, "current_liabilities": 2283975, "equity": 6922099, "fixed_assets": 5207505, "liabilities": 4206240, "long_term_liabilities": 1922265, "quarter": 1 }, { "assets": 9387769, "current_assets": 3245162, "current_liabilities": 2438006, "equity": 6998794, "fixed_assets": 6142607, "liabilities": 4238306, "long_term_liabilities": 1800300, "quarter": 2 }, { "assets": 9603717, "current_assets": 3314816, "current_liabilities": 2535677, "equity": 7275937, "fixed_assets": 6288901, "liabilities": 4270617, "long_term_liabilities": 1734940, "quarter": 3 }, { "assets": 9824634, "current_assets": 4904620, "current_liabilities": 2265946, "equity": 7432360, "fixed_assets": 4920014, "liabilities": 4303173, "long_term_liabilities": 2037227, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30580, "financing_cash_flow": -11949, "investing_cash_flow": -232147, "net_cash_flow": 1863582, "operating_cash_flow": 2359691, "quarter": 1 }, { "change_in_working_capital": 97049, "financing_cash_flow": -135607, "investing_cash_flow": -202225, "net_cash_flow": 1810125, "operating_cash_flow": 2193337, "quarter": 2 }, { "change_in_working_capital": -82402, "financing_cash_flow": 29428, "investing_cash_flow": -170341, "net_cash_flow": 1914146, "operating_cash_flow": 2239902, "quarter": 3 }, { "change_in_working_capital": -26088, "financing_cash_flow": -151037, "investing_cash_flow": -225799, "net_cash_flow": 2089357, "operating_cash_flow": 2235738, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8120297589236015, "current_ratio": 1.7378346960890552, "debt_to_equity_ratio": 0.6076538344799749, "profit_margin": 0.26190722857257115, "quarter": 1, "return_on_assets": 0.21267646367813356, "return_on_equity": 0.281946704316133 }, { "asset_turnover_ratio": 0.7786214168669894, "current_ratio": 1.3310721958846696, "debt_to_equity_ratio": 0.6055766179144578, "profit_margin": 0.25300313919467743, "quarter": 2, "return_on_assets": 0.19699366271155586, "return_on_equity": 0.26423566688775235 }, { "asset_turnover_ratio": 0.7465877014076946, "current_ratio": 1.3072706026832281, "debt_to_equity_ratio": 0.5869507941039072, "profit_margin": 0.27096686102696826, "quarter": 3, "return_on_assets": 0.20230052593178247, "return_on_equity": 0.2670222405719016 }, { "asset_turnover_ratio": 0.7158717566476268, "current_ratio": 2.164491122030269, "debt_to_equity_ratio": 0.5789780096766034, "profit_margin": 0.2716978014775113, "quarter": 4, "return_on_assets": 0.1945007824210042, "return_on_equity": 0.25710528015327566 } ], "income_statement": [ { "depreciation": 408028, "expenses": 4854473, "income_tax": 645598, "marketing_expense": 951076, "net_income": 2597261, "net_profit": 1951663, "operational_expense": 3040549, "product_revenue": 1707546, "quarter": 1, "rd_expense": 748764, "revenue": 7451734, "salaries_expense": 1890668, "service_revenue": 5744188 }, { "depreciation": 344006, "expenses": 4737057, "income_tax": 723130, "marketing_expense": 821648, "net_income": 2572461, "net_profit": 1849331, "operational_expense": 3183103, "product_revenue": 2515463, "quarter": 2, "rd_expense": 781636, "revenue": 7309518, "salaries_expense": 2021673, "service_revenue": 4794055 }, { "depreciation": 297065, "expenses": 4622481, "income_tax": 604699, "marketing_expense": 798126, "net_income": 2547536, "net_profit": 1942837, "operational_expense": 2404894, "product_revenue": 2552365, "quarter": 3, "rd_expense": 681791, "revenue": 7170017, "salaries_expense": 1542823, "service_revenue": 4617652 }, { "depreciation": 324839, "expenses": 4510676, "income_tax": 611603, "marketing_expense": 463085, "net_income": 2522502, "net_profit": 1910899, "operational_expense": 2325370, "product_revenue": 1953630, "quarter": 4, "rd_expense": 478261, "revenue": 7033178, "salaries_expense": 2223546, "service_revenue": 5079548 } ], "market_conditions": { "gdp_growth": [ -0.01545352542860191, -0.010286958323887596, -0.007386704655417431, -0.013286035409046482 ], "inflation_rate": [ 0.0321945395998801, 0.03823487810103885, 0.03937728143523561, 0.03142676320573413 ], "interest_rate": [ 0.03732682647541484, 0.04475226408806184, 0.037914810426750455, 0.03888959728380223 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 100106, "billable_hours_per_employee": 141, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 13731283, "net_revenue": 11563549, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 11680 }, { "average_project_size": 154078, "billable_hours_per_employee": 145, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 13129216, "net_revenue": 11461545, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11577 }, { "average_project_size": 136060, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 12729325, "net_revenue": 11360442, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 11475 }, { "average_project_size": 63779, "billable_hours_per_employee": 141, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 12905732, "net_revenue": 11260230, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 11374 } ], "balance_sheet": [ { "assets": 16355676, "current_assets": 6007574, "current_liabilities": 3728906, "equity": 12919236, "fixed_assets": 10348102, "liabilities": 6770165, "long_term_liabilities": 3041259, "quarter": 1 }, { "assets": 16733685, "current_assets": 6112551, "current_liabilities": 3834296, "equity": 13307888, "fixed_assets": 10621134, "liabilities": 6887512, "long_term_liabilities": 3053216, "quarter": 2 }, { "assets": 17120430, "current_assets": 8022741, "current_liabilities": 3300819, "equity": 13260287, "fixed_assets": 9097689, "liabilities": 7006893, "long_term_liabilities": 3706074, "quarter": 3 }, { "assets": 17516114, "current_assets": 5727214, "current_liabilities": 3288352, "equity": 13775816, "fixed_assets": 11788900, "liabilities": 7128343, "long_term_liabilities": 3839991, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98101, "financing_cash_flow": 137879, "investing_cash_flow": -482402, "net_cash_flow": 3596587, "operating_cash_flow": 3976135, "quarter": 1 }, { "change_in_working_capital": -35157, "financing_cash_flow": 171436, "investing_cash_flow": -213898, "net_cash_flow": 3963101, "operating_cash_flow": 4108878, "quarter": 2 }, { "change_in_working_capital": 58817, "financing_cash_flow": 139734, "investing_cash_flow": -243230, "net_cash_flow": 3224044, "operating_cash_flow": 3723904, "quarter": 3 }, { "change_in_working_capital": 91769, "financing_cash_flow": -108749, "investing_cash_flow": -208697, "net_cash_flow": 3670979, "operating_cash_flow": 3925687, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7070052622710306, "current_ratio": 1.6110821779900057, "debt_to_equity_ratio": 0.5240375669273323, "profit_margin": 0.28829600670174876, "quarter": 1, "return_on_assets": 0.20382679382986066, "return_on_equity": 0.2580435096936073 }, { "asset_turnover_ratio": 0.6849384938224904, "current_ratio": 1.5941781750809014, "debt_to_equity_ratio": 0.5175510945087605, "profit_margin": 0.3020286532051307, "quarter": 2, "return_on_assets": 0.20687105081755752, "return_on_equity": 0.26012504764091793 }, { "asset_turnover_ratio": 0.6635605530935846, "current_ratio": 2.430530422904134, "debt_to_equity_ratio": 0.5284118661986728, "profit_margin": 0.2769918635208031, "quarter": 3, "return_on_assets": 0.18380087416028687, "return_on_equity": 0.2373063267785984 }, { "asset_turnover_ratio": 0.6428497782099386, "current_ratio": 1.7416669504967839, "debt_to_equity_ratio": 0.517453412560098, "profit_margin": 0.30088594993175094, "quarter": 4, "return_on_assets": 0.19342446618011278, "return_on_equity": 0.24594151083318766 } ], "income_statement": [ { "depreciation": 642410, "expenses": 6984814, "income_tax": 1245010, "marketing_expense": 1380467, "net_income": 4578735, "net_profit": 3333725, "operational_expense": 3897584, "product_revenue": 2830354, "quarter": 1, "rd_expense": 1396535, "revenue": 11563549, "salaries_expense": 2357546, "service_revenue": 8733195 }, { "depreciation": 647163, "expenses": 6930626, "income_tax": 1069204, "marketing_expense": 802506, "net_income": 4530919, "net_profit": 3461715, "operational_expense": 4127890, "product_revenue": 2779660, "quarter": 2, "rd_expense": 1047528, "revenue": 11461545, "salaries_expense": 2457088, "service_revenue": 8681885 }, { "depreciation": 577154, "expenses": 6876859, "income_tax": 1336833, "marketing_expense": 1321223, "net_income": 4483583, "net_profit": 3146750, "operational_expense": 4246454, "product_revenue": 3576114, "quarter": 3, "rd_expense": 924879, "revenue": 11360442, "salaries_expense": 2401132, "service_revenue": 7784328 }, { "depreciation": 537642, "expenses": 6823510, "income_tax": 1048675, "marketing_expense": 850371, "net_income": 4436720, "net_profit": 3388045, "operational_expense": 4138002, "product_revenue": 3996500, "quarter": 4, "rd_expense": 1340135, "revenue": 11260230, "salaries_expense": 3406174, "service_revenue": 7263730 } ], "market_conditions": { "gdp_growth": [ 0.0017707539127096838, -0.0034607452195387634, -0.0061133140049209, 0.0062183344044908825 ], "inflation_rate": [ 0.03764113222086159, 0.03629452480583806, 0.03142104677207309, 0.038568293098198723 ], "interest_rate": [ 0.05246640419833405, 0.045589978734301005, 0.044331804315163474, 0.050902665561239256 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2002, "industry": "Advertising", "location": "East Michaelshire", "name": "Rojas Inc", "num_employees": 348, "region": "North America", "revenue_size": "Medium", "website": "www.rojasinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 66648, "billable_hours_per_employee": 157, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 19855355, "net_revenue": 17827900, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 51230 }, { "average_project_size": 79516, "billable_hours_per_employee": 119, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 22219084, "net_revenue": 17857184, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 51314 }, { "average_project_size": 68244, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 22079743, "net_revenue": 17886517, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 51398 }, { "average_project_size": 110057, "billable_hours_per_employee": 158, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 21402493, "net_revenue": 17915898, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 51482 } ], "balance_sheet": [ { "assets": 26356871, "current_assets": 9618686, "current_liabilities": 6770546, "equity": 19436867, "fixed_assets": 16738185, "liabilities": 11420900, "long_term_liabilities": 4650354, "quarter": 1 }, { "assets": 26991782, "current_assets": 10797255, "current_liabilities": 6633208, "equity": 20455182, "fixed_assets": 16194527, "liabilities": 11560235, "long_term_liabilities": 4927027, "quarter": 2 }, { "assets": 27641986, "current_assets": 8588331, "current_liabilities": 5393311, "equity": 20704339, "fixed_assets": 19053655, "liabilities": 11701270, "long_term_liabilities": 6307959, "quarter": 3 }, { "assets": 28307853, "current_assets": 12114945, "current_liabilities": 5540481, "equity": 21071618, "fixed_assets": 16192908, "liabilities": 11844026, "long_term_liabilities": 6303545, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36683, "financing_cash_flow": -109088, "investing_cash_flow": -396689, "net_cash_flow": 5214177, "operating_cash_flow": 5160213, "quarter": 1 }, { "change_in_working_capital": 80659, "financing_cash_flow": 74114, "investing_cash_flow": -406968, "net_cash_flow": 5262181, "operating_cash_flow": 5671963, "quarter": 2 }, { "change_in_working_capital": -49375, "financing_cash_flow": -35869, "investing_cash_flow": -237779, "net_cash_flow": 5119859, "operating_cash_flow": 5368352, "quarter": 3 }, { "change_in_working_capital": -38219, "financing_cash_flow": 26624, "investing_cash_flow": -391554, "net_cash_flow": 5353261, "operating_cash_flow": 5539047, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6764042666521379, "current_ratio": 1.4206662210108314, "debt_to_equity_ratio": 0.5875895533987036, "profit_margin": 0.2524636104084048, "quarter": 1, "return_on_assets": 0.1707674632546481, "return_on_equity": 0.231564891605216 }, { "asset_turnover_ratio": 0.6615785500935062, "current_ratio": 1.627757640043852, "debt_to_equity_ratio": 0.5651494569933428, "profit_margin": 0.28132291183201114, "quarter": 2, "return_on_assets": 0.18611720411790522, "return_on_equity": 0.24559229050125295 }, { "asset_turnover_ratio": 0.647077854680919, "current_ratio": 1.5924041836267184, "debt_to_equity_ratio": 0.5651602787222524, "profit_margin": 0.26632479649335866, "quarter": 3, "return_on_assets": 0.1723328779632549, "return_on_equity": 0.23007848741271092 }, { "asset_turnover_ratio": 0.6328949779412801, "current_ratio": 2.1866233274692215, "debt_to_equity_ratio": 0.5620843164487891, "profit_margin": 0.25719006661011357, "quarter": 4, "return_on_assets": 0.16277430153392417, "return_on_equity": 0.21867286128668428 } ], "income_statement": [ { "depreciation": 659317, "expenses": 11666773, "income_tax": 1660231, "marketing_expense": 2229535, "net_income": 6161127, "net_profit": 4500896, "operational_expense": 6465538, "product_revenue": 6551750, "quarter": 1, "rd_expense": 2276990, "revenue": 17827900, "salaries_expense": 4464356, "service_revenue": 11276150 }, { "depreciation": 648328, "expenses": 11577164, "income_tax": 1256385, "marketing_expense": 1182486, "net_income": 6280020, "net_profit": 5023635, "operational_expense": 7067039, "product_revenue": 6526920, "quarter": 2, "rd_expense": 2280232, "revenue": 17857184, "salaries_expense": 4407529, "service_revenue": 11330264 }, { "depreciation": 604729, "expenses": 11488243, "income_tax": 1634651, "marketing_expense": 1740198, "net_income": 6398274, "net_profit": 4763623, "operational_expense": 6024117, "product_revenue": 6836734, "quarter": 3, "rd_expense": 1531369, "revenue": 17886517, "salaries_expense": 5488187, "service_revenue": 11049783 }, { "depreciation": 931256, "expenses": 11400005, "income_tax": 1908102, "marketing_expense": 1955990, "net_income": 6515893, "net_profit": 4607791, "operational_expense": 7899373, "product_revenue": 6240492, "quarter": 4, "rd_expense": 2073086, "revenue": 17915898, "salaries_expense": 5263711, "service_revenue": 11675406 } ], "market_conditions": { "gdp_growth": [ 0.016866004507064887, 0.020627032511552817, 0.029352551032376516, 0.020272263508264585 ], "inflation_rate": [ 0.012761170862924099, 0.012930382753393288, 0.014726839146354271, 0.012852236000792296 ], "interest_rate": [ 0.021871570426306032, 0.02809238552808505, 0.02665441163707879, 0.023781653839141055 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 71367, "billable_hours_per_employee": 114, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 12431059, "net_revenue": 10889252, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 31291 }, { "average_project_size": 137890, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 12527653, "net_revenue": 10746914, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 30882 }, { "average_project_size": 199564, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 12450287, "net_revenue": 10606437, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 30478 }, { "average_project_size": 176849, "billable_hours_per_employee": 120, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 12697846, "net_revenue": 10467796, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 30080 } ], "balance_sheet": [ { "assets": 12065629, "current_assets": 5988978, "current_liabilities": 3411016, "equity": 7144211, "fixed_assets": 6076651, "liabilities": 6546381, "long_term_liabilities": 3135365, "quarter": 1 }, { "assets": 12246468, "current_assets": 4190043, "current_liabilities": 2704187, "equity": 7095396, "fixed_assets": 8056425, "liabilities": 6671657, "long_term_liabilities": 3967470, "quarter": 2 }, { "assets": 12430018, "current_assets": 5596339, "current_liabilities": 3532620, "equity": 7156263, "fixed_assets": 6833679, "liabilities": 6799330, "long_term_liabilities": 3266710, "quarter": 3 }, { "assets": 12616318, "current_assets": 4213410, "current_liabilities": 3238280, "equity": 7317506, "fixed_assets": 8402908, "liabilities": 6929447, "long_term_liabilities": 3691167, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34019, "financing_cash_flow": 94426, "investing_cash_flow": -146251, "net_cash_flow": 2326353, "operating_cash_flow": 2392472, "quarter": 1 }, { "change_in_working_capital": 57916, "financing_cash_flow": -28315, "investing_cash_flow": -207028, "net_cash_flow": 1605159, "operating_cash_flow": 1974281, "quarter": 2 }, { "change_in_working_capital": 38990, "financing_cash_flow": 44447, "investing_cash_flow": -306204, "net_cash_flow": 2018420, "operating_cash_flow": 2275776, "quarter": 3 }, { "change_in_working_capital": -279, "financing_cash_flow": 172112, "investing_cash_flow": -112167, "net_cash_flow": 1835156, "operating_cash_flow": 2156692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9025018090644094, "current_ratio": 1.7557754053337773, "debt_to_equity_ratio": 0.9163196607714974, "profit_margin": 0.14922631967742137, "quarter": 1, "return_on_assets": 0.13467702346889665, "return_on_equity": 0.22745170880311347 }, { "asset_turnover_ratio": 0.8775521236000453, "current_ratio": 1.5494649593389807, "debt_to_equity_ratio": 0.9402797250498774, "profit_margin": 0.1414903850537931, "quarter": 2, "return_on_assets": 0.12416518787294427, "return_on_equity": 0.21430586819960437 }, { "asset_turnover_ratio": 0.8532921673967004, "current_ratio": 1.584189355209448, "debt_to_equity_ratio": 0.9501229901695899, "profit_margin": 0.14383482407900033, "quarter": 3, "return_on_assets": 0.1227331287854933, "return_on_equity": 0.21318039876399175 }, { "asset_turnover_ratio": 0.8297029291747402, "current_ratio": 1.3011259063453438, "debt_to_equity_ratio": 0.9469684069954982, "profit_margin": 0.15577634489628953, "quarter": 4, "return_on_assets": 0.12924808965658602, "return_on_equity": 0.2228402682553318 } ], "income_statement": [ { "depreciation": 767509, "expenses": 8706023, "income_tax": 558266, "marketing_expense": 1471900, "net_income": 2183229, "net_profit": 1624963, "operational_expense": 5539664, "product_revenue": 2806824, "quarter": 1, "rd_expense": 1667679, "revenue": 10889252, "salaries_expense": 3061742, "service_revenue": 8082428 }, { "depreciation": 453696, "expenses": 8606496, "income_tax": 619833, "marketing_expense": 1529560, "net_income": 2140418, "net_profit": 1520585, "operational_expense": 5141907, "product_revenue": 4245149, "quarter": 2, "rd_expense": 1648958, "revenue": 10746914, "salaries_expense": 3791159, "service_revenue": 6501765 }, { "depreciation": 750201, "expenses": 8508108, "income_tax": 572754, "marketing_expense": 1581170, "net_income": 2098329, "net_profit": 1525575, "operational_expense": 5529492, "product_revenue": 2735759, "quarter": 3, "rd_expense": 1318490, "revenue": 10606437, "salaries_expense": 3093930, "service_revenue": 7870678 }, { "depreciation": 526057, "expenses": 8410845, "income_tax": 426316, "marketing_expense": 1531821, "net_income": 2056951, "net_profit": 1630635, "operational_expense": 5212560, "product_revenue": 2313484, "quarter": 4, "rd_expense": 923657, "revenue": 10467796, "salaries_expense": 2951104, "service_revenue": 8154312 } ], "market_conditions": { "gdp_growth": [ 0.015065588730084187, 0.02437671392426992, 0.023350955694292196, 0.025483027899673258 ], "inflation_rate": [ 0.012869567482623457, 0.018731250724272897, 0.015655006253745492, 0.013818280246783918 ], "interest_rate": [ 0.023448659127327583, 0.02612307551974157, 0.02633333132486975, 0.03092613575902489 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 139830, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 12733935, "net_revenue": 11470262, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 32961 }, { "average_project_size": 135172, "billable_hours_per_employee": 123, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 13748916, "net_revenue": 11623092, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 33400 }, { "average_project_size": 84369, "billable_hours_per_employee": 129, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 13790581, "net_revenue": 11777958, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 33845 }, { "average_project_size": 125959, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 13641591, "net_revenue": 11934889, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 34296 } ], "balance_sheet": [ { "assets": 12479142, "current_assets": 3905611, "current_liabilities": 3018163, "equity": 8905612, "fixed_assets": 8573531, "liabilities": 6244609, "long_term_liabilities": 3226446, "quarter": 1 }, { "assets": 12686557, "current_assets": 5077279, "current_liabilities": 3636533, "equity": 9072199, "fixed_assets": 7609278, "liabilities": 6374982, "long_term_liabilities": 2738449, "quarter": 2 }, { "assets": 12897419, "current_assets": 6063184, "current_liabilities": 3874452, "equity": 9205181, "fixed_assets": 6834235, "liabilities": 6508077, "long_term_liabilities": 2633625, "quarter": 3 }, { "assets": 13111787, "current_assets": 3990812, "current_liabilities": 2858803, "equity": 9345098, "fixed_assets": 9120975, "liabilities": 6643950, "long_term_liabilities": 3785147, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25315, "financing_cash_flow": -115081, "investing_cash_flow": -157819, "net_cash_flow": 3109500, "operating_cash_flow": 3304507, "quarter": 1 }, { "change_in_working_capital": -72195, "financing_cash_flow": -40249, "investing_cash_flow": -158335, "net_cash_flow": 3399539, "operating_cash_flow": 3424755, "quarter": 2 }, { "change_in_working_capital": 88948, "financing_cash_flow": -32657, "investing_cash_flow": -426079, "net_cash_flow": 3197210, "operating_cash_flow": 3555492, "quarter": 3 }, { "change_in_working_capital": 76719, "financing_cash_flow": 9680, "investing_cash_flow": -454235, "net_cash_flow": 2767461, "operating_cash_flow": 3373577, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9191546982957642, "current_ratio": 1.2940358091991717, "debt_to_equity_ratio": 0.7011993111759192, "profit_margin": 0.23286992049527727, "quarter": 1, "return_on_assets": 0.2140434815149952, "return_on_equity": 0.2999321102244293 }, { "asset_turnover_ratio": 0.9161738681345932, "current_ratio": 1.3961866976045592, "debt_to_equity_ratio": 0.7026942420464983, "profit_margin": 0.23751201487521564, "quarter": 2, "return_on_assets": 0.21760230139666736, "return_on_equity": 0.304294912402164 }, { "asset_turnover_ratio": 0.9132027113331745, "current_ratio": 1.5649139542830832, "debt_to_equity_ratio": 0.7070015244675797, "profit_margin": 0.23907701148195637, "quarter": 3, "return_on_assets": 0.21832577510275505, "return_on_equity": 0.30589718985427883 }, { "asset_turnover_ratio": 0.9102412203614961, "current_ratio": 1.395973069847765, "debt_to_equity_ratio": 0.7109556261475267, "profit_margin": 0.2410798290625074, "quarter": 4, "return_on_assets": 0.21944079781039763, "return_on_equity": 0.30788986910570654 } ], "income_statement": [ { "depreciation": 633428, "expenses": 8018395, "income_tax": 780788, "marketing_expense": 1586757, "net_income": 3451867, "net_profit": 2671079, "operational_expense": 5288865, "product_revenue": 4328362, "quarter": 1, "rd_expense": 1208661, "revenue": 11470262, "salaries_expense": 3382169, "service_revenue": 7141900 }, { "depreciation": 664131, "expenses": 8097240, "income_tax": 765228, "marketing_expense": 1065997, "net_income": 3525852, "net_profit": 2760624, "operational_expense": 4441165, "product_revenue": 2787263, "quarter": 2, "rd_expense": 1523550, "revenue": 11623092, "salaries_expense": 2728493, "service_revenue": 8835829 }, { "depreciation": 739653, "expenses": 8176860, "income_tax": 785259, "marketing_expense": 1384794, "net_income": 3601098, "net_profit": 2815839, "operational_expense": 4166870, "product_revenue": 4556862, "quarter": 3, "rd_expense": 1608291, "revenue": 11777958, "salaries_expense": 3607959, "service_revenue": 7221096 }, { "depreciation": 496316, "expenses": 8257263, "income_tax": 800365, "marketing_expense": 1494605, "net_income": 3677626, "net_profit": 2877261, "operational_expense": 5318132, "product_revenue": 3579333, "quarter": 4, "rd_expense": 1031345, "revenue": 11934889, "salaries_expense": 3647020, "service_revenue": 8355556 } ], "market_conditions": { "gdp_growth": [ 0.024069623405464778, 0.02452306223258064, 0.02871618248193434, 0.009777173452342431 ], "inflation_rate": [ 0.019142457877586116, 0.01680112698122219, 0.023445908151351925, 0.016097728562207755 ], "interest_rate": [ 0.032865663609187565, 0.03179316360086666, 0.036717974920575214, 0.036354702693654255 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 82923, "billable_hours_per_employee": 111, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 20964746, "net_revenue": 18969964, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 54511 }, { "average_project_size": 182315, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 23312857, "net_revenue": 18537675, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 53269 }, { "average_project_size": 164449, "billable_hours_per_employee": 113, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 21739386, "net_revenue": 18115237, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 52055 }, { "average_project_size": 120560, "billable_hours_per_employee": 112, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 20787865, "net_revenue": 17702426, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 50869 } ], "balance_sheet": [ { "assets": 27484072, "current_assets": 11720395, "current_liabilities": 5433166, "equity": 18798151, "fixed_assets": 15763677, "liabilities": 13422967, "long_term_liabilities": 7989801, "quarter": 1 }, { "assets": 27971823, "current_assets": 9499612, "current_liabilities": 7956889, "equity": 19227406, "fixed_assets": 18472211, "liabilities": 13742990, "long_term_liabilities": 5786101, "quarter": 2 }, { "assets": 28468231, "current_assets": 8688838, "current_liabilities": 7332056, "equity": 19162456, "fixed_assets": 19779393, "liabilities": 14070643, "long_term_liabilities": 6738587, "quarter": 3 }, { "assets": 28973447, "current_assets": 11170079, "current_liabilities": 8292110, "equity": 19408597, "fixed_assets": 17803368, "liabilities": 14406108, "long_term_liabilities": 6113998, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4073, "financing_cash_flow": 161461, "investing_cash_flow": -457541, "net_cash_flow": 5127822, "operating_cash_flow": 5440950, "quarter": 1 }, { "change_in_working_capital": -92326, "financing_cash_flow": 20129, "investing_cash_flow": -275240, "net_cash_flow": 5843211, "operating_cash_flow": 5988511, "quarter": 2 }, { "change_in_working_capital": -90787, "financing_cash_flow": 13185, "investing_cash_flow": -263816, "net_cash_flow": 5553453, "operating_cash_flow": 5920480, "quarter": 3 }, { "change_in_working_capital": 82870, "financing_cash_flow": -31762, "investing_cash_flow": -319152, "net_cash_flow": 5455963, "operating_cash_flow": 5672916, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6902166462087569, "current_ratio": 2.1571943504026936, "debt_to_equity_ratio": 0.7140578347306604, "profit_margin": 0.24971296729925266, "quarter": 1, "return_on_assets": 0.17235604680412714, "return_on_equity": 0.2519953159222947 }, { "asset_turnover_ratio": 0.6627267375458511, "current_ratio": 1.1938851980968943, "debt_to_equity_ratio": 0.7147604830313564, "profit_margin": 0.2696440087551432, "quarter": 2, "return_on_assets": 0.17870029422108097, "return_on_equity": 0.2599712618540431 }, { "asset_turnover_ratio": 0.6363316709071245, "current_ratio": 1.1850479592627226, "debt_to_equity_ratio": 0.734281816485319, "profit_margin": 0.2630309501333049, "quarter": 3, "return_on_assets": 0.16737492399861445, "return_on_equity": 0.24865643527113643 }, { "asset_turnover_ratio": 0.6109879159355806, "current_ratio": 1.347073181614812, "debt_to_equity_ratio": 0.7422539609637935, "profit_margin": 0.27347991738533467, "quarter": 4, "return_on_assets": 0.16709292477350038, "return_on_equity": 0.2494388440339093 } ], "income_statement": [ { "depreciation": 703904, "expenses": 12205111, "income_tax": 2027807, "marketing_expense": 2403630, "net_income": 6764853, "net_profit": 4737046, "operational_expense": 6929701, "product_revenue": 4988855, "quarter": 1, "rd_expense": 1555072, "revenue": 18969964, "salaries_expense": 5486983, "service_revenue": 13981109 }, { "depreciation": 989938, "expenses": 11942714, "income_tax": 1596388, "marketing_expense": 1840717, "net_income": 6594961, "net_profit": 4998573, "operational_expense": 6020551, "product_revenue": 5465100, "quarter": 2, "rd_expense": 2085990, "revenue": 18537675, "salaries_expense": 5672816, "service_revenue": 13072575 }, { "depreciation": 1155612, "expenses": 11685958, "income_tax": 1664411, "marketing_expense": 1854459, "net_income": 6429279, "net_profit": 4764868, "operational_expense": 7908301, "product_revenue": 5154814, "quarter": 3, "rd_expense": 1241839, "revenue": 18115237, "salaries_expense": 5369335, "service_revenue": 12960423 }, { "depreciation": 831658, "expenses": 11434722, "income_tax": 1426446, "marketing_expense": 1912527, "net_income": 6267704, "net_profit": 4841258, "operational_expense": 6057611, "product_revenue": 4619558, "quarter": 4, "rd_expense": 1614541, "revenue": 17702426, "salaries_expense": 4980873, "service_revenue": 13082868 } ], "market_conditions": { "gdp_growth": [ 0.019300758417669907, 0.026546648303438045, 0.02117043023652713, 0.019978573456960174 ], "inflation_rate": [ 0.01610376674146472, 0.01959473853940652, 0.02175047793185156, 0.017051897108624505 ], "interest_rate": [ 0.038419913027860075, 0.03324574202651735, 0.03256775625103165, 0.03880607140557481 ], "year": 2005 }, "random_event": { "description": "Rojas Inc Technology Adoption in 2005", "impact": 0.09, "type": "Technology Adoption" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 157730, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 18728143, "net_revenue": 14932852, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 42910 }, { "average_project_size": 175456, "billable_hours_per_employee": 104, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 16356933, "net_revenue": 14621299, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 42015 }, { "average_project_size": 71391, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 16242286, "net_revenue": 14316247, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 41139 }, { "average_project_size": 71935, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 17877162, "net_revenue": 14017559, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 40280 } ], "balance_sheet": [ { "assets": 18141372, "current_assets": 8499072, "current_liabilities": 3705849, "equity": 12914860, "fixed_assets": 9642300, "liabilities": 7761106, "long_term_liabilities": 4055257, "quarter": 1 }, { "assets": 18747844, "current_assets": 7272866, "current_liabilities": 4013955, "equity": 13412448, "fixed_assets": 11474978, "liabilities": 7907105, "long_term_liabilities": 3893150, "quarter": 2 }, { "assets": 19374590, "current_assets": 8589406, "current_liabilities": 3864689, "equity": 13759522, "fixed_assets": 10785184, "liabilities": 8055850, "long_term_liabilities": 4191161, "quarter": 3 }, { "assets": 20022289, "current_assets": 9953526, "current_liabilities": 4059980, "equity": 14360927, "fixed_assets": 10068763, "liabilities": 8207394, "long_term_liabilities": 4147414, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3779, "financing_cash_flow": 175602, "investing_cash_flow": -472653, "net_cash_flow": 3306148, "operating_cash_flow": 3317251, "quarter": 1 }, { "change_in_working_capital": -87998, "financing_cash_flow": -50568, "investing_cash_flow": -346471, "net_cash_flow": 3289556, "operating_cash_flow": 3415346, "quarter": 2 }, { "change_in_working_capital": 92029, "financing_cash_flow": -96074, "investing_cash_flow": -456398, "net_cash_flow": 2624427, "operating_cash_flow": 3077010, "quarter": 3 }, { "change_in_working_capital": -87228, "financing_cash_flow": -134833, "investing_cash_flow": -429134, "net_cash_flow": 3201193, "operating_cash_flow": 3344916, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8231379633249348, "current_ratio": 2.2934210217415765, "debt_to_equity_ratio": 0.6009438739560475, "profit_margin": 0.1697327476358836, "quarter": 1, "return_on_assets": 0.13971346819854638, "return_on_equity": 0.196254082506508 }, { "asset_turnover_ratio": 0.7798922905481825, "current_ratio": 1.8118952504450099, "debt_to_equity_ratio": 0.5895348112440025, "profit_margin": 0.17588786057928232, "quarter": 2, "return_on_assets": 0.13717358646679587, "return_on_equity": 0.1917404637840907 }, { "asset_turnover_ratio": 0.7389187074410348, "current_ratio": 2.2225348533866502, "debt_to_equity_ratio": 0.5854745535491712, "profit_margin": 0.1704903526741331, "quarter": 3, "return_on_assets": 0.12597851102913663, "return_on_equity": 0.17738857498102042 }, { "asset_turnover_ratio": 0.70009772608916, "current_ratio": 2.451619466105744, "debt_to_equity_ratio": 0.5715086498246248, "profit_margin": 0.181631623594379, "quarter": 4, "return_on_assets": 0.12715988666430697, "return_on_equity": 0.1772888337918576 } ], "income_statement": [ { "depreciation": 782657, "expenses": 11477772, "income_tax": 920486, "marketing_expense": 2277564, "net_income": 3455080, "net_profit": 2534594, "operational_expense": 6253054, "product_revenue": 4054088, "quarter": 1, "rd_expense": 1619986, "revenue": 14932852, "salaries_expense": 5519089, "service_revenue": 10878764 }, { "depreciation": 843637, "expenses": 11193895, "income_tax": 855695, "marketing_expense": 1844796, "net_income": 3427404, "net_profit": 2571709, "operational_expense": 7011518, "product_revenue": 4520310, "quarter": 2, "rd_expense": 1277457, "revenue": 14621299, "salaries_expense": 4743581, "service_revenue": 10100989 }, { "depreciation": 636228, "expenses": 10917039, "income_tax": 958426, "marketing_expense": 2075359, "net_income": 3399208, "net_profit": 2440782, "operational_expense": 6747918, "product_revenue": 3908282, "quarter": 3, "rd_expense": 1866681, "revenue": 14316247, "salaries_expense": 3373474, "service_revenue": 10407965 }, { "depreciation": 798884, "expenses": 10647031, "income_tax": 824496, "marketing_expense": 1708539, "net_income": 3370528, "net_profit": 2546032, "operational_expense": 5823694, "product_revenue": 5286585, "quarter": 4, "rd_expense": 1275611, "revenue": 14017559, "salaries_expense": 3546189, "service_revenue": 8730974 } ], "market_conditions": { "gdp_growth": [ 0.01909701012492221, 0.011719344890580897, 0.012860374652236784, 0.020968088961435375 ], "inflation_rate": [ 0.017721762977725656, 0.019228824570129623, 0.011705988427272378, 0.013752874462909667 ], "interest_rate": [ 0.035530303371236124, 0.03464251151233258, 0.032194564592147354, 0.035225571940708716 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 188554, "billable_hours_per_employee": 119, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 20854038, "net_revenue": 16345959, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 46971 }, { "average_project_size": 101237, "billable_hours_per_employee": 104, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 20553966, "net_revenue": 15878824, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 45629 }, { "average_project_size": 195468, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 19440133, "net_revenue": 15425039, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 44325 }, { "average_project_size": 65966, "billable_hours_per_employee": 135, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 17447782, "net_revenue": 14984222, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 43058 } ], "balance_sheet": [ { "assets": 16366555, "current_assets": 7877387, "current_liabilities": 5422819, "equity": 10811684, "fixed_assets": 8489168, "liabilities": 9573220, "long_term_liabilities": 4150401, "quarter": 1 }, { "assets": 16696201, "current_assets": 7584144, "current_liabilities": 5690853, "equity": 11156029, "fixed_assets": 9112057, "liabilities": 9813187, "long_term_liabilities": 4122334, "quarter": 2 }, { "assets": 17032487, "current_assets": 5232839, "current_liabilities": 4784762, "equity": 10936108, "fixed_assets": 11799648, "liabilities": 10059170, "long_term_liabilities": 5274408, "quarter": 3 }, { "assets": 17375547, "current_assets": 7243878, "current_liabilities": 4215473, "equity": 10895327, "fixed_assets": 10131669, "liabilities": 10311318, "long_term_liabilities": 6095845, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80714, "financing_cash_flow": -79541, "investing_cash_flow": -267773, "net_cash_flow": 4324178, "operating_cash_flow": 4707930, "quarter": 1 }, { "change_in_working_capital": -84609, "financing_cash_flow": 160628, "investing_cash_flow": -489611, "net_cash_flow": 4679873, "operating_cash_flow": 5318310, "quarter": 2 }, { "change_in_working_capital": -30647, "financing_cash_flow": 40900, "investing_cash_flow": -352435, "net_cash_flow": 4626908, "operating_cash_flow": 4908509, "quarter": 3 }, { "change_in_working_capital": 81592, "financing_cash_flow": -198549, "investing_cash_flow": -384967, "net_cash_flow": 4373661, "operating_cash_flow": 4747840, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9987415800087435, "current_ratio": 1.4526369034260593, "debt_to_equity_ratio": 0.8854513320959067, "profit_margin": 0.2458313397213342, "quarter": 1, "return_on_assets": 0.24552198064895148, "return_on_equity": 0.3716672629351727 }, { "asset_turnover_ratio": 0.9510441327341471, "current_ratio": 1.3326901960040085, "debt_to_equity_ratio": 0.879630825628008, "profit_margin": 0.26910147754015035, "quarter": 2, "return_on_assets": 0.2559273813246498, "return_on_equity": 0.38302293764205886 }, { "asset_turnover_ratio": 0.9056245867089169, "current_ratio": 1.0936466641391986, "debt_to_equity_ratio": 0.9198126060935023, "profit_margin": 0.2569063844830473, "quarter": 3, "return_on_assets": 0.23266073827034184, "return_on_equity": 0.3623584368406018 }, { "asset_turnover_ratio": 0.8623741169126935, "current_ratio": 1.7184021816768842, "debt_to_equity_ratio": 0.9463982127383602, "profit_margin": 0.2556754698375398, "quarter": 4, "return_on_assets": 0.22048790751738637, "return_on_equity": 0.3516276289825904 } ], "income_statement": [ { "depreciation": 689581, "expenses": 10677260, "income_tax": 1650350, "marketing_expense": 1853434, "net_income": 5668699, "net_profit": 4018349, "operational_expense": 5430230, "product_revenue": 5493790, "quarter": 1, "rd_expense": 1562921, "revenue": 16345959, "salaries_expense": 3323206, "service_revenue": 10852169 }, { "depreciation": 1045295, "expenses": 10477073, "income_tax": 1128736, "marketing_expense": 1148506, "net_income": 5401751, "net_profit": 4273015, "operational_expense": 6919627, "product_revenue": 5444554, "quarter": 2, "rd_expense": 1134274, "revenue": 15878824, "salaries_expense": 4123220, "service_revenue": 10434270 }, { "depreciation": 945718, "expenses": 10280640, "income_tax": 1181608, "marketing_expense": 1263530, "net_income": 5144399, "net_profit": 3962791, "operational_expense": 6207587, "product_revenue": 5263254, "quarter": 3, "rd_expense": 1337815, "revenue": 15425039, "salaries_expense": 3668934, "service_revenue": 10161785 }, { "depreciation": 916742, "expenses": 10087889, "income_tax": 1065235, "marketing_expense": 1397241, "net_income": 4896333, "net_profit": 3831098, "operational_expense": 6956128, "product_revenue": 3039257, "quarter": 4, "rd_expense": 1547764, "revenue": 14984222, "salaries_expense": 3568309, "service_revenue": 11944965 } ], "market_conditions": { "gdp_growth": [ 0.013565838612367806, 0.019026321407608876, 0.02974314905708883, 0.026610335995109077 ], "inflation_rate": [ 0.016762938853573234, 0.012346736751893655, 0.015052937708430303, 0.012452563619778333 ], "interest_rate": [ 0.030585245341718206, 0.026070528461285027, 0.02157013947573571, 0.02430638378145138 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2000, "industry": "Advertising", "location": "North Alanland", "name": "Acevedo-Mcgrath", "num_employees": 942, "region": "North America", "revenue_size": "Large", "website": "www.acevedo-mcgrath.com" }

[ { "advertising_kpis": [ { "average_project_size": 94567, "billable_hours_per_employee": 146, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 119149178, "net_revenue": 98778359, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 104860 }, { "average_project_size": 176126, "billable_hours_per_employee": 125, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 124868472, "net_revenue": 99543388, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 105672 }, { "average_project_size": 104955, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 115925796, "net_revenue": 100314343, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 106491 }, { "average_project_size": 95958, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 124818680, "net_revenue": 101091269, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 107316 } ], "balance_sheet": [ { "assets": 140120186, "current_assets": 69757761, "current_liabilities": 37740945, "equity": 96752246, "fixed_assets": 70362425, "liabilities": 69954544, "long_term_liabilities": 32213599, "quarter": 1 }, { "assets": 142304824, "current_assets": 65824559, "current_liabilities": 32779001, "equity": 98759233, "fixed_assets": 76480265, "liabilities": 71647418, "long_term_liabilities": 38868417, "quarter": 2 }, { "assets": 144523523, "current_assets": 63371176, "current_liabilities": 29524751, "equity": 98914593, "fixed_assets": 81152347, "liabilities": 73381259, "long_term_liabilities": 43856508, "quarter": 3 }, { "assets": 146776815, "current_assets": 71262167, "current_liabilities": 44301559, "equity": 102688879, "fixed_assets": 75514648, "liabilities": 75157059, "long_term_liabilities": 30855500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10106, "financing_cash_flow": 116318, "investing_cash_flow": -495385, "net_cash_flow": 31951824, "operating_cash_flow": 32159619, "quarter": 1 }, { "change_in_working_capital": 31877, "financing_cash_flow": -106757, "investing_cash_flow": -494475, "net_cash_flow": 32468431, "operating_cash_flow": 32861762, "quarter": 2 }, { "change_in_working_capital": -2701, "financing_cash_flow": 3876, "investing_cash_flow": -258504, "net_cash_flow": 32705003, "operating_cash_flow": 33249247, "quarter": 3 }, { "change_in_working_capital": -73568, "financing_cash_flow": -196857, "investing_cash_flow": -395969, "net_cash_flow": 35333273, "operating_cash_flow": 35780695, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7049545238257106, "current_ratio": 1.8483310632523908, "debt_to_equity_ratio": 0.7230275977262585, "profit_margin": 0.2691541372943845, "quarter": 1, "return_on_assets": 0.18974142669208274, "return_on_equity": 0.27479056145115227 }, { "asset_turnover_ratio": 0.6995081768977839, "current_ratio": 2.008131943984504, "debt_to_equity_ratio": 0.7254756423634842, "profit_margin": 0.28230731909587004, "quarter": 2, "return_on_assets": 0.19747627810565296, "return_on_equity": 0.28454885833307353 }, { "asset_turnover_ratio": 0.6941039141427517, "current_ratio": 2.146374612947625, "debt_to_equity_ratio": 0.7418648429357638, "profit_margin": 0.27685302190535205, "quarter": 3, "return_on_assets": 0.19216476614675385, "return_on_equity": 0.28077079587235426 }, { "asset_turnover_ratio": 0.6887413996549796, "current_ratio": 1.6085701859837482, "debt_to_equity_ratio": 0.7318909285201175, "profit_margin": 0.3073373527440832, "quarter": 4, "return_on_assets": 0.21167595849521603, "return_on_equity": 0.30255586878107804 } ], "income_statement": [ { "depreciation": 5573015, "expenses": 61150553, "income_tax": 11041202, "marketing_expense": 10972174, "net_income": 37627806, "net_profit": 26586604, "operational_expense": 37101214, "product_revenue": 21654535, "quarter": 1, "rd_expense": 7011398, "revenue": 98778359, "salaries_expense": 18510098, "service_revenue": 77123824 }, { "depreciation": 4759935, "expenses": 61392767, "income_tax": 10048794, "marketing_expense": 7683763, "net_income": 38150621, "net_profit": 28101827, "operational_expense": 31687997, "product_revenue": 39524264, "quarter": 2, "rd_expense": 8230099, "revenue": 99543388, "salaries_expense": 21621099, "service_revenue": 60019124 }, { "depreciation": 5476918, "expenses": 61635941, "income_tax": 10906073, "marketing_expense": 11945285, "net_income": 38678402, "net_profit": 27772329, "operational_expense": 31537550, "product_revenue": 25917617, "quarter": 3, "rd_expense": 10473236, "revenue": 100314343, "salaries_expense": 29633034, "service_revenue": 74396726 }, { "depreciation": 4711572, "expenses": 61880079, "income_tax": 8142067, "marketing_expense": 8637631, "net_income": 39211190, "net_profit": 31069123, "operational_expense": 41128785, "product_revenue": 27738473, "quarter": 4, "rd_expense": 10833684, "revenue": 101091269, "salaries_expense": 29414355, "service_revenue": 73352796 } ], "market_conditions": { "gdp_growth": [ 0.03305561657823815, 0.033552829140037384, 0.03136722316588935, 0.04023056409385692 ], "inflation_rate": [ 0.008147047986904628, 0.0027043267789469247, 0.006902537831548929, 0.007908934160877044 ], "interest_rate": [ 0.024448506687409194, 0.01747970091191542, 0.0219553184916949, 0.016137679002222478 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 125013, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 99030486, "net_revenue": 88076709, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 93500 }, { "average_project_size": 167038, "billable_hours_per_employee": 87, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 103166488, "net_revenue": 88369351, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 93810 }, { "average_project_size": 58065, "billable_hours_per_employee": 132, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 104416907, "net_revenue": 88662966, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 94122 }, { "average_project_size": 72365, "billable_hours_per_employee": 114, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 114458722, "net_revenue": 88957556, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 94435 } ], "balance_sheet": [ { "assets": 121335148, "current_assets": 58218037, "current_liabilities": 24444324, "equity": 88685146, "fixed_assets": 63117111, "liabilities": 56788740, "long_term_liabilities": 32344416, "quarter": 1 }, { "assets": 123116307, "current_assets": 53493702, "current_liabilities": 24028567, "equity": 89544387, "fixed_assets": 69622605, "liabilities": 57814435, "long_term_liabilities": 33785868, "quarter": 2 }, { "assets": 124923612, "current_assets": 39558789, "current_liabilities": 28875919, "equity": 92443570, "fixed_assets": 85364823, "liabilities": 58858655, "long_term_liabilities": 29982736, "quarter": 3 }, { "assets": 126757448, "current_assets": 59879482, "current_liabilities": 23990242, "equity": 91450057, "fixed_assets": 66877966, "liabilities": 59921736, "long_term_liabilities": 35931494, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24442, "financing_cash_flow": -90515, "investing_cash_flow": -452996, "net_cash_flow": 26983291, "operating_cash_flow": 27041117, "quarter": 1 }, { "change_in_working_capital": 69844, "financing_cash_flow": 134071, "investing_cash_flow": -409416, "net_cash_flow": 29252345, "operating_cash_flow": 29347904, "quarter": 2 }, { "change_in_working_capital": -48041, "financing_cash_flow": -10870, "investing_cash_flow": -292526, "net_cash_flow": 29894705, "operating_cash_flow": 29956134, "quarter": 3 }, { "change_in_working_capital": 74004, "financing_cash_flow": 51296, "investing_cash_flow": -197636, "net_cash_flow": 28244345, "operating_cash_flow": 28755622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.725896085773926, "current_ratio": 2.3816587032637924, "debt_to_equity_ratio": 0.6403410555359519, "profit_margin": 0.27406494036919565, "quarter": 1, "return_on_assets": 0.19894266746186356, "return_on_equity": 0.27218467904422233 }, { "asset_turnover_ratio": 0.717771294098352, "current_ratio": 2.2262543579898044, "debt_to_equity_ratio": 0.6456511338896094, "profit_margin": 0.2743317080601848, "quarter": 2, "return_on_assets": 0.19690742510657017, "return_on_equity": 0.2707318215266804 }, { "asset_turnover_ratio": 0.7097374513954976, "current_ratio": 1.3699577492234967, "debt_to_equity_ratio": 0.6366982041044066, "profit_margin": 0.29751557149576974, "quarter": 3, "return_on_assets": 0.21115794346388256, "return_on_equity": 0.2853482724650292 }, { "asset_turnover_ratio": 0.7017935230125492, "current_ratio": 2.4959932459205705, "debt_to_equity_ratio": 0.6552400071221388, "profit_margin": 0.2766976309466056, "quarter": 4, "return_on_assets": 0.19418460523124448, "return_on_equity": 0.2691561471634731 } ], "income_statement": [ { "depreciation": 2902379, "expenses": 55626117, "income_tax": 8311854, "marketing_expense": 10909231, "net_income": 32450592, "net_profit": 24138738, "operational_expense": 34307529, "product_revenue": 21723845, "quarter": 1, "rd_expense": 8347728, "revenue": 88076709, "salaries_expense": 26368594, "service_revenue": 66352864 }, { "depreciation": 5105389, "expenses": 55585713, "income_tax": 8541123, "marketing_expense": 8331180, "net_income": 32783638, "net_profit": 24242515, "operational_expense": 36974011, "product_revenue": 19754278, "quarter": 2, "rd_expense": 8804397, "revenue": 88369351, "salaries_expense": 20606348, "service_revenue": 68615073 }, { "depreciation": 3577521, "expenses": 55545339, "income_tax": 6739014, "marketing_expense": 8596460, "net_income": 33117627, "net_profit": 26378613, "operational_expense": 35880612, "product_revenue": 28151069, "quarter": 3, "rd_expense": 8420960, "revenue": 88662966, "salaries_expense": 19070658, "service_revenue": 60511897 }, { "depreciation": 4141277, "expenses": 55504995, "income_tax": 8838216, "marketing_expense": 11048997, "net_income": 33452561, "net_profit": 24614345, "operational_expense": 28056490, "product_revenue": 33942661, "quarter": 4, "rd_expense": 8751422, "revenue": 88957556, "salaries_expense": 23068575, "service_revenue": 55014895 } ], "market_conditions": { "gdp_growth": [ 0.038815386279712934, 0.036807282444027714, 0.031807365308752014, 0.05061225813629288 ], "inflation_rate": [ 0.007669303050651343, 0.005224036536036075, 0.011328171305249745, 0.004863070821875588 ], "interest_rate": [ 0.022964176042061166, 0.01754749478765165, 0.022896208515044477, 0.0238220464460339 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 100846, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 83762558, "net_revenue": 75784214, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 80450 }, { "average_project_size": 63507, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 94495835, "net_revenue": 74753093, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 79356 }, { "average_project_size": 140011, "billable_hours_per_employee": 107, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 90980843, "net_revenue": 73736002, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 78276 }, { "average_project_size": 135945, "billable_hours_per_employee": 139, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 83931887, "net_revenue": 72732750, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 77211 } ], "balance_sheet": [ { "assets": 108424388, "current_assets": 34308825, "current_liabilities": 29575745, "equity": 79587713, "fixed_assets": 74115563, "liabilities": 50080465, "long_term_liabilities": 20504720, "quarter": 1 }, { "assets": 111650707, "current_assets": 50408944, "current_liabilities": 20938072, "equity": 81576679, "fixed_assets": 61241763, "liabilities": 50547238, "long_term_liabilities": 29609166, "quarter": 2 }, { "assets": 114973029, "current_assets": 46845006, "current_liabilities": 30579700, "equity": 83930257, "fixed_assets": 68128023, "liabilities": 51018362, "long_term_liabilities": 20438662, "quarter": 3 }, { "assets": 118394211, "current_assets": 39572741, "current_liabilities": 23057140, "equity": 85151969, "fixed_assets": 78821470, "liabilities": 51493877, "long_term_liabilities": 28436737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64854, "financing_cash_flow": 72794, "investing_cash_flow": -432081, "net_cash_flow": 24196323, "operating_cash_flow": 24747134, "quarter": 1 }, { "change_in_working_capital": -46229, "financing_cash_flow": -128471, "investing_cash_flow": -203956, "net_cash_flow": 23904983, "operating_cash_flow": 24134847, "quarter": 2 }, { "change_in_working_capital": 59818, "financing_cash_flow": -119041, "investing_cash_flow": -454151, "net_cash_flow": 23135904, "operating_cash_flow": 23774283, "quarter": 3 }, { "change_in_working_capital": -45809, "financing_cash_flow": -25866, "investing_cash_flow": -330034, "net_cash_flow": 20977242, "operating_cash_flow": 21223526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6989591124092857, "current_ratio": 1.160032486079387, "debt_to_equity_ratio": 0.6292487007385172, "profit_margin": 0.2803194607256862, "quarter": 1, "return_on_assets": 0.19593184145987524, "return_on_equity": 0.2669229859639264 }, { "asset_turnover_ratio": 0.6695263738903149, "current_ratio": 2.40752558306228, "debt_to_equity_ratio": 0.6196285337872114, "profit_margin": 0.2738777644959788, "quarter": 2, "return_on_assets": 0.1833683865521783, "return_on_equity": 0.2509689074251233 }, { "asset_turnover_ratio": 0.6413330382032468, "current_ratio": 1.5318988086868086, "debt_to_equity_ratio": 0.607866147723103, "profit_margin": 0.2709068766706391, "quarter": 3, "return_on_assets": 0.17374153028533326, "return_on_equity": 0.2380022498918358 }, { "asset_turnover_ratio": 0.6143269116426647, "current_ratio": 1.716290094955402, "debt_to_equity_ratio": 0.6047291402034403, "profit_margin": 0.25094108224974304, "quarter": 4, "return_on_assets": 0.15415986006275256, "return_on_equity": 0.21434190206453124 } ], "income_statement": [ { "depreciation": 3503344, "expenses": 49106124, "income_tax": 5434300, "marketing_expense": 9123524, "net_income": 26678090, "net_profit": 21243790, "operational_expense": 27178146, "product_revenue": 29962638, "quarter": 1, "rd_expense": 7145639, "revenue": 75784214, "salaries_expense": 14846865, "service_revenue": 45821576 }, { "depreciation": 3661637, "expenses": 48558040, "income_tax": 5721843, "marketing_expense": 8996411, "net_income": 26195053, "net_profit": 20473210, "operational_expense": 27190496, "product_revenue": 24945682, "quarter": 2, "rd_expense": 5159032, "revenue": 74753093, "salaries_expense": 16476725, "service_revenue": 49807411 }, { "depreciation": 3798693, "expenses": 48016074, "income_tax": 5744338, "marketing_expense": 7029844, "net_income": 25719928, "net_profit": 19975590, "operational_expense": 28283291, "product_revenue": 18312039, "quarter": 3, "rd_expense": 5343744, "revenue": 73736002, "salaries_expense": 19848808, "service_revenue": 55423963 }, { "depreciation": 2971891, "expenses": 47480157, "income_tax": 7000958, "marketing_expense": 8041622, "net_income": 25252593, "net_profit": 18251635, "operational_expense": 26881908, "product_revenue": 21844686, "quarter": 4, "rd_expense": 9358787, "revenue": 72732750, "salaries_expense": 23133272, "service_revenue": 50888064 } ], "market_conditions": { "gdp_growth": [ 0.04458917918413313, 0.046835255299779006, 0.05988329423489529, 0.05630899047283832 ], "inflation_rate": [ 0.01387709844234494, 0.013082750707060047, 0.008089809072793969, 0.009719241292945158 ], "interest_rate": [ 0.011920174173464877, 0.012246977428995897, 0.01302001994533536, 0.014996327065093523 ], "year": 2002 }, "random_event": { "description": "Acevedo-Mcgrath New Ad Campaign Launch in 2002", "impact": 0.01, "type": "New Ad Campaign Launch" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 119479, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 59654663, "net_revenue": 50395362, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 53498 }, { "average_project_size": 183828, "billable_hours_per_employee": 110, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 59756290, "net_revenue": 50610543, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 53727 }, { "average_project_size": 139917, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 63603216, "net_revenue": 50826643, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 53956 }, { "average_project_size": 62297, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 63395879, "net_revenue": 51043666, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 54186 } ], "balance_sheet": [ { "assets": 50810818, "current_assets": 18845269, "current_liabilities": 13969061, "equity": 33561076, "fixed_assets": 31965549, "liabilities": 26763261, "long_term_liabilities": 12794200, "quarter": 1 }, { "assets": 51604691, "current_assets": 17708267, "current_liabilities": 16384896, "equity": 33834938, "fixed_assets": 33896424, "liabilities": 27309406, "long_term_liabilities": 10924510, "quarter": 2 }, { "assets": 52410968, "current_assets": 19317330, "current_liabilities": 16171754, "equity": 34013023, "fixed_assets": 33093638, "liabilities": 27866697, "long_term_liabilities": 11694943, "quarter": 3 }, { "assets": 53229842, "current_assets": 24593945, "current_liabilities": 12985281, "equity": 35500195, "fixed_assets": 28635897, "liabilities": 28435359, "long_term_liabilities": 15450078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76594, "financing_cash_flow": 189362, "investing_cash_flow": -178742, "net_cash_flow": 11429239, "operating_cash_flow": 11628201, "quarter": 1 }, { "change_in_working_capital": 91988, "financing_cash_flow": 6947, "investing_cash_flow": -279643, "net_cash_flow": 12278764, "operating_cash_flow": 12826221, "quarter": 2 }, { "change_in_working_capital": 29930, "financing_cash_flow": 122427, "investing_cash_flow": -392875, "net_cash_flow": 12872771, "operating_cash_flow": 13178035, "quarter": 3 }, { "change_in_working_capital": 28585, "financing_cash_flow": 186356, "investing_cash_flow": -219077, "net_cash_flow": 12809884, "operating_cash_flow": 13400800, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.991823473497317, "current_ratio": 1.349071995605145, "debt_to_equity_ratio": 0.7974494321934136, "profit_margin": 0.1887776696593627, "quarter": 1, "return_on_assets": 0.1872341240402782, "return_on_equity": 0.28346883157143116 }, { "asset_turnover_ratio": 0.980735317260208, "current_ratio": 1.0807677387760044, "debt_to_equity_ratio": 0.807136280255634, "profit_margin": 0.18849141768741742, "quarter": 2, "return_on_assets": 0.1848601903264957, "return_on_equity": 0.2819468148574707 }, { "asset_turnover_ratio": 0.9697711173737528, "current_ratio": 1.1945105026950076, "debt_to_equity_ratio": 0.8192949212423724, "profit_margin": 0.1862950500193373, "quarter": 3, "return_on_assets": 0.1806635588184519, "return_on_equity": 0.27838607582748526 }, { "asset_turnover_ratio": 0.9589295042431274, "current_ratio": 1.8939863527019554, "debt_to_equity_ratio": 0.8009916283558443, "profit_margin": 0.20973634613156508, "quarter": 4, "return_on_assets": 0.20112237041770667, "return_on_equity": 0.3015676956140663 } ], "income_statement": [ { "depreciation": 2114682, "expenses": 37503487, "income_tax": 3378356, "marketing_expense": 3916869, "net_income": 12891875, "net_profit": 9513519, "operational_expense": 25352270, "product_revenue": 16799117, "quarter": 1, "rd_expense": 5345689, "revenue": 50395362, "salaries_expense": 12880700, "service_revenue": 33596245 }, { "depreciation": 3286568, "expenses": 37450625, "income_tax": 3620265, "marketing_expense": 7190722, "net_income": 13159918, "net_profit": 9539653, "operational_expense": 25416284, "product_revenue": 13717186, "quarter": 2, "rd_expense": 5165671, "revenue": 50610543, "salaries_expense": 12409293, "service_revenue": 36893357 }, { "depreciation": 3709283, "expenses": 37397837, "income_tax": 3960054, "marketing_expense": 6614506, "net_income": 13428806, "net_profit": 9468752, "operational_expense": 25554889, "product_revenue": 15767477, "quarter": 3, "rd_expense": 4760353, "revenue": 50826643, "salaries_expense": 11305633, "service_revenue": 35059166 }, { "depreciation": 2695088, "expenses": 37345124, "income_tax": 2992830, "marketing_expense": 6875046, "net_income": 13698542, "net_profit": 10705712, "operational_expense": 25093991, "product_revenue": 10928560, "quarter": 4, "rd_expense": 4361315, "revenue": 51043666, "salaries_expense": 15074091, "service_revenue": 40115106 } ], "market_conditions": { "gdp_growth": [ 0.05657078130512783, 0.04877234513240951, 0.06172950457906977, 0.04837847656834161 ], "inflation_rate": [ 0.0027651796899507844, 0.008779612656737764, 0.00846513135513257, 0.004877265324979038 ], "interest_rate": [ 0.011097899723973088, 0.01384532664740353, 0.013527659829815986, 0.018462766545488167 ], "year": 2003 }, "random_event": { "description": "Acevedo-Mcgrath Industry Recognition in 2003", "impact": -0.03, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 179832, "billable_hours_per_employee": 135, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 106270235, "net_revenue": 92593352, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 98294 }, { "average_project_size": 188589, "billable_hours_per_employee": 81, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 108469948, "net_revenue": 91358445, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 96983 }, { "average_project_size": 100629, "billable_hours_per_employee": 112, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 105867635, "net_revenue": 90140008, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 95690 }, { "average_project_size": 183868, "billable_hours_per_employee": 160, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 98904387, "net_revenue": 88937821, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 94414 } ], "balance_sheet": [ { "assets": 129527565, "current_assets": 54030476, "current_liabilities": 30922405, "equity": 100885206, "fixed_assets": 75497089, "liabilities": 55310382, "long_term_liabilities": 24387977, "quarter": 1 }, { "assets": 133213810, "current_assets": 51382537, "current_liabilities": 28129894, "equity": 102198180, "fixed_assets": 81831273, "liabilities": 56194850, "long_term_liabilities": 28064956, "quarter": 2 }, { "assets": 137004962, "current_assets": 50509862, "current_liabilities": 33450614, "equity": 104803808, "fixed_assets": 86495100, "liabilities": 57093461, "long_term_liabilities": 23642847, "quarter": 3 }, { "assets": 140904007, "current_assets": 48602426, "current_liabilities": 30348900, "equity": 108230196, "fixed_assets": 92301581, "liabilities": 58006442, "long_term_liabilities": 27657542, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75145, "financing_cash_flow": -56477, "investing_cash_flow": -498441, "net_cash_flow": 30479566, "operating_cash_flow": 30560641, "quarter": 1 }, { "change_in_working_capital": -44445, "financing_cash_flow": 15215, "investing_cash_flow": -259202, "net_cash_flow": 29044765, "operating_cash_flow": 29322635, "quarter": 2 }, { "change_in_working_capital": -65708, "financing_cash_flow": 156132, "investing_cash_flow": -188642, "net_cash_flow": 29640072, "operating_cash_flow": 29730120, "quarter": 3 }, { "change_in_working_capital": 72271, "financing_cash_flow": -110523, "investing_cash_flow": -273179, "net_cash_flow": 29038419, "operating_cash_flow": 29375881, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7148544172817577, "current_ratio": 1.7472921656643459, "debt_to_equity_ratio": 0.5482506721550432, "profit_margin": 0.28801228623843317, "quarter": 1, "return_on_assets": 0.20588685504896198, "return_on_equity": 0.26434027403383603 }, { "asset_turnover_ratio": 0.6858031085515833, "current_ratio": 1.826616801328864, "debt_to_equity_ratio": 0.5498615533075051, "profit_margin": 0.2756091130929385, "quarter": 2, "return_on_assets": 0.1890135865042821, "return_on_equity": 0.24637640318056545 }, { "asset_turnover_ratio": 0.6579324331333343, "current_ratio": 1.5099831052428514, "debt_to_equity_ratio": 0.5447651386865637, "profit_margin": 0.27615159519400084, "quarter": 3, "return_on_assets": 0.18168909093964056, "return_on_equity": 0.23751338310149953 }, { "asset_turnover_ratio": 0.6311944059901717, "current_ratio": 1.6014559341524734, "debt_to_equity_ratio": 0.5359543283096336, "profit_margin": 0.2848353008333766, "quarter": 4, "return_on_assets": 0.17978644851455503, "return_on_equity": 0.23406250691812477 } ], "income_statement": [ { "depreciation": 3892618, "expenses": 58187784, "income_tax": 7737545, "marketing_expense": 6511472, "net_income": 34405568, "net_profit": 26668023, "operational_expense": 35919198, "product_revenue": 31186615, "quarter": 1, "rd_expense": 10757765, "revenue": 92593352, "salaries_expense": 22821560, "service_revenue": 61406737 }, { "depreciation": 4143415, "expenses": 57467875, "income_tax": 8711350, "marketing_expense": 8102685, "net_income": 33890570, "net_profit": 25179220, "operational_expense": 39485408, "product_revenue": 34730345, "quarter": 2, "rd_expense": 7541310, "revenue": 91358445, "salaries_expense": 22239953, "service_revenue": 56628100 }, { "depreciation": 4837813, "expenses": 56756873, "income_tax": 8490828, "marketing_expense": 10405664, "net_income": 33383135, "net_profit": 24892307, "operational_expense": 29660224, "product_revenue": 31920966, "quarter": 3, "rd_expense": 6522436, "revenue": 90140008, "salaries_expense": 17510781, "service_revenue": 58219042 }, { "depreciation": 4043250, "expenses": 56054668, "income_tax": 7550522, "marketing_expense": 10966238, "net_income": 32883153, "net_profit": 25332631, "operational_expense": 31132368, "product_revenue": 25195249, "quarter": 4, "rd_expense": 9013314, "revenue": 88937821, "salaries_expense": 16979346, "service_revenue": 63742572 } ], "market_conditions": { "gdp_growth": [ 0.051246517717613516, 0.04251737103412201, 0.040417426280098555, 0.059345550900129856 ], "inflation_rate": [ 0.00408617562397917, 0.009771898931035014, 0.0099950696607797, 0.004411792738809508 ], "interest_rate": [ 0.015084257239845505, 0.01383175337742594, 0.015192031425864908, 0.010206848493678228 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1992, "industry": "Advertising", "location": "West Kimberly", "name": "Hunter, Smith and Michael", "num_employees": 196, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.hunter,smithandmichael.com" }

[ { "advertising_kpis": [ { "average_project_size": 130669, "billable_hours_per_employee": 138, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 19296778, "net_revenue": 15458759, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 78871 }, { "average_project_size": 165584, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 19486961, "net_revenue": 15429095, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 78720 }, { "average_project_size": 111218, "billable_hours_per_employee": 100, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 19781757, "net_revenue": 15399488, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 78569 }, { "average_project_size": 125404, "billable_hours_per_employee": 89, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 18538473, "net_revenue": 15369938, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 78418 } ], "balance_sheet": [ { "assets": 22120393, "current_assets": 8462849, "current_liabilities": 5334220, "equity": 17035868, "fixed_assets": 13657544, "liabilities": 9469320, "long_term_liabilities": 4135100, "quarter": 1 }, { "assets": 22492736, "current_assets": 10527454, "current_liabilities": 5116618, "equity": 17264963, "fixed_assets": 11965282, "liabilities": 9565643, "long_term_liabilities": 4449025, "quarter": 2 }, { "assets": 22871347, "current_assets": 10205437, "current_liabilities": 4522062, "equity": 17542126, "fixed_assets": 12665910, "liabilities": 9662946, "long_term_liabilities": 5140884, "quarter": 3 }, { "assets": 23256331, "current_assets": 10724445, "current_liabilities": 4160409, "equity": 17945079, "fixed_assets": 12531886, "liabilities": 9761239, "long_term_liabilities": 5600830, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33037, "financing_cash_flow": -82466, "investing_cash_flow": -416344, "net_cash_flow": 5101973, "operating_cash_flow": 5333540, "quarter": 1 }, { "change_in_working_capital": -24732, "financing_cash_flow": 15620, "investing_cash_flow": -288318, "net_cash_flow": 5135495, "operating_cash_flow": 5322331, "quarter": 2 }, { "change_in_working_capital": -12824, "financing_cash_flow": -199121, "investing_cash_flow": -452947, "net_cash_flow": 4729664, "operating_cash_flow": 5172116, "quarter": 3 }, { "change_in_working_capital": -72034, "financing_cash_flow": -3703, "investing_cash_flow": -306658, "net_cash_flow": 4702128, "operating_cash_flow": 5233175, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6988464897526911, "current_ratio": 1.5865204284787655, "debt_to_equity_ratio": 0.5558460537496533, "profit_margin": 0.28364469618809635, "quarter": 1, "return_on_assets": 0.19822410026801965, "return_on_equity": 0.2573860633341371 }, { "asset_turnover_ratio": 0.6859590136122169, "current_ratio": 2.057502436179523, "debt_to_equity_ratio": 0.5540494352637767, "profit_margin": 0.2811486999075448, "quarter": 2, "return_on_assets": 0.1928564848669366, "return_on_equity": 0.251252782875932 }, { "asset_turnover_ratio": 0.6733091846317578, "current_ratio": 2.2568104992810802, "debt_to_equity_ratio": 0.5508423551398502, "profit_margin": 0.28142007058935986, "quarter": 3, "return_on_assets": 0.1894827182675336, "return_on_equity": 0.24704673766452254 }, { "asset_turnover_ratio": 0.6608926403739266, "current_ratio": 2.577738150263592, "debt_to_equity_ratio": 0.5439507399215128, "profit_margin": 0.2895253708895898, "quarter": 4, "return_on_assets": 0.19134518682246138, "return_on_equity": 0.2479781225816838 } ], "income_statement": [ { "depreciation": 948745, "expenses": 9943936, "income_tax": 1130028, "marketing_expense": 1434839, "net_income": 5514823, "net_profit": 4384795, "operational_expense": 5152523, "product_revenue": 4311367, "quarter": 1, "rd_expense": 1482303, "revenue": 15458759, "salaries_expense": 3347825, "service_revenue": 11147392 }, { "depreciation": 984461, "expenses": 9860122, "income_tax": 1231103, "marketing_expense": 1698112, "net_income": 5568973, "net_profit": 4337870, "operational_expense": 5928690, "product_revenue": 4199659, "quarter": 2, "rd_expense": 1565181, "revenue": 15429095, "salaries_expense": 4447367, "service_revenue": 11229436 }, { "depreciation": 838391, "expenses": 9777016, "income_tax": 1288747, "marketing_expense": 1027923, "net_income": 5622472, "net_profit": 4333725, "operational_expense": 5596200, "product_revenue": 5295301, "quarter": 3, "rd_expense": 1049399, "revenue": 15399488, "salaries_expense": 3457576, "service_revenue": 10104187 }, { "depreciation": 783188, "expenses": 9694610, "income_tax": 1225341, "marketing_expense": 1161596, "net_income": 5675328, "net_profit": 4449987, "operational_expense": 5509911, "product_revenue": 5153494, "quarter": 4, "rd_expense": 1138660, "revenue": 15369938, "salaries_expense": 4654566, "service_revenue": 10216444 } ], "market_conditions": { "gdp_growth": [ 0.01948464577559108, 0.02155550737344429, 0.025521997973863023, 0.016223537026356066 ], "inflation_rate": [ 0.01058263881162089, 0.011676576446344598, 0.012894763305419022, 0.00819756676627817 ], "interest_rate": [ 0.035248507859436125, 0.033677810878322424, 0.034128612495476406, 0.038198011732570376 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 198673, "billable_hours_per_employee": 97, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 9988122, "net_revenue": 8474790, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 43239 }, { "average_project_size": 186537, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 9689045, "net_revenue": 8521670, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 43478 }, { "average_project_size": 187422, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 9677407, "net_revenue": 8568809, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 43718 }, { "average_project_size": 51473, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 10891890, "net_revenue": 8616209, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 43960 } ], "balance_sheet": [ { "assets": 12305242, "current_assets": 4993272, "current_liabilities": 2903043, "equity": 7425323, "fixed_assets": 7311970, "liabilities": 6996757, "long_term_liabilities": 4093714, "quarter": 1 }, { "assets": 12530935, "current_assets": 4151735, "current_liabilities": 3416365, "equity": 7600668, "fixed_assets": 8379200, "liabilities": 7079279, "long_term_liabilities": 3662914, "quarter": 2 }, { "assets": 12760768, "current_assets": 5340266, "current_liabilities": 2892344, "equity": 7900291, "fixed_assets": 7420502, "liabilities": 7162774, "long_term_liabilities": 4270430, "quarter": 3 }, { "assets": 12994816, "current_assets": 5793638, "current_liabilities": 3378798, "equity": 8008818, "fixed_assets": 7201178, "liabilities": 7247254, "long_term_liabilities": 3868456, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88354, "financing_cash_flow": 69747, "investing_cash_flow": -261968, "net_cash_flow": 2423321, "operating_cash_flow": 2620105, "quarter": 1 }, { "change_in_working_capital": 63022, "financing_cash_flow": 145832, "investing_cash_flow": -466260, "net_cash_flow": 2430878, "operating_cash_flow": 2505445, "quarter": 2 }, { "change_in_working_capital": 6397, "financing_cash_flow": 39171, "investing_cash_flow": -308897, "net_cash_flow": 2767072, "operating_cash_flow": 2833033, "quarter": 3 }, { "change_in_working_capital": 90990, "financing_cash_flow": -76764, "investing_cash_flow": -488389, "net_cash_flow": 2297406, "operating_cash_flow": 2637689, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6887138018090176, "current_ratio": 1.7200131034917499, "debt_to_equity_ratio": 0.942283184179328, "profit_margin": 0.24978058453365806, "quarter": 1, "return_on_assets": 0.17202733599225437, "return_on_equity": 0.2850836253183868 }, { "asset_turnover_ratio": 0.6800506107485196, "current_ratio": 1.2152492488361168, "debt_to_equity_ratio": 0.9314022135949104, "profit_margin": 0.25218202535418527, "quarter": 2, "return_on_assets": 0.17149654036191234, "return_on_equity": 0.282739885494275 }, { "asset_turnover_ratio": 0.6714963394052772, "current_ratio": 1.8463453863025974, "debt_to_equity_ratio": 0.9066468564259216, "profit_margin": 0.2686834308011767, "quarter": 3, "return_on_assets": 0.18041994024184124, "return_on_equity": 0.2914192654422476 }, { "asset_turnover_ratio": 0.6630497115157306, "current_ratio": 1.7147038680619557, "debt_to_equity_ratio": 0.9049093137089643, "profit_margin": 0.2624421018570928, "quarter": 4, "return_on_assets": 0.1740121599259274, "return_on_equity": 0.28234578435919006 } ], "income_statement": [ { "depreciation": 503267, "expenses": 5511657, "income_tax": 846295, "marketing_expense": 653817, "net_income": 2963133, "net_profit": 2116838, "operational_expense": 3418664, "product_revenue": 2721668, "quarter": 1, "rd_expense": 932958, "revenue": 8474790, "salaries_expense": 2483144, "service_revenue": 5753122 }, { "depreciation": 356433, "expenses": 5564050, "income_tax": 808608, "marketing_expense": 724916, "net_income": 2957620, "net_profit": 2149012, "operational_expense": 3054392, "product_revenue": 2932568, "quarter": 2, "rd_expense": 774232, "revenue": 8521670, "salaries_expense": 2561363, "service_revenue": 5589102 }, { "depreciation": 530736, "expenses": 5616942, "income_tax": 649570, "marketing_expense": 790281, "net_income": 2951867, "net_profit": 2302297, "operational_expense": 3633441, "product_revenue": 2160976, "quarter": 3, "rd_expense": 1044899, "revenue": 8568809, "salaries_expense": 2226223, "service_revenue": 6407833 }, { "depreciation": 376433, "expenses": 5670336, "income_tax": 684617, "marketing_expense": 787598, "net_income": 2945873, "net_profit": 2261256, "operational_expense": 3646307, "product_revenue": 2170754, "quarter": 4, "rd_expense": 1027377, "revenue": 8616209, "salaries_expense": 2526794, "service_revenue": 6445455 } ], "market_conditions": { "gdp_growth": [ 0.029147612017899047, 0.023984457682932003, 0.017224745360972682, 0.03285746290004655 ], "inflation_rate": [ 0.014475996654498788, 0.011496605629024404, 0.018413266397620878, 0.012038751133619508 ], "interest_rate": [ 0.039037638440746016, 0.036837273125370065, 0.03721975912621311, 0.03247907587537997 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 70625, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 16341745, "net_revenue": 13325364, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 67987 }, { "average_project_size": 151352, "billable_hours_per_employee": 143, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 14568838, "net_revenue": 13190638, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 67299 }, { "average_project_size": 86045, "billable_hours_per_employee": 85, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 15967273, "net_revenue": 13057275, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 66619 }, { "average_project_size": 99001, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 14443957, "net_revenue": 12925261, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 65945 } ], "balance_sheet": [ { "assets": 17171048, "current_assets": 6001567, "current_liabilities": 3784900, "equity": 12369894, "fixed_assets": 11169481, "liabilities": 7321282, "long_term_liabilities": 3536382, "quarter": 1 }, { "assets": 17486481, "current_assets": 5821181, "current_liabilities": 3802226, "equity": 12688634, "fixed_assets": 11665300, "liabilities": 7433457, "long_term_liabilities": 3631231, "quarter": 2 }, { "assets": 17807709, "current_assets": 8576658, "current_liabilities": 3727428, "equity": 13057545, "fixed_assets": 9231051, "liabilities": 7547351, "long_term_liabilities": 3819923, "quarter": 3 }, { "assets": 18134838, "current_assets": 5600978, "current_liabilities": 3222853, "equity": 13081833, "fixed_assets": 12533860, "liabilities": 7662990, "long_term_liabilities": 4440137, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50804, "financing_cash_flow": 90417, "investing_cash_flow": -324226, "net_cash_flow": 2836797, "operating_cash_flow": 3070554, "quarter": 1 }, { "change_in_working_capital": 28911, "financing_cash_flow": 28844, "investing_cash_flow": -239049, "net_cash_flow": 3558268, "operating_cash_flow": 3487821, "quarter": 2 }, { "change_in_working_capital": -20455, "financing_cash_flow": -171659, "investing_cash_flow": -134576, "net_cash_flow": 2857737, "operating_cash_flow": 3355711, "quarter": 3 }, { "change_in_working_capital": 37765, "financing_cash_flow": 96842, "investing_cash_flow": -350960, "net_cash_flow": 2944945, "operating_cash_flow": 3193823, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7760367334597166, "current_ratio": 1.5856606515363683, "debt_to_equity_ratio": 0.5918629537164991, "profit_margin": 0.18912263860109188, "quarter": 1, "return_on_assets": 0.14676611468327386, "return_on_equity": 0.20373076762015907 }, { "asset_turnover_ratio": 0.7543334762437337, "current_ratio": 1.5309928973185707, "debt_to_equity_ratio": 0.5858358748467329, "profit_margin": 0.1998091373593908, "quarter": 2, "return_on_assets": 0.15072272116957094, "return_on_equity": 0.20771424252602763 }, { "asset_turnover_ratio": 0.7332372176566901, "current_ratio": 2.3009587307923853, "debt_to_equity_ratio": 0.5780068918008707, "profit_margin": 0.2142244074663358, "quarter": 3, "return_on_assets": 0.15707730848476914, "return_on_equity": 0.21421997779827678 }, { "asset_turnover_ratio": 0.7127309877264963, "current_ratio": 1.737894343924467, "debt_to_equity_ratio": 0.5857734156979377, "profit_margin": 0.2019289977974139, "quarter": 4, "return_on_assets": 0.14392105405077232, "return_on_equity": 0.199512178453891 } ], "income_statement": [ { "depreciation": 550426, "expenses": 9875608, "income_tax": 929628, "marketing_expense": 1865249, "net_income": 3449756, "net_profit": 2520128, "operational_expense": 6654112, "product_revenue": 5285385, "quarter": 1, "rd_expense": 1399183, "revenue": 13325364, "salaries_expense": 4925683, "service_revenue": 8039979 }, { "depreciation": 852211, "expenses": 9715149, "income_tax": 839879, "marketing_expense": 1679930, "net_income": 3475489, "net_profit": 2635610, "operational_expense": 5504964, "product_revenue": 3689905, "quarter": 2, "rd_expense": 1128219, "revenue": 13190638, "salaries_expense": 4604017, "service_revenue": 9500733 }, { "depreciation": 558524, "expenses": 9557298, "income_tax": 702790, "marketing_expense": 1639002, "net_income": 3499977, "net_profit": 2797187, "operational_expense": 5004850, "product_revenue": 4072546, "quarter": 3, "rd_expense": 1684932, "revenue": 13057275, "salaries_expense": 4204921, "service_revenue": 8984729 }, { "depreciation": 583838, "expenses": 9402011, "income_tax": 913265, "marketing_expense": 1210756, "net_income": 3523250, "net_profit": 2609985, "operational_expense": 5360815, "product_revenue": 4345927, "quarter": 4, "rd_expense": 1709065, "revenue": 12925261, "salaries_expense": 3088331, "service_revenue": 8579334 } ], "market_conditions": { "gdp_growth": [ 0.004546193615795793, 0.014849997621882568, 0.014095124398492972, 0.02370283751051666 ], "inflation_rate": [ 0.015228650216032997, 0.015660910008248815, 0.016296985115456762, 0.010214856765343158 ], "interest_rate": [ 0.02152237112423705, 0.019696198406711524, 0.025288280751724273, 0.0196243505680663 ], "year": 1994 }, "random_event": { "description": "Hunter, Smith and Michael Senior Leadership Change in 1994", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 185070, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 12250610, "net_revenue": 10304412, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 52574 }, { "average_project_size": 91710, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 12815168, "net_revenue": 10316215, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 52634 }, { "average_project_size": 143388, "billable_hours_per_employee": 97, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 12376332, "net_revenue": 10328032, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 52694 }, { "average_project_size": 155537, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 11737339, "net_revenue": 10339863, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 52754 } ], "balance_sheet": [ { "assets": 11107796, "current_assets": 5268749, "current_liabilities": 2978495, "equity": 7054890, "fixed_assets": 5839047, "liabilities": 6507878, "long_term_liabilities": 3529383, "quarter": 1 }, { "assets": 11369183, "current_assets": 4098717, "current_liabilities": 3863549, "equity": 7184660, "fixed_assets": 7270466, "liabilities": 6634051, "long_term_liabilities": 2770502, "quarter": 2 }, { "assets": 11636721, "current_assets": 4482746, "current_liabilities": 4040313, "equity": 7283642, "fixed_assets": 7153975, "liabilities": 6762670, "long_term_liabilities": 2722357, "quarter": 3 }, { "assets": 11910554, "current_assets": 4451858, "current_liabilities": 3426905, "equity": 7401755, "fixed_assets": 7458696, "liabilities": 6893783, "long_term_liabilities": 3466878, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27852, "financing_cash_flow": -37431, "investing_cash_flow": -495627, "net_cash_flow": 2788643, "operating_cash_flow": 2982292, "quarter": 1 }, { "change_in_working_capital": -84882, "financing_cash_flow": -199397, "investing_cash_flow": -274397, "net_cash_flow": 2899517, "operating_cash_flow": 3131534, "quarter": 2 }, { "change_in_working_capital": -52472, "financing_cash_flow": -30460, "investing_cash_flow": -459839, "net_cash_flow": 2535588, "operating_cash_flow": 3091700, "quarter": 3 }, { "change_in_working_capital": -24810, "financing_cash_flow": 127353, "investing_cash_flow": -247841, "net_cash_flow": 2757476, "operating_cash_flow": 3073151, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9276738607731002, "current_ratio": 1.7689299461640862, "debt_to_equity_ratio": 0.9224634260775151, "profit_margin": 0.2382447440960241, "quarter": 1, "return_on_assets": 0.22101342156445797, "return_on_equity": 0.347981612753707 }, { "asset_turnover_ratio": 0.9073840222292139, "current_ratio": 1.0608683881063758, "debt_to_equity_ratio": 0.9233632489220088, "profit_margin": 0.23744445031438371, "quarter": 2, "return_on_assets": 0.2154533003822702, "return_on_equity": 0.3409386108737226 }, { "asset_turnover_ratio": 0.8875379928761719, "current_ratio": 1.109504634913186, "debt_to_equity_ratio": 0.9284736948905506, "profit_margin": 0.23330591926903402, "quarter": 3, "return_on_assets": 0.20706786731416865, "return_on_equity": 0.33082227270368314 }, { "asset_turnover_ratio": 0.8681261173913489, "current_ratio": 1.29908999519975, "debt_to_equity_ratio": 0.9313714112396316, "profit_margin": 0.23065914896551337, "quarter": 4, "return_on_assets": 0.2002412314322239, "return_on_equity": 0.32221871704751104 } ], "income_statement": [ { "depreciation": 527320, "expenses": 7077748, "income_tax": 771692, "marketing_expense": 978834, "net_income": 3226664, "net_profit": 2454972, "operational_expense": 3797302, "product_revenue": 3520820, "quarter": 1, "rd_expense": 1196695, "revenue": 10304412, "salaries_expense": 2454214, "service_revenue": 6783592 }, { "depreciation": 682006, "expenses": 7136397, "income_tax": 730290, "marketing_expense": 808171, "net_income": 3179818, "net_profit": 2449528, "operational_expense": 4899124, "product_revenue": 3693511, "quarter": 2, "rd_expense": 1078849, "revenue": 10316215, "salaries_expense": 2260810, "service_revenue": 6622704 }, { "depreciation": 682109, "expenses": 7195532, "income_tax": 722909, "marketing_expense": 743241, "net_income": 3132500, "net_profit": 2409591, "operational_expense": 4600018, "product_revenue": 2714352, "quarter": 3, "rd_expense": 1129105, "revenue": 10328032, "salaries_expense": 2169864, "service_revenue": 7613680 }, { "depreciation": 688167, "expenses": 7255158, "income_tax": 699721, "marketing_expense": 883714, "net_income": 3084705, "net_profit": 2384984, "operational_expense": 4846020, "product_revenue": 3512509, "quarter": 4, "rd_expense": 1019050, "revenue": 10339863, "salaries_expense": 3448923, "service_revenue": 6827354 } ], "market_conditions": { "gdp_growth": [ 0.004751684450642942, 0.019496187698347923, 0.019925253740124094, 0.023245413867399447 ], "inflation_rate": [ 0.015470639443831244, 0.01186066835852063, 0.01658544328979962, 0.019232161368913737 ], "interest_rate": [ 0.026886453423212654, 0.02638020108325744, 0.02642786082165185, 0.03381071031533777 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 73916, "billable_hours_per_employee": 109, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 10764229, "net_revenue": 8671178, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 44241 }, { "average_project_size": 99923, "billable_hours_per_employee": 120, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 11251966, "net_revenue": 8784498, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 44819 }, { "average_project_size": 107072, "billable_hours_per_employee": 153, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 10279994, "net_revenue": 8899299, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 45405 }, { "average_project_size": 59196, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 11583215, "net_revenue": 9015601, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 45998 } ], "balance_sheet": [ { "assets": 11003570, "current_assets": 4687503, "current_liabilities": 2561555, "equity": 7491364, "fixed_assets": 6316067, "liabilities": 4938526, "long_term_liabilities": 2376971, "quarter": 1 }, { "assets": 11282903, "current_assets": 4511783, "current_liabilities": 2619849, "equity": 7940369, "fixed_assets": 6771120, "liabilities": 5000476, "long_term_liabilities": 2380627, "quarter": 2 }, { "assets": 11569328, "current_assets": 3925053, "current_liabilities": 2761739, "equity": 8032191, "fixed_assets": 7644275, "liabilities": 5063202, "long_term_liabilities": 2301463, "quarter": 3 }, { "assets": 11863024, "current_assets": 4518853, "current_liabilities": 2455223, "equity": 8466159, "fixed_assets": 7344171, "liabilities": 5126715, "long_term_liabilities": 2671492, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12696, "financing_cash_flow": -167559, "investing_cash_flow": -235644, "net_cash_flow": 1838541, "operating_cash_flow": 1969672, "quarter": 1 }, { "change_in_working_capital": -4616, "financing_cash_flow": -109036, "investing_cash_flow": -155203, "net_cash_flow": 1619486, "operating_cash_flow": 2039524, "quarter": 2 }, { "change_in_working_capital": 90049, "financing_cash_flow": -136235, "investing_cash_flow": -347286, "net_cash_flow": 1952996, "operating_cash_flow": 2087894, "quarter": 3 }, { "change_in_working_capital": -87144, "financing_cash_flow": -48694, "investing_cash_flow": -313877, "net_cash_flow": 2094342, "operating_cash_flow": 2353725, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7880331565119321, "current_ratio": 1.8299443111703633, "debt_to_equity_ratio": 0.6592292137987155, "profit_margin": 0.16448976136806326, "quarter": 1, "return_on_assets": 0.12962338586476935, "return_on_equity": 0.1903952337651728 }, { "asset_turnover_ratio": 0.7785671825770372, "current_ratio": 1.7221538340568483, "debt_to_equity_ratio": 0.6297536046498595, "profit_margin": 0.18873497381409843, "quarter": 2, "return_on_assets": 0.14694285681619348, "return_on_equity": 0.20879911248457092 }, { "asset_turnover_ratio": 0.7692148584602321, "current_ratio": 1.4212251773248668, "debt_to_equity_ratio": 0.6303637450852451, "profit_margin": 0.17148148410341085, "quarter": 3, "return_on_assets": 0.1319061055231557, "return_on_equity": 0.18999361444467644 }, { "asset_turnover_ratio": 0.759974943994044, "current_ratio": 1.8405061373243896, "debt_to_equity_ratio": 0.6055538290740818, "profit_margin": 0.19187295444862745, "quarter": 4, "return_on_assets": 0.1458186378110674, "return_on_equity": 0.2043252435962991 } ], "income_statement": [ { "depreciation": 543352, "expenses": 6638000, "income_tax": 606858, "marketing_expense": 1103951, "net_income": 2033178, "net_profit": 1426320, "operational_expense": 4203359, "product_revenue": 2139252, "quarter": 1, "rd_expense": 1301378, "revenue": 8671178, "salaries_expense": 3285017, "service_revenue": 6531926 }, { "depreciation": 381582, "expenses": 6697625, "income_tax": 428931, "marketing_expense": 1315356, "net_income": 2086873, "net_profit": 1657942, "operational_expense": 4307697, "product_revenue": 3272131, "quarter": 2, "rd_expense": 1036948, "revenue": 8784498, "salaries_expense": 3059794, "service_revenue": 5512367 }, { "depreciation": 561829, "expenses": 6757785, "income_tax": 615449, "marketing_expense": 811925, "net_income": 2141514, "net_profit": 1526065, "operational_expense": 4012633, "product_revenue": 2961960, "quarter": 3, "rd_expense": 815612, "revenue": 8899299, "salaries_expense": 2584388, "service_revenue": 5937339 }, { "depreciation": 623875, "expenses": 6818486, "income_tax": 467265, "marketing_expense": 733620, "net_income": 2197115, "net_profit": 1729850, "operational_expense": 3992733, "product_revenue": 1956625, "quarter": 4, "rd_expense": 1202947, "revenue": 9015601, "salaries_expense": 2883281, "service_revenue": 7058976 } ], "market_conditions": { "gdp_growth": [ 0.038007436102719436, 0.02172801262729302, 0.023236002314302787, 0.033935993092723875 ], "inflation_rate": [ 0.01677685088698972, 0.010939372414843527, 0.009737303335428656, 0.017634702364637125 ], "interest_rate": [ 0.03136722417880668, 0.02334561814372324, 0.02350336507639752, 0.027051917639996766 ], "year": 1996 }, "random_event": { "description": "Hunter, Smith and Michael Technology Adoption in 1996", "impact": -0.01, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 193140, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 7387361, "net_revenue": 6162804, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 31443 }, { "average_project_size": 199076, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 7427665, "net_revenue": 6010088, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 30664 }, { "average_project_size": 104777, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 6922408, "net_revenue": 5861157, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 29904 }, { "average_project_size": 120723, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 6888676, "net_revenue": 5715916, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 29163 } ], "balance_sheet": [ { "assets": 8591581, "current_assets": 3943393, "current_liabilities": 3039095, "equity": 4961086, "fixed_assets": 4648188, "liabilities": 5065653, "long_term_liabilities": 2026558, "quarter": 1 }, { "assets": 8827655, "current_assets": 3033426, "current_liabilities": 2534799, "equity": 4979005, "fixed_assets": 5794229, "liabilities": 5135529, "long_term_liabilities": 2600730, "quarter": 2 }, { "assets": 9070216, "current_assets": 3700451, "current_liabilities": 3095704, "equity": 5109159, "fixed_assets": 5369765, "liabilities": 5206369, "long_term_liabilities": 2110665, "quarter": 3 }, { "assets": 9319443, "current_assets": 4404565, "current_liabilities": 2852748, "equity": 5366784, "fixed_assets": 4914878, "liabilities": 5278186, "long_term_liabilities": 2425438, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59566, "financing_cash_flow": 67604, "investing_cash_flow": -148071, "net_cash_flow": 1396477, "operating_cash_flow": 1708072, "quarter": 1 }, { "change_in_working_capital": -81130, "financing_cash_flow": 112544, "investing_cash_flow": -219925, "net_cash_flow": 1068399, "operating_cash_flow": 1618383, "quarter": 2 }, { "change_in_working_capital": 25946, "financing_cash_flow": 192308, "investing_cash_flow": -217986, "net_cash_flow": 987012, "operating_cash_flow": 1555975, "quarter": 3 }, { "change_in_working_capital": -85839, "financing_cash_flow": -184627, "investing_cash_flow": -171036, "net_cash_flow": 1020689, "operating_cash_flow": 1543578, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7173073267888646, "current_ratio": 1.2975550287174307, "debt_to_equity_ratio": 1.021077441511798, "profit_margin": 0.23287419168287682, "quarter": 1, "return_on_assets": 0.16704236391416202, "return_on_equity": 0.2892830319813041 }, { "asset_turnover_ratio": 0.6808249756022409, "current_ratio": 1.1967126387536053, "debt_to_equity_ratio": 1.0314368031363697, "profit_margin": 0.2141198265316581, "quarter": 2, "return_on_assets": 0.14577812567437218, "return_on_equity": 0.2584610780668025 }, { "asset_turnover_ratio": 0.6461981721273231, "current_ratio": 1.1953503952574278, "debt_to_equity_ratio": 1.0190266147520561, "profit_margin": 0.21246863034039185, "quarter": 3, "return_on_assets": 0.1372968405603571, "return_on_equity": 0.2437410932014447 }, { "asset_turnover_ratio": 0.6133323633182799, "current_ratio": 1.5439726887898966, "debt_to_equity_ratio": 0.9834914168336195, "profit_margin": 0.23190106362654733, "quarter": 4, "return_on_assets": 0.14223242741009307, "return_on_equity": 0.2469872087268651 } ], "income_statement": [ { "depreciation": 272914, "expenses": 4272434, "income_tax": 455212, "marketing_expense": 662895, "net_income": 1890370, "net_profit": 1435158, "operational_expense": 2147913, "product_revenue": 2102414, "quarter": 1, "rd_expense": 485397, "revenue": 6162804, "salaries_expense": 2112106, "service_revenue": 4060390 }, { "depreciation": 331504, "expenses": 4190305, "income_tax": 532904, "marketing_expense": 731500, "net_income": 1819783, "net_profit": 1286879, "operational_expense": 2436330, "product_revenue": 1265814, "quarter": 2, "rd_expense": 498157, "revenue": 6010088, "salaries_expense": 1779827, "service_revenue": 4744274 }, { "depreciation": 310663, "expenses": 4109756, "income_tax": 506089, "marketing_expense": 672642, "net_income": 1751401, "net_profit": 1245312, "operational_expense": 2204869, "product_revenue": 1674488, "quarter": 3, "rd_expense": 533200, "revenue": 5861157, "salaries_expense": 1517170, "service_revenue": 4186669 }, { "depreciation": 218051, "expenses": 4030755, "income_tax": 359634, "marketing_expense": 532733, "net_income": 1685161, "net_profit": 1325527, "operational_expense": 2723387, "product_revenue": 1605498, "quarter": 4, "rd_expense": 561398, "revenue": 5715916, "salaries_expense": 1786199, "service_revenue": 4110418 } ], "market_conditions": { "gdp_growth": [ 0.02569960571045589, 0.029698109567645438, 0.017113530365400063, 0.027622651809559425 ], "inflation_rate": [ 0.00932657532031071, 0.016967725963080747, 0.014048426019942651, 0.010662530296746759 ], "interest_rate": [ 0.03348449986468826, 0.038247683782721455, 0.037162496329441075, 0.030713714260751254 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 89787, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 14904158, "net_revenue": 11935449, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 60895 }, { "average_project_size": 193236, "billable_hours_per_employee": 101, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 13787635, "net_revenue": 11825370, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 60334 }, { "average_project_size": 57764, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 14463449, "net_revenue": 11716307, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 59777 }, { "average_project_size": 95229, "billable_hours_per_employee": 98, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 13903473, "net_revenue": 11608250, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 59226 } ], "balance_sheet": [ { "assets": 13561840, "current_assets": 6104286, "current_liabilities": 3528185, "equity": 9482207, "fixed_assets": 7457554, "liabilities": 7067114, "long_term_liabilities": 3538929, "quarter": 1 }, { "assets": 13880382, "current_assets": 6713760, "current_liabilities": 3389357, "equity": 9683533, "fixed_assets": 7166622, "liabilities": 7142052, "long_term_liabilities": 3752695, "quarter": 2 }, { "assets": 14206406, "current_assets": 6490206, "current_liabilities": 4268295, "equity": 9919630, "fixed_assets": 7716200, "liabilities": 7217784, "long_term_liabilities": 2949489, "quarter": 3 }, { "assets": 14540087, "current_assets": 5596870, "current_liabilities": 3783198, "equity": 9995574, "fixed_assets": 8943217, "liabilities": 7294320, "long_term_liabilities": 3511122, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71809, "financing_cash_flow": 96064, "investing_cash_flow": -184326, "net_cash_flow": 2956843, "operating_cash_flow": 3400965, "quarter": 1 }, { "change_in_working_capital": -68711, "financing_cash_flow": 150616, "investing_cash_flow": -358674, "net_cash_flow": 3070572, "operating_cash_flow": 3357433, "quarter": 2 }, { "change_in_working_capital": -94182, "financing_cash_flow": -192380, "investing_cash_flow": -329075, "net_cash_flow": 2874027, "operating_cash_flow": 3404327, "quarter": 3 }, { "change_in_working_capital": 89230, "financing_cash_flow": -126768, "investing_cash_flow": -411753, "net_cash_flow": 3274682, "operating_cash_flow": 3392731, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8800759336491214, "current_ratio": 1.7301490709812553, "debt_to_equity_ratio": 0.7453026494781225, "profit_margin": 0.25030319345338414, "quarter": 1, "return_on_assets": 0.22028581667384367, "return_on_equity": 0.3150617783391567 }, { "asset_turnover_ratio": 0.8519484550209064, "current_ratio": 1.9808358930617223, "debt_to_equity_ratio": 0.7375461001681928, "profit_margin": 0.24905799987653662, "quarter": 2, "return_on_assets": 0.2121845782054125, "return_on_equity": 0.304145501440435 }, { "asset_turnover_ratio": 0.8247199889965132, "current_ratio": 1.520561723123636, "debt_to_equity_ratio": 0.7276263328370111, "profit_margin": 0.25016483436290976, "quarter": 3, "return_on_assets": 0.20631593944309348, "return_on_equity": 0.2954755368899848 }, { "asset_turnover_ratio": 0.7983617979727357, "current_ratio": 1.4794018182500626, "debt_to_equity_ratio": 0.7297549895583786, "profit_margin": 0.2368838541554498, "quarter": 4, "return_on_assets": 0.18911901971425618, "return_on_equity": 0.2751024603489505 } ], "income_statement": [ { "depreciation": 413484, "expenses": 8198079, "income_tax": 749889, "marketing_expense": 1466036, "net_income": 3737370, "net_profit": 2987481, "operational_expense": 4902058, "product_revenue": 3651740, "quarter": 1, "rd_expense": 1232627, "revenue": 11935449, "salaries_expense": 2517118, "service_revenue": 8283709 }, { "depreciation": 412230, "expenses": 8073681, "income_tax": 806486, "marketing_expense": 1421073, "net_income": 3751689, "net_profit": 2945203, "operational_expense": 4342333, "product_revenue": 3553106, "quarter": 2, "rd_expense": 878104, "revenue": 11825370, "salaries_expense": 2747008, "service_revenue": 8272264 }, { "depreciation": 473319, "expenses": 7951171, "income_tax": 834128, "marketing_expense": 812856, "net_income": 3765136, "net_profit": 2931008, "operational_expense": 5532739, "product_revenue": 3218836, "quarter": 3, "rd_expense": 1397600, "revenue": 11716307, "salaries_expense": 3635686, "service_revenue": 8497471 }, { "depreciation": 642924, "expenses": 7830519, "income_tax": 1027924, "marketing_expense": 1076018, "net_income": 3777731, "net_profit": 2749807, "operational_expense": 4155977, "product_revenue": 3809132, "quarter": 4, "rd_expense": 1226906, "revenue": 11608250, "salaries_expense": 2707198, "service_revenue": 7799118 } ], "market_conditions": { "gdp_growth": [ 0.0233394031051024, 0.029299826766616383, 0.019158799677953427, 0.02501534021272663 ], "inflation_rate": [ 0.015534563571243245, 0.022093936624548956, 0.017618497260497867, 0.016882543213641472 ], "interest_rate": [ 0.03869952970148032, 0.03534159655830925, 0.03822162478637629, 0.03823466875588133 ], "year": 1998 }, "random_event": { "description": "Hunter, Smith and Michael Award Nomination in 1998", "impact": 0.1, "type": "Award Nomination" }, "year": 1998 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1999, "industry": "Advertising", "location": "Port Jontown", "name": "Greene, Todd and Carrillo", "num_employees": 369, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.greene,toddandcarrillo.com" }

[ { "advertising_kpis": [ { "average_project_size": 155474, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 13594238, "net_revenue": 10489821, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 28428 }, { "average_project_size": 146147, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 13103156, "net_revenue": 10300586, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 27915 }, { "average_project_size": 71819, "billable_hours_per_employee": 132, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 11482252, "net_revenue": 10114765, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 27411 }, { "average_project_size": 198925, "billable_hours_per_employee": 116, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 12388234, "net_revenue": 9932296, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 26917 } ], "balance_sheet": [ { "assets": 11298869, "current_assets": 4380715, "current_liabilities": 3069531, "equity": 8276799, "fixed_assets": 6918154, "liabilities": 5149568, "long_term_liabilities": 2080037, "quarter": 1 }, { "assets": 11636748, "current_assets": 4246858, "current_liabilities": 2485870, "equity": 8645173, "fixed_assets": 7389890, "liabilities": 5248322, "long_term_liabilities": 2762452, "quarter": 2 }, { "assets": 11984730, "current_assets": 4044009, "current_liabilities": 3010678, "equity": 8675155, "fixed_assets": 7940721, "liabilities": 5348969, "long_term_liabilities": 2338291, "quarter": 3 }, { "assets": 12343118, "current_assets": 5715057, "current_liabilities": 2262062, "equity": 9104400, "fixed_assets": 6628061, "liabilities": 5451547, "long_term_liabilities": 3189485, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99093, "financing_cash_flow": 196295, "investing_cash_flow": -381809, "net_cash_flow": 2454808, "operating_cash_flow": 2694057, "quarter": 1 }, { "change_in_working_capital": -59096, "financing_cash_flow": -192917, "investing_cash_flow": -377655, "net_cash_flow": 2399453, "operating_cash_flow": 2860202, "quarter": 2 }, { "change_in_working_capital": -81033, "financing_cash_flow": -199534, "investing_cash_flow": -272331, "net_cash_flow": 2179948, "operating_cash_flow": 2566944, "quarter": 3 }, { "change_in_working_capital": 99362, "financing_cash_flow": 68905, "investing_cash_flow": -138910, "net_cash_flow": 2650996, "operating_cash_flow": 2774295, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9283956650882491, "current_ratio": 1.4271610223190447, "debt_to_equity_ratio": 0.6221690293554307, "profit_margin": 0.20281547225639027, "quarter": 1, "return_on_assets": 0.18829300525565879, "return_on_equity": 0.2570435744543271 }, { "asset_turnover_ratio": 0.8851773708599687, "current_ratio": 1.7083990715524142, "debt_to_equity_ratio": 0.6070812001101655, "profit_margin": 0.21908918579972053, "quarter": 2, "return_on_assets": 0.19393278947004783, "return_on_equity": 0.2610412770224494 }, { "asset_turnover_ratio": 0.8439710364772506, "current_ratio": 1.3432220250720934, "debt_to_equity_ratio": 0.6165848333545625, "profit_margin": 0.20162544557387146, "quarter": 3, "return_on_assets": 0.17016603628116778, "return_on_equity": 0.23508444517706023 }, { "asset_turnover_ratio": 0.8046829010303556, "current_ratio": 2.526481148615732, "debt_to_equity_ratio": 0.5987815781380431, "profit_margin": 0.22279128612357102, "quarter": 4, "return_on_assets": 0.17927633844219912, "return_on_equity": 0.24305050305346865 } ], "income_statement": [ { "depreciation": 566559, "expenses": 7643265, "income_tax": 719058, "marketing_expense": 1242202, "net_income": 2846556, "net_profit": 2127498, "operational_expense": 4405460, "product_revenue": 2704976, "quarter": 1, "rd_expense": 985708, "revenue": 10489821, "salaries_expense": 2635181, "service_revenue": 7784845 }, { "depreciation": 603455, "expenses": 7435708, "income_tax": 608131, "marketing_expense": 1253336, "net_income": 2864878, "net_profit": 2256747, "operational_expense": 4207279, "product_revenue": 3082693, "quarter": 2, "rd_expense": 804867, "revenue": 10300586, "salaries_expense": 2364127, "service_revenue": 7217893 }, { "depreciation": 527550, "expenses": 7233789, "income_tax": 841582, "marketing_expense": 877664, "net_income": 2880976, "net_profit": 2039394, "operational_expense": 3867857, "product_revenue": 3542775, "quarter": 3, "rd_expense": 837495, "revenue": 10114765, "salaries_expense": 2204769, "service_revenue": 6571990 }, { "depreciation": 561466, "expenses": 7037352, "income_tax": 682115, "marketing_expense": 760514, "net_income": 2894944, "net_profit": 2212829, "operational_expense": 3638449, "product_revenue": 3855752, "quarter": 4, "rd_expense": 1298501, "revenue": 9932296, "salaries_expense": 2218653, "service_revenue": 6076544 } ], "market_conditions": { "gdp_growth": [ 0.019549683604535864, 0.014615494048532598, 0.025347025357111332, 0.016511101990761026 ], "inflation_rate": [ 0.01861975459719969, 0.021343563623871374, 0.013700662112552503, 0.01666009504562967 ], "interest_rate": [ 0.03831842318691644, 0.034190939352594464, 0.039779329272816806, 0.03167181683724532 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 176397, "billable_hours_per_employee": 92, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 20998457, "net_revenue": 16483467, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 44671 }, { "average_project_size": 163572, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 20913721, "net_revenue": 16241958, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 44016 }, { "average_project_size": 174965, "billable_hours_per_employee": 149, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 18685205, "net_revenue": 16003988, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 43371 }, { "average_project_size": 67093, "billable_hours_per_employee": 141, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 18156897, "net_revenue": 15769504, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 42736 } ], "balance_sheet": [ { "assets": 22349898, "current_assets": 9949139, "current_liabilities": 6163182, "equity": 16564920, "fixed_assets": 12400759, "liabilities": 10492426, "long_term_liabilities": 4329244, "quarter": 1 }, { "assets": 22686818, "current_assets": 7709066, "current_liabilities": 4541154, "equity": 16604611, "fixed_assets": 14977752, "liabilities": 10619250, "long_term_liabilities": 6078096, "quarter": 2 }, { "assets": 23028818, "current_assets": 8142661, "current_liabilities": 4744905, "equity": 16912911, "fixed_assets": 14886157, "liabilities": 10747606, "long_term_liabilities": 6002701, "quarter": 3 }, { "assets": 23375973, "current_assets": 10730395, "current_liabilities": 6410168, "equity": 16993015, "fixed_assets": 12645578, "liabilities": 10877514, "long_term_liabilities": 4467346, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46401, "financing_cash_flow": 9243, "investing_cash_flow": -270271, "net_cash_flow": 4534282, "operating_cash_flow": 5219951, "quarter": 1 }, { "change_in_working_capital": 78001, "financing_cash_flow": -155789, "investing_cash_flow": -198347, "net_cash_flow": 4998822, "operating_cash_flow": 5315184, "quarter": 2 }, { "change_in_working_capital": -35024, "financing_cash_flow": -102191, "investing_cash_flow": -187086, "net_cash_flow": 5210200, "operating_cash_flow": 5526900, "quarter": 3 }, { "change_in_working_capital": 91590, "financing_cash_flow": 103880, "investing_cash_flow": -223713, "net_cash_flow": 4727361, "operating_cash_flow": 5137697, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7375186678704305, "current_ratio": 1.6142860944233028, "debt_to_equity_ratio": 0.6334124161179167, "profit_margin": 0.28558603599594673, "quarter": 1, "return_on_assets": 0.21062503283012746, "return_on_equity": 0.2841817527642754 }, { "asset_turnover_ratio": 0.7159204962106188, "current_ratio": 1.697600653930697, "debt_to_equity_ratio": 0.6395362107549524, "profit_margin": 0.27934088981143773, "quarter": 2, "return_on_assets": 0.19998586844572033, "return_on_equity": 0.2732399452176266 }, { "asset_turnover_ratio": 0.6949548170470582, "current_ratio": 1.7160851481747263, "debt_to_equity_ratio": 0.6354675431095215, "profit_margin": 0.2894090522937158, "quarter": 3, "return_on_assets": 0.20112621498854175, "return_on_equity": 0.2738558134670016 }, { "asset_turnover_ratio": 0.6746031063605352, "current_ratio": 1.6739647073212434, "debt_to_equity_ratio": 0.6401167773935349, "profit_margin": 0.2850156859721143, "quarter": 4, "return_on_assets": 0.19227246711826712, "return_on_equity": 0.264494323108642 } ], "income_statement": [ { "depreciation": 512503, "expenses": 9915058, "income_tax": 1860961, "marketing_expense": 1246062, "net_income": 6568409, "net_profit": 4707448, "operational_expense": 6037227, "product_revenue": 5731075, "quarter": 1, "rd_expense": 1897703, "revenue": 16483467, "salaries_expense": 2982968, "service_revenue": 10752392 }, { "depreciation": 778141, "expenses": 9800228, "income_tax": 1904687, "marketing_expense": 1399278, "net_income": 6441730, "net_profit": 4537043, "operational_expense": 5882029, "product_revenue": 5692439, "quarter": 2, "rd_expense": 1407995, "revenue": 16241958, "salaries_expense": 4408768, "service_revenue": 10549519 }, { "depreciation": 895201, "expenses": 9686728, "income_tax": 1685561, "marketing_expense": 1446567, "net_income": 6317260, "net_profit": 4631699, "operational_expense": 5174589, "product_revenue": 3292773, "quarter": 3, "rd_expense": 1541287, "revenue": 16003988, "salaries_expense": 3043745, "service_revenue": 12711215 }, { "depreciation": 643141, "expenses": 9574543, "income_tax": 1700405, "marketing_expense": 1236493, "net_income": 6194961, "net_profit": 4494556, "operational_expense": 6408969, "product_revenue": 3618637, "quarter": 4, "rd_expense": 1028218, "revenue": 15769504, "salaries_expense": 3939221, "service_revenue": 12150867 } ], "market_conditions": { "gdp_growth": [ 0.026699443926724763, 0.023572070323081624, 0.018779520676031218, 0.02704212342663518 ], "inflation_rate": [ 0.014491674106629809, 0.014909100163228644, 0.01959001922212913, 0.020777266249966786 ], "interest_rate": [ 0.02432901915539178, 0.025953728173187182, 0.021738301207183116, 0.024755169011438316 ], "year": 2000 }, "random_event": { "description": "Greene, Todd and Carrillo Economic Slowdown Impact in 2000", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 154335, "billable_hours_per_employee": 148, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 22409553, "net_revenue": 19992969, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 54181 }, { "average_project_size": 186965, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 23142815, "net_revenue": 19747503, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 53516 }, { "average_project_size": 112657, "billable_hours_per_employee": 145, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 21778574, "net_revenue": 19505052, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 52859 }, { "average_project_size": 80625, "billable_hours_per_employee": 138, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 22589672, "net_revenue": 19265578, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 52210 } ], "balance_sheet": [ { "assets": 25170330, "current_assets": 9528738, "current_liabilities": 5926114, "equity": 16740241, "fixed_assets": 15641592, "liabilities": 13358613, "long_term_liabilities": 7432499, "quarter": 1 }, { "assets": 25733181, "current_assets": 12647322, "current_liabilities": 6688371, "equity": 16898612, "fixed_assets": 13085859, "liabilities": 13660279, "long_term_liabilities": 6971908, "quarter": 2 }, { "assets": 26308618, "current_assets": 12125008, "current_liabilities": 6250837, "equity": 17627717, "fixed_assets": 14183610, "liabilities": 13968758, "long_term_liabilities": 7717921, "quarter": 3 }, { "assets": 26896923, "current_assets": 8812330, "current_liabilities": 5762036, "equity": 17543029, "fixed_assets": 18084593, "liabilities": 14284203, "long_term_liabilities": 8522167, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41044, "financing_cash_flow": -184613, "investing_cash_flow": -138632, "net_cash_flow": 5892897, "operating_cash_flow": 6238577, "quarter": 1 }, { "change_in_working_capital": 31197, "financing_cash_flow": 124040, "investing_cash_flow": -134454, "net_cash_flow": 6016500, "operating_cash_flow": 5947305, "quarter": 2 }, { "change_in_working_capital": 19132, "financing_cash_flow": -153048, "investing_cash_flow": -441331, "net_cash_flow": 5836140, "operating_cash_flow": 6494333, "quarter": 3 }, { "change_in_working_capital": 35994, "financing_cash_flow": -189372, "investing_cash_flow": -283231, "net_cash_flow": 5716484, "operating_cash_flow": 5711658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7943069876318666, "current_ratio": 1.6079235060277275, "debt_to_equity_ratio": 0.7979940671105034, "profit_margin": 0.24651286159649424, "quarter": 1, "return_on_assets": 0.19580688850722258, "return_on_equity": 0.2944117710133325 }, { "asset_turnover_ratio": 0.7673945556905694, "current_ratio": 1.8909420545002662, "debt_to_equity_ratio": 0.8083669238633326, "profit_margin": 0.24437064270859968, "quarter": 2, "return_on_assets": 0.1875287007851847, "return_on_equity": 0.2855684241995733 }, { "asset_turnover_ratio": 0.7413940177321363, "current_ratio": 1.9397415098170052, "debt_to_equity_ratio": 0.7924314872992345, "profit_margin": 0.27110191759550295, "quarter": 3, "return_on_assets": 0.20099333990101648, "return_on_equity": 0.2999740125167655 }, { "asset_turnover_ratio": 0.7162744229144724, "current_ratio": 1.5293778102045874, "debt_to_equity_ratio": 0.814238122732397, "profit_margin": 0.25591285140783215, "quarter": 4, "return_on_assets": 0.1833038299585421, "return_on_equity": 0.28104091944441295 } ], "income_statement": [ { "depreciation": 1310053, "expenses": 13133791, "income_tax": 1930654, "marketing_expense": 1460743, "net_income": 6859178, "net_profit": 4928524, "operational_expense": 8634977, "product_revenue": 7382035, "quarter": 1, "rd_expense": 1609259, "revenue": 19992969, "salaries_expense": 6346394, "service_revenue": 12610934 }, { "depreciation": 1121595, "expenses": 12972901, "income_tax": 1948892, "marketing_expense": 1404281, "net_income": 6774602, "net_profit": 4825710, "operational_expense": 8135565, "product_revenue": 5321049, "quarter": 2, "rd_expense": 1320934, "revenue": 19747503, "salaries_expense": 5401031, "service_revenue": 14426454 }, { "depreciation": 1206476, "expenses": 12813982, "income_tax": 1403213, "marketing_expense": 1386932, "net_income": 6691070, "net_profit": 5287857, "operational_expense": 6544833, "product_revenue": 6736015, "quarter": 3, "rd_expense": 2267798, "revenue": 19505052, "salaries_expense": 4826617, "service_revenue": 12769037 }, { "depreciation": 781349, "expenses": 12657010, "income_tax": 1678259, "marketing_expense": 2059207, "net_income": 6608568, "net_profit": 4930309, "operational_expense": 8015635, "product_revenue": 5213676, "quarter": 4, "rd_expense": 1892476, "revenue": 19265578, "salaries_expense": 5822435, "service_revenue": 14051902 } ], "market_conditions": { "gdp_growth": [ 0.016709804073849928, 0.013847157042695221, 0.008585906406423647, 0.018529939310810165 ], "inflation_rate": [ 0.018406005381187106, 0.016382267962730398, 0.02097013257771921, 0.015882508501388944 ], "interest_rate": [ 0.02990593085063428, 0.0295582939559757, 0.033818997647534425, 0.036643027586494015 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 63282, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 22407726, "net_revenue": 17284373, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 46841 }, { "average_project_size": 141102, "billable_hours_per_employee": 130, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 21914227, "net_revenue": 17039608, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 46178 }, { "average_project_size": 125035, "billable_hours_per_employee": 153, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 20692854, "net_revenue": 16798310, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 45524 }, { "average_project_size": 143821, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 19719333, "net_revenue": 16560429, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 44879 } ], "balance_sheet": [ { "assets": 24818267, "current_assets": 8825655, "current_liabilities": 8217591, "equity": 13988656, "fixed_assets": 15992612, "liabilities": 14371277, "long_term_liabilities": 6153686, "quarter": 1 }, { "assets": 25690541, "current_assets": 8394693, "current_liabilities": 7743670, "equity": 14579821, "fixed_assets": 17295848, "liabilities": 14717451, "long_term_liabilities": 6973781, "quarter": 2 }, { "assets": 26593473, "current_assets": 12696366, "current_liabilities": 6107673, "equity": 15086699, "fixed_assets": 13897107, "liabilities": 15071964, "long_term_liabilities": 8964291, "quarter": 3 }, { "assets": 27528140, "current_assets": 13351374, "current_liabilities": 6789405, "equity": 15668378, "fixed_assets": 14176766, "liabilities": 15435016, "long_term_liabilities": 8645611, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65483, "financing_cash_flow": 86392, "investing_cash_flow": -189864, "net_cash_flow": 4186061, "operating_cash_flow": 4728646, "quarter": 1 }, { "change_in_working_capital": -8660, "financing_cash_flow": -135027, "investing_cash_flow": -238254, "net_cash_flow": 4259587, "operating_cash_flow": 4392565, "quarter": 2 }, { "change_in_working_capital": -723, "financing_cash_flow": 25099, "investing_cash_flow": -184832, "net_cash_flow": 4144823, "operating_cash_flow": 4496157, "quarter": 3 }, { "change_in_working_capital": -15671, "financing_cash_flow": -86370, "investing_cash_flow": -411174, "net_cash_flow": 4005192, "operating_cash_flow": 4224377, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6964375473920077, "current_ratio": 1.0739954081433354, "debt_to_equity_ratio": 1.027352234553484, "profit_margin": 0.20490566825883705, "quarter": 1, "return_on_assets": 0.14270400104890482, "return_on_equity": 0.25318129204120826 }, { "asset_turnover_ratio": 0.6632638837773015, "current_ratio": 1.084071635284045, "debt_to_equity_ratio": 1.0094397592398425, "profit_margin": 0.21166748671683058, "quarter": 2, "return_on_assets": 0.14039139930918543, "return_on_equity": 0.24737827714071386 }, { "asset_turnover_ratio": 0.6316704102544259, "current_ratio": 2.0787566721401096, "debt_to_equity_ratio": 0.9990233118590091, "profit_margin": 0.21223504031060267, "quarter": 3, "return_on_assets": 0.134062594983363, "return_on_equity": 0.23631345730434472 }, { "asset_turnover_ratio": 0.6015818358959232, "current_ratio": 1.9665013355367664, "debt_to_equity_ratio": 0.9851061801036457, "profit_margin": 0.21589138783783923, "quarter": 4, "return_on_assets": 0.1298763374496061, "return_on_equity": 0.22818277680050864 } ], "income_statement": [ { "depreciation": 1186980, "expenses": 12543614, "income_tax": 1199093, "marketing_expense": 2188304, "net_income": 4740759, "net_profit": 3541666, "operational_expense": 8202303, "product_revenue": 5279584, "quarter": 1, "rd_expense": 1674863, "revenue": 17284373, "salaries_expense": 5178367, "service_revenue": 12004789 }, { "depreciation": 785834, "expenses": 12385059, "income_tax": 1047818, "marketing_expense": 2290559, "net_income": 4654549, "net_profit": 3606731, "operational_expense": 6334007, "product_revenue": 6390237, "quarter": 2, "rd_expense": 1329691, "revenue": 17039608, "salaries_expense": 5997850, "service_revenue": 10649371 }, { "depreciation": 930967, "expenses": 12228509, "income_tax": 1004611, "marketing_expense": 1618836, "net_income": 4569801, "net_profit": 3565190, "operational_expense": 6979452, "product_revenue": 4605633, "quarter": 3, "rd_expense": 1525196, "revenue": 16798310, "salaries_expense": 4154364, "service_revenue": 12192677 }, { "depreciation": 649123, "expenses": 12073938, "income_tax": 911237, "marketing_expense": 2251097, "net_income": 4486491, "net_profit": 3575254, "operational_expense": 6631168, "product_revenue": 3850793, "quarter": 4, "rd_expense": 1242178, "revenue": 16560429, "salaries_expense": 4495445, "service_revenue": 12709636 } ], "market_conditions": { "gdp_growth": [ 0.019889269996580708, 0.022003582974956845, 0.029106630795728297, 0.028479223091002107 ], "inflation_rate": [ 0.008514832772159565, 0.0077289670453168915, 0.008409526549752876, 0.010349876802485523 ], "interest_rate": [ 0.03802236672140227, 0.032416329647029465, 0.03787743427615704, 0.04021478090023474 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 97552, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 13445742, "net_revenue": 11898488, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 32245 }, { "average_project_size": 169648, "billable_hours_per_employee": 139, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 13558505, "net_revenue": 11524216, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 31231 }, { "average_project_size": 196192, "billable_hours_per_employee": 90, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 14492172, "net_revenue": 11161717, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 30249 }, { "average_project_size": 195025, "billable_hours_per_employee": 132, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 13491157, "net_revenue": 10810620, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 29297 } ], "balance_sheet": [ { "assets": 16720845, "current_assets": 5416727, "current_liabilities": 4674441, "equity": 10370336, "fixed_assets": 11304118, "liabilities": 8361733, "long_term_liabilities": 3687292, "quarter": 1 }, { "assets": 17021943, "current_assets": 6625077, "current_liabilities": 4530394, "equity": 10120665, "fixed_assets": 10396866, "liabilities": 8588100, "long_term_liabilities": 4057706, "quarter": 2 }, { "assets": 17328464, "current_assets": 8650778, "current_liabilities": 4805184, "equity": 10265805, "fixed_assets": 8677686, "liabilities": 8820595, "long_term_liabilities": 4015411, "quarter": 3 }, { "assets": 17640504, "current_assets": 6179874, "current_liabilities": 4015823, "equity": 10242944, "fixed_assets": 11460630, "liabilities": 9059384, "long_term_liabilities": 5043561, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90452, "financing_cash_flow": -76712, "investing_cash_flow": -198936, "net_cash_flow": 2595353, "operating_cash_flow": 2779343, "quarter": 1 }, { "change_in_working_capital": -76419, "financing_cash_flow": -21615, "investing_cash_flow": -187585, "net_cash_flow": 2269739, "operating_cash_flow": 2520521, "quarter": 2 }, { "change_in_working_capital": -44614, "financing_cash_flow": -138003, "investing_cash_flow": -479017, "net_cash_flow": 2430738, "operating_cash_flow": 2534134, "quarter": 3 }, { "change_in_working_capital": -11932, "financing_cash_flow": -148278, "investing_cash_flow": -125595, "net_cash_flow": 2310665, "operating_cash_flow": 2296176, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7115960945753639, "current_ratio": 1.1587967416852625, "debt_to_equity_ratio": 0.8063126402076075, "profit_margin": 0.16903189716205957, "quarter": 1, "return_on_assets": 0.12028243787918613, "return_on_equity": 0.19394009991575972 }, { "asset_turnover_ratio": 0.6770211837743787, "current_ratio": 1.4623622139707937, "debt_to_equity_ratio": 0.8485707213903434, "profit_margin": 0.1463719527645091, "quarter": 2, "return_on_assets": 0.0990969127319954, "return_on_equity": 0.1666710636109386 }, { "asset_turnover_ratio": 0.6441261614416603, "current_ratio": 1.8003010914878599, "debt_to_equity_ratio": 0.85922097682549, "profit_margin": 0.1574969155731148, "quarter": 3, "return_on_assets": 0.10144788366701168, "return_on_equity": 0.17124190455595056 }, { "asset_turnover_ratio": 0.6128294293632427, "current_ratio": 1.5388810712025904, "debt_to_equity_ratio": 0.884451189033153, "profit_margin": 0.15372143318329567, "quarter": 4, "return_on_assets": 0.09420501817861893, "return_on_equity": 0.16224085575397074 } ], "income_statement": [ { "depreciation": 768119, "expenses": 9367829, "income_tax": 519435, "marketing_expense": 1298864, "net_income": 2530659, "net_profit": 2011224, "operational_expense": 6369049, "product_revenue": 3106255, "quarter": 1, "rd_expense": 1753425, "revenue": 11898488, "salaries_expense": 4510476, "service_revenue": 8792233 }, { "depreciation": 833699, "expenses": 9145477, "income_tax": 691917, "marketing_expense": 916256, "net_income": 2378739, "net_profit": 1686822, "operational_expense": 5192027, "product_revenue": 3032570, "quarter": 2, "rd_expense": 998134, "revenue": 11524216, "salaries_expense": 3163052, "service_revenue": 8491646 }, { "depreciation": 776198, "expenses": 8928403, "income_tax": 475378, "marketing_expense": 1534424, "net_income": 2233314, "net_profit": 1757936, "operational_expense": 5661771, "product_revenue": 3917418, "quarter": 3, "rd_expense": 1364118, "revenue": 11161717, "salaries_expense": 2934872, "service_revenue": 7244299 }, { "depreciation": 634352, "expenses": 8716482, "income_tax": 432314, "marketing_expense": 895344, "net_income": 2094138, "net_profit": 1661824, "operational_expense": 6001162, "product_revenue": 3723486, "quarter": 4, "rd_expense": 1089782, "revenue": 10810620, "salaries_expense": 3393229, "service_revenue": 7087134 } ], "market_conditions": { "gdp_growth": [ 0.01322751337497853, 0.017143864695757013, 0.02035600160796996, 0.014535239481259163 ], "inflation_rate": [ 0.0180194204306534, 0.015026722640800053, 0.013715474147089467, 0.015688632368220618 ], "interest_rate": [ 0.020355986218317176, 0.018391252959214524, 0.02469605125974631, 0.027313359191854656 ], "year": 2003 }, "random_event": { "description": "Greene, Todd and Carrillo Technology Adoption in 2003", "impact": -0.04, "type": "Technology Adoption" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 120538, "billable_hours_per_employee": 146, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 15106579, "net_revenue": 12785590, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 34649 }, { "average_project_size": 52501, "billable_hours_per_employee": 125, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 16404134, "net_revenue": 12735220, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 34513 }, { "average_project_size": 178181, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 14353060, "net_revenue": 12685049, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 34377 }, { "average_project_size": 179621, "billable_hours_per_employee": 98, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 15594878, "net_revenue": 12635075, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 34241 } ], "balance_sheet": [ { "assets": 16602597, "current_assets": 7990131, "current_liabilities": 4084599, "equity": 9487946, "fixed_assets": 8612466, "liabilities": 9900369, "long_term_liabilities": 5815770, "quarter": 1 }, { "assets": 16965729, "current_assets": 7713062, "current_liabilities": 5493001, "equity": 9794347, "fixed_assets": 9252667, "liabilities": 10040849, "long_term_liabilities": 4547848, "quarter": 2 }, { "assets": 17336803, "current_assets": 8110999, "current_liabilities": 5186432, "equity": 9909581, "fixed_assets": 9225804, "liabilities": 10183322, "long_term_liabilities": 4996890, "quarter": 3 }, { "assets": 17715994, "current_assets": 5422297, "current_liabilities": 5834145, "equity": 9847976, "fixed_assets": 12293697, "liabilities": 10327816, "long_term_liabilities": 4493671, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6056, "financing_cash_flow": -112492, "investing_cash_flow": -161173, "net_cash_flow": 3235076, "operating_cash_flow": 3537881, "quarter": 1 }, { "change_in_working_capital": 56764, "financing_cash_flow": 122042, "investing_cash_flow": -485981, "net_cash_flow": 2981591, "operating_cash_flow": 3593276, "quarter": 2 }, { "change_in_working_capital": -76474, "financing_cash_flow": -165004, "investing_cash_flow": -158892, "net_cash_flow": 3497448, "operating_cash_flow": 3582328, "quarter": 3 }, { "change_in_working_capital": -97080, "financing_cash_flow": -139218, "investing_cash_flow": -469433, "net_cash_flow": 3099846, "operating_cash_flow": 3311471, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7700957868217846, "current_ratio": 1.9561604456153467, "debt_to_equity_ratio": 1.0434681015258729, "profit_margin": 0.21787950340969794, "quarter": 1, "return_on_assets": 0.16778808761063105, "return_on_equity": 0.2936060133563155 }, { "asset_turnover_ratio": 0.7506438420653778, "current_ratio": 1.4041617687672003, "debt_to_equity_ratio": 1.0251677830078922, "profit_margin": 0.2253174267896432, "quarter": 2, "return_on_assets": 0.16913313892966225, "return_on_equity": 0.2929717519708052 }, { "asset_turnover_ratio": 0.731683286705167, "current_ratio": 1.5638880448061403, "debt_to_equity_ratio": 1.0276238722908668, "profit_margin": 0.2172715296566848, "quarter": 3, "return_on_assets": 0.1589739469266623, "return_on_equity": 0.2781247764158747 }, { "asset_turnover_ratio": 0.7132015849632823, "current_ratio": 0.9294073081831186, "debt_to_equity_ratio": 1.0487247328791216, "profit_margin": 0.19468012655247396, "quarter": 4, "return_on_assets": 0.13884617481807682, "return_on_equity": 0.24977701001708372 } ], "income_statement": [ { "depreciation": 752163, "expenses": 9072427, "income_tax": 927445, "marketing_expense": 954996, "net_income": 3713163, "net_profit": 2785718, "operational_expense": 5123550, "product_revenue": 3802136, "quarter": 1, "rd_expense": 1754713, "revenue": 12785590, "salaries_expense": 3789297, "service_revenue": 8983454 }, { "depreciation": 723809, "expenses": 9092357, "income_tax": 773396, "marketing_expense": 1250592, "net_income": 3642863, "net_profit": 2869467, "operational_expense": 5483031, "product_revenue": 5022896, "quarter": 2, "rd_expense": 1563013, "revenue": 12735220, "salaries_expense": 2992360, "service_revenue": 7712324 }, { "depreciation": 826228, "expenses": 9112332, "income_tax": 816617, "marketing_expense": 1769852, "net_income": 3572717, "net_profit": 2756100, "operational_expense": 5025042, "product_revenue": 4332041, "quarter": 3, "rd_expense": 1684401, "revenue": 12685049, "salaries_expense": 2965262, "service_revenue": 8353008 }, { "depreciation": 851673, "expenses": 9132350, "income_tax": 1042927, "marketing_expense": 1336560, "net_income": 3502725, "net_profit": 2459798, "operational_expense": 5886562, "product_revenue": 2752727, "quarter": 4, "rd_expense": 1480344, "revenue": 12635075, "salaries_expense": 3262351, "service_revenue": 9882348 } ], "market_conditions": { "gdp_growth": [ 0.027555923991333935, 0.015886202010486922, 0.020037394588968457, 0.0172153605724504 ], "inflation_rate": [ 0.018271593635154664, 0.016831043586627653, 0.015042373251706362, 0.01900972223615762 ], "interest_rate": [ 0.028598393324103865, 0.03248437412686119, 0.028763489658770337, 0.034330085250059386 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 174529, "billable_hours_per_employee": 104, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 18668904, "net_revenue": 16790475, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 45503 }, { "average_project_size": 62132, "billable_hours_per_employee": 108, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 20534125, "net_revenue": 16518223, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 44765 }, { "average_project_size": 56246, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 18854059, "net_revenue": 16250385, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 44039 }, { "average_project_size": 119024, "billable_hours_per_employee": 94, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 19809741, "net_revenue": 15986890, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 43325 } ], "balance_sheet": [ { "assets": 17122776, "current_assets": 7884089, "current_liabilities": 4082132, "equity": 12367061, "fixed_assets": 9238687, "liabilities": 8005331, "long_term_liabilities": 3923199, "quarter": 1 }, { "assets": 17347406, "current_assets": 6116419, "current_liabilities": 4676382, "equity": 12440699, "fixed_assets": 11230987, "liabilities": 8099346, "long_term_liabilities": 3422964, "quarter": 2 }, { "assets": 17574982, "current_assets": 5302113, "current_liabilities": 3539846, "equity": 12493263, "fixed_assets": 12272869, "liabilities": 8194464, "long_term_liabilities": 4654618, "quarter": 3 }, { "assets": 17805544, "current_assets": 7967866, "current_liabilities": 4835890, "equity": 12694699, "fixed_assets": 9837678, "liabilities": 8290700, "long_term_liabilities": 3454810, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6172, "financing_cash_flow": -135984, "investing_cash_flow": -344322, "net_cash_flow": 4470918, "operating_cash_flow": 4373077, "quarter": 1 }, { "change_in_working_capital": 7068, "financing_cash_flow": 188598, "investing_cash_flow": -331202, "net_cash_flow": 3960921, "operating_cash_flow": 4078737, "quarter": 2 }, { "change_in_working_capital": -24740, "financing_cash_flow": 115861, "investing_cash_flow": -308697, "net_cash_flow": 3669459, "operating_cash_flow": 4090632, "quarter": 3 }, { "change_in_working_capital": 18063, "financing_cash_flow": 60672, "investing_cash_flow": -167107, "net_cash_flow": 4004583, "operating_cash_flow": 4290989, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9805930416890345, "current_ratio": 1.93136552174207, "debt_to_equity_ratio": 0.6473107070467268, "profit_margin": 0.19353925365422955, "quarter": 1, "return_on_assets": 0.18978324542702654, "return_on_equity": 0.2627638045935085 }, { "asset_turnover_ratio": 0.9522013262386319, "current_ratio": 1.3079382736483034, "debt_to_equity_ratio": 0.6510362480436188, "profit_margin": 0.19327980981973666, "quarter": 2, "return_on_assets": 0.1840412912455038, "return_on_equity": 0.2566285865448557 }, { "asset_turnover_ratio": 0.924631672453491, "current_ratio": 1.4978371940474247, "debt_to_equity_ratio": 0.6559106295929255, "profit_margin": 0.191549000223687, "quarter": 3, "return_on_assets": 0.17711227243362185, "return_on_equity": 0.24915388397730842 }, { "asset_turnover_ratio": 0.8978602394849604, "current_ratio": 1.647652448670255, "debt_to_equity_ratio": 0.6530836217542456, "profit_margin": 0.19890391439485727, "quarter": 4, "return_on_assets": 0.17858791621306264, "return_on_equity": 0.2504868370648253 } ], "income_statement": [ { "depreciation": 1123461, "expenses": 12518193, "income_tax": 1022666, "marketing_expense": 1994811, "net_income": 4272282, "net_profit": 3249616, "operational_expense": 8080950, "product_revenue": 4571934, "quarter": 1, "rd_expense": 1571059, "revenue": 16790475, "salaries_expense": 4104973, "service_revenue": 12218541 }, { "depreciation": 886098, "expenses": 12323971, "income_tax": 1001613, "marketing_expense": 1542546, "net_income": 4194252, "net_profit": 3192639, "operational_expense": 7593248, "product_revenue": 3508122, "quarter": 2, "rd_expense": 2218604, "revenue": 16518223, "salaries_expense": 5526871, "service_revenue": 13010101 }, { "depreciation": 977887, "expenses": 12132762, "income_tax": 1004878, "marketing_expense": 1850883, "net_income": 4117623, "net_profit": 3112745, "operational_expense": 7892235, "product_revenue": 4285018, "quarter": 3, "rd_expense": 1938505, "revenue": 16250385, "salaries_expense": 4739738, "service_revenue": 11965367 }, { "depreciation": 1111134, "expenses": 11944520, "income_tax": 862515, "marketing_expense": 1693125, "net_income": 4042370, "net_profit": 3179855, "operational_expense": 7148965, "product_revenue": 5494419, "quarter": 4, "rd_expense": 2156799, "revenue": 15986890, "salaries_expense": 4007486, "service_revenue": 10492471 } ], "market_conditions": { "gdp_growth": [ 0.031297681935332555, 0.033631824532589824, 0.0336875520503002, 0.021114264014441175 ], "inflation_rate": [ 0.01643657252592696, 0.019248874848932018, 0.01208040965237047, 0.012129540870908695 ], "interest_rate": [ 0.0276506781902358, 0.02779186277847183, 0.029478264215581085, 0.03088751636426851 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 132481, "billable_hours_per_employee": 85, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 16338734, "net_revenue": 14745574, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 39961 }, { "average_project_size": 65305, "billable_hours_per_employee": 124, "client_concentration": 0.36, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 17515703, "net_revenue": 14558858, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 39455 }, { "average_project_size": 84113, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 16361774, "net_revenue": 14374507, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 38955 }, { "average_project_size": 149493, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 17623956, "net_revenue": 14192490, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 38462 } ], "balance_sheet": [ { "assets": 14848488, "current_assets": 6040514, "current_liabilities": 2925583, "equity": 12624535, "fixed_assets": 8807974, "liabilities": 6128071, "long_term_liabilities": 3202488, "quarter": 1 }, { "assets": 15312276, "current_assets": 6972793, "current_liabilities": 3205464, "equity": 12962296, "fixed_assets": 8339483, "liabilities": 6207545, "long_term_liabilities": 3002081, "quarter": 2 }, { "assets": 15790551, "current_assets": 7099033, "current_liabilities": 3194411, "equity": 13355487, "fixed_assets": 8691518, "liabilities": 6288049, "long_term_liabilities": 3093638, "quarter": 3 }, { "assets": 16283764, "current_assets": 7209276, "current_liabilities": 3447165, "equity": 13384553, "fixed_assets": 9074488, "liabilities": 6369597, "long_term_liabilities": 2922432, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26365, "financing_cash_flow": 51931, "investing_cash_flow": -139002, "net_cash_flow": 4206038, "operating_cash_flow": 4543088, "quarter": 1 }, { "change_in_working_capital": 56982, "financing_cash_flow": -171987, "investing_cash_flow": -161633, "net_cash_flow": 4115872, "operating_cash_flow": 4416431, "quarter": 2 }, { "change_in_working_capital": -88939, "financing_cash_flow": -24962, "investing_cash_flow": -321025, "net_cash_flow": 4299389, "operating_cash_flow": 4488625, "quarter": 3 }, { "change_in_working_capital": 63632, "financing_cash_flow": -35922, "investing_cash_flow": -424027, "net_cash_flow": 4138824, "operating_cash_flow": 4154130, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.993069058613914, "current_ratio": 2.064721458936561, "debt_to_equity_ratio": 0.48540964083033555, "profit_margin": 0.26476541367599526, "quarter": 1, "return_on_assets": 0.26293034011274413, "return_on_equity": 0.3092484594482094 }, { "asset_turnover_ratio": 0.9507964720594116, "current_ratio": 2.1752835158966066, "debt_to_equity_ratio": 0.4788923968408066, "profit_margin": 0.2649634332582954, "quarter": 2, "return_on_assets": 0.2519262975667366, "return_on_equity": 0.29759889760270863 }, { "asset_turnover_ratio": 0.9103233319723929, "current_ratio": 2.222329249429707, "debt_to_equity_ratio": 0.47082139348419116, "profit_margin": 0.26804293183759276, "quarter": 3, "return_on_assets": 0.24400573482204643, "return_on_equity": 0.2884945341191976 }, { "asset_turnover_ratio": 0.8715730589070193, "current_ratio": 2.0913637728394203, "debt_to_equity_ratio": 0.4758916491271692, "profit_margin": 0.24452270179510432, "quarter": 4, "return_on_assets": 0.21311939917576797, "return_on_equity": 0.25928292114051177 } ], "income_statement": [ { "depreciation": 638970, "expenses": 9742612, "income_tax": 1098844, "marketing_expense": 1338344, "net_income": 5002962, "net_profit": 3904118, "operational_expense": 5462928, "product_revenue": 5250350, "quarter": 1, "rd_expense": 1783348, "revenue": 14745574, "salaries_expense": 4347609, "service_revenue": 9495224 }, { "depreciation": 558866, "expenses": 9602341, "income_tax": 1098952, "marketing_expense": 1212724, "net_income": 4956517, "net_profit": 3857565, "operational_expense": 5654338, "product_revenue": 3602966, "quarter": 2, "rd_expense": 1448580, "revenue": 14558858, "salaries_expense": 3513606, "service_revenue": 10955892 }, { "depreciation": 635640, "expenses": 9464090, "income_tax": 1057432, "marketing_expense": 1475401, "net_income": 4910417, "net_profit": 3852985, "operational_expense": 4919483, "product_revenue": 5253318, "quarter": 3, "rd_expense": 1617382, "revenue": 14374507, "salaries_expense": 2879556, "service_revenue": 9121189 }, { "depreciation": 683744, "expenses": 9327829, "income_tax": 1394275, "marketing_expense": 1198011, "net_income": 4864661, "net_profit": 3470386, "operational_expense": 5545955, "product_revenue": 2974306, "quarter": 4, "rd_expense": 1390583, "revenue": 14192490, "salaries_expense": 3198690, "service_revenue": 11218184 } ], "market_conditions": { "gdp_growth": [ 0.037975675517203204, 0.027537305437350987, 0.030526277841826606, 0.02868714578548639 ], "inflation_rate": [ 0.00607614393511582, 0.01121594603567878, 0.010798620635414712, 0.015449081176121697 ], "interest_rate": [ 0.01672297535364725, 0.025582248002430502, 0.019907057889161403, 0.025935142861121422 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 154046, "billable_hours_per_employee": 89, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 18961997, "net_revenue": 14864954, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 40284 }, { "average_project_size": 167452, "billable_hours_per_employee": 104, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 17603541, "net_revenue": 14579688, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 39511 }, { "average_project_size": 188276, "billable_hours_per_employee": 139, "client_concentration": 0.4, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 17966096, "net_revenue": 14299898, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 38753 }, { "average_project_size": 199782, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 16653790, "net_revenue": 14025476, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 38009 } ], "balance_sheet": [ { "assets": 21670267, "current_assets": 8777909, "current_liabilities": 6123000, "equity": 14306399, "fixed_assets": 12892358, "liabilities": 10523136, "long_term_liabilities": 4400136, "quarter": 1 }, { "assets": 22040738, "current_assets": 9386035, "current_liabilities": 6163887, "equity": 14464224, "fixed_assets": 12654703, "liabilities": 10658541, "long_term_liabilities": 4494654, "quarter": 2 }, { "assets": 22417542, "current_assets": 10252092, "current_liabilities": 4819776, "equity": 14844856, "fixed_assets": 12165450, "liabilities": 10795688, "long_term_liabilities": 5975912, "quarter": 3 }, { "assets": 22800788, "current_assets": 8732159, "current_liabilities": 6416662, "equity": 14859161, "fixed_assets": 14068629, "liabilities": 10934600, "long_term_liabilities": 4517938, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94863, "financing_cash_flow": -3535, "investing_cash_flow": -291181, "net_cash_flow": 3526026, "operating_cash_flow": 3700754, "quarter": 1 }, { "change_in_working_capital": -1105, "financing_cash_flow": -174503, "investing_cash_flow": -438113, "net_cash_flow": 3743720, "operating_cash_flow": 3974265, "quarter": 2 }, { "change_in_working_capital": 78886, "financing_cash_flow": -45588, "investing_cash_flow": -352406, "net_cash_flow": 3710336, "operating_cash_flow": 3828450, "quarter": 3 }, { "change_in_working_capital": 64452, "financing_cash_flow": -154931, "investing_cash_flow": -365136, "net_cash_flow": 3211397, "operating_cash_flow": 3520339, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6859608144191301, "current_ratio": 1.4335961130164951, "debt_to_equity_ratio": 0.7355544885893368, "profit_margin": 0.21253130013049484, "quarter": 1, "return_on_assets": 0.14578814372707083, "return_on_equity": 0.22082901504424698 }, { "asset_turnover_ratio": 0.6614881951774936, "current_ratio": 1.5227461178311672, "debt_to_equity_ratio": 0.7368899292488833, "profit_margin": 0.2113918349967434, "quarter": 2, "return_on_assets": 0.13983320340725433, "return_on_equity": 0.213079319014971 }, { "asset_turnover_ratio": 0.637888756938651, "current_ratio": 2.127088893757718, "debt_to_equity_ratio": 0.7272342688942217, "profit_margin": 0.22538636289573535, "quarter": 3, "return_on_assets": 0.14377142685848432, "return_on_equity": 0.21711237886039447 }, { "asset_turnover_ratio": 0.6151311963428633, "current_ratio": 1.3608569377660846, "debt_to_equity_ratio": 0.7358827325445898, "profit_margin": 0.21339546693459815, "quarter": 4, "return_on_assets": 0.13126620886962329, "return_on_equity": 0.2014227452007553 } ], "income_statement": [ { "depreciation": 541486, "expenses": 10558930, "income_tax": 1146756, "marketing_expense": 1515994, "net_income": 4306024, "net_profit": 3159268, "operational_expense": 7339571, "product_revenue": 5411391, "quarter": 1, "rd_expense": 2085272, "revenue": 14864954, "salaries_expense": 3353670, "service_revenue": 9453563 }, { "depreciation": 892238, "expenses": 10324998, "income_tax": 1172663, "marketing_expense": 1621832, "net_income": 4254690, "net_profit": 3082027, "operational_expense": 6102177, "product_revenue": 5465596, "quarter": 2, "rd_expense": 1810918, "revenue": 14579688, "salaries_expense": 4990137, "service_revenue": 9114092 }, { "depreciation": 605448, "expenses": 10096248, "income_tax": 980648, "marketing_expense": 1454281, "net_income": 4203650, "net_profit": 3223002, "operational_expense": 5529811, "product_revenue": 3236909, "quarter": 3, "rd_expense": 1050252, "revenue": 14299898, "salaries_expense": 4975210, "service_revenue": 11062989 }, { "depreciation": 527366, "expenses": 9872567, "income_tax": 1159936, "marketing_expense": 1706889, "net_income": 4152909, "net_profit": 2992973, "operational_expense": 6769167, "product_revenue": 3223655, "quarter": 4, "rd_expense": 1600190, "revenue": 14025476, "salaries_expense": 3107367, "service_revenue": 10801821 } ], "market_conditions": { "gdp_growth": [ 0.03129945206548542, 0.035749661322895046, 0.024316086096497852, 0.021852224651510606 ], "inflation_rate": [ 0.008363703038214695, 0.016190204183618703, 0.007782017175708525, 0.014918556643964315 ], "interest_rate": [ 0.023894106567839524, 0.021327374405291408, 0.025370838196089544, 0.025888127480471985 ], "year": 2007 }, "random_event": { "description": "Greene, Todd and Carrillo Industry Recognition in 2007", "impact": -0.03, "type": "Industry Recognition" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 55828, "billable_hours_per_employee": 151, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 11279104, "net_revenue": 8817955, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 23897 }, { "average_project_size": 88913, "billable_hours_per_employee": 139, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 10438703, "net_revenue": 8653036, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 23450 }, { "average_project_size": 84135, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 9651778, "net_revenue": 8491202, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 23011 }, { "average_project_size": 119476, "billable_hours_per_employee": 146, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 9832634, "net_revenue": 8332395, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 22581 } ], "balance_sheet": [ { "assets": 9279501, "current_assets": 4325844, "current_liabilities": 2250739, "equity": 7405460, "fixed_assets": 4953657, "liabilities": 3813891, "long_term_liabilities": 1563152, "quarter": 1 }, { "assets": 9462765, "current_assets": 4202401, "current_liabilities": 1717931, "equity": 7499040, "fixed_assets": 5260364, "liabilities": 3845539, "long_term_liabilities": 2127608, "quarter": 2 }, { "assets": 9649647, "current_assets": 3022605, "current_liabilities": 1822735, "equity": 7614616, "fixed_assets": 6627042, "liabilities": 3877449, "long_term_liabilities": 2054714, "quarter": 3 }, { "assets": 9840221, "current_assets": 3426959, "current_liabilities": 1674388, "equity": 7821755, "fixed_assets": 6413262, "liabilities": 3909624, "long_term_liabilities": 2235236, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90331, "financing_cash_flow": 96058, "investing_cash_flow": -347061, "net_cash_flow": 2413130, "operating_cash_flow": 2524197, "quarter": 1 }, { "change_in_working_capital": -38850, "financing_cash_flow": 124565, "investing_cash_flow": -117399, "net_cash_flow": 2089722, "operating_cash_flow": 2413182, "quarter": 2 }, { "change_in_working_capital": -75271, "financing_cash_flow": -109976, "investing_cash_flow": -252559, "net_cash_flow": 2031064, "operating_cash_flow": 2267852, "quarter": 3 }, { "change_in_working_capital": 36304, "financing_cash_flow": 24428, "investing_cash_flow": -413087, "net_cash_flow": 2335644, "operating_cash_flow": 2429838, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9502617651531047, "current_ratio": 1.921966074253834, "debt_to_equity_ratio": 0.5150106813081159, "profit_margin": 0.21998864816162023, "quarter": 1, "return_on_assets": 0.20904680111570653, "return_on_equity": 0.26194861629122296 }, { "asset_turnover_ratio": 0.9144299789754897, "current_ratio": 2.446198945126434, "debt_to_equity_ratio": 0.5128041722673835, "profit_margin": 0.21747442169430475, "quarter": 2, "return_on_assets": 0.19886513085762988, "return_on_equity": 0.2509406537370117 }, { "asset_turnover_ratio": 0.879949494525551, "current_ratio": 1.6582800023042297, "debt_to_equity_ratio": 0.5092113640398938, "profit_margin": 0.21697964552015134, "quarter": 3, "return_on_assets": 0.19093112939779042, "return_on_equity": 0.24195809742736862 }, { "asset_turnover_ratio": 0.8467690918730382, "current_ratio": 2.046693478453023, "debt_to_equity_ratio": 0.49983974184821695, "profit_margin": 0.22696451620452462, "quarter": 4, "return_on_assets": 0.19218653727390878, "return_on_equity": 0.2417817996089113 } ], "income_statement": [ { "depreciation": 584347, "expenses": 6222290, "income_tax": 655815, "marketing_expense": 647231, "net_income": 2595665, "net_profit": 1939850, "operational_expense": 3600665, "product_revenue": 3023017, "quarter": 1, "rd_expense": 630572, "revenue": 8817955, "salaries_expense": 2547140, "service_revenue": 5794938 }, { "depreciation": 531368, "expenses": 6070745, "income_tax": 700477, "marketing_expense": 904209, "net_income": 2582291, "net_profit": 1881814, "operational_expense": 3361594, "product_revenue": 3333400, "quarter": 2, "rd_expense": 769652, "revenue": 8653036, "salaries_expense": 2097590, "service_revenue": 5319636 }, { "depreciation": 425434, "expenses": 5922892, "income_tax": 725892, "marketing_expense": 695859, "net_income": 2568310, "net_profit": 1842418, "operational_expense": 3967272, "product_revenue": 3330859, "quarter": 3, "rd_expense": 807283, "revenue": 8491202, "salaries_expense": 1830644, "service_revenue": 5160343 }, { "depreciation": 538680, "expenses": 5778639, "income_tax": 662598, "marketing_expense": 928784, "net_income": 2553756, "net_profit": 1891158, "operational_expense": 3587486, "product_revenue": 3183449, "quarter": 4, "rd_expense": 860168, "revenue": 8332395, "salaries_expense": 2720256, "service_revenue": 5148946 } ], "market_conditions": { "gdp_growth": [ 0.02598063888642361, 0.013643047960698216, 0.018347500959418065, 0.02412675760473206 ], "inflation_rate": [ 0.013631034788369547, 0.020256983807959615, 0.017045142478718182, 0.014914051787342824 ], "interest_rate": [ 0.032413254231627206, 0.025954437335062173, 0.027981229331205792, 0.03194544787412219 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2010, "industry": "Advertising", "location": "Gordonborough", "name": "Everett-Washington", "num_employees": 852, "region": "Europe", "revenue_size": "Medium", "website": "www.everett-washington.com" }

[ { "advertising_kpis": [ { "average_project_size": 109647, "billable_hours_per_employee": 87, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 10868548, "net_revenue": 9447874, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 11089 }, { "average_project_size": 131941, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 10401481, "net_revenue": 9230024, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 10833 }, { "average_project_size": 56594, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 11626167, "net_revenue": 9017198, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 10584 }, { "average_project_size": 139976, "billable_hours_per_employee": 113, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 11450160, "net_revenue": 8809278, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 10340 } ], "balance_sheet": [ { "assets": 12389147, "current_assets": 6106456, "current_liabilities": 2228454, "equity": 9631742, "fixed_assets": 6282691, "liabilities": 5012136, "long_term_liabilities": 2783682, "quarter": 1 }, { "assets": 12693936, "current_assets": 4849283, "current_liabilities": 2323996, "equity": 9674691, "fixed_assets": 7844653, "liabilities": 5076521, "long_term_liabilities": 2752525, "quarter": 2 }, { "assets": 13006224, "current_assets": 4487910, "current_liabilities": 2817171, "equity": 9998584, "fixed_assets": 8518314, "liabilities": 5141733, "long_term_liabilities": 2324562, "quarter": 3 }, { "assets": 13326193, "current_assets": 5970352, "current_liabilities": 2283077, "equity": 10165986, "fixed_assets": 7355841, "liabilities": 5207782, "long_term_liabilities": 2924705, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17023, "financing_cash_flow": -47559, "investing_cash_flow": -338545, "net_cash_flow": 2388332, "operating_cash_flow": 2687349, "quarter": 1 }, { "change_in_working_capital": -4234, "financing_cash_flow": 148451, "investing_cash_flow": -147108, "net_cash_flow": 2167336, "operating_cash_flow": 2463142, "quarter": 2 }, { "change_in_working_capital": -25251, "financing_cash_flow": -146598, "investing_cash_flow": -268153, "net_cash_flow": 2381893, "operating_cash_flow": 2628012, "quarter": 3 }, { "change_in_working_capital": 95596, "financing_cash_flow": -175981, "investing_cash_flow": -208610, "net_cash_flow": 1764352, "operating_cash_flow": 2375998, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7625927757576854, "current_ratio": 2.740220798813886, "debt_to_equity_ratio": 0.5203768954774743, "profit_margin": 0.23864956285403469, "quarter": 1, "return_on_assets": 0.1819924325702165, "return_on_equity": 0.23409379113352496 }, { "asset_turnover_ratio": 0.7271207291418517, "current_ratio": 2.086614176616483, "debt_to_equity_ratio": 0.5247217714756988, "profit_margin": 0.22288956128391432, "quarter": 2, "return_on_assets": 0.1620676203188672, "return_on_equity": 0.21264513771034135 }, { "asset_turnover_ratio": 0.693298685306358, "current_ratio": 1.593055586615083, "debt_to_equity_ratio": 0.5142461172502026, "profit_margin": 0.23666919590764227, "quarter": 3, "return_on_assets": 0.16408244237528125, "return_on_equity": 0.21343952303646196 }, { "asset_turnover_ratio": 0.6610498587255941, "current_ratio": 2.615046273077956, "debt_to_equity_ratio": 0.5122751497001865, "profit_margin": 0.2324339179669435, "quarter": 4, "return_on_assets": 0.1536504086350843, "return_on_equity": 0.2014143045249128 } ], "income_statement": [ { "depreciation": 432618, "expenses": 6434161, "income_tax": 758982, "marketing_expense": 818924, "net_income": 3013713, "net_profit": 2254731, "operational_expense": 3636748, "product_revenue": 3344542, "quarter": 1, "rd_expense": 854602, "revenue": 9447874, "salaries_expense": 3063809, "service_revenue": 6103332 }, { "depreciation": 405866, "expenses": 6308313, "income_tax": 864435, "marketing_expense": 675440, "net_income": 2921711, "net_profit": 2057276, "operational_expense": 3822545, "product_revenue": 3608969, "quarter": 2, "rd_expense": 1126108, "revenue": 9230024, "salaries_expense": 2651098, "service_revenue": 5621055 }, { "depreciation": 493919, "expenses": 6184927, "income_tax": 698178, "marketing_expense": 668161, "net_income": 2832271, "net_profit": 2134093, "operational_expense": 4110753, "product_revenue": 3553430, "quarter": 3, "rd_expense": 1004193, "revenue": 9017198, "salaries_expense": 2791996, "service_revenue": 5463768 }, { "depreciation": 328423, "expenses": 6063954, "income_tax": 697749, "marketing_expense": 954155, "net_income": 2745324, "net_profit": 2047575, "operational_expense": 3487592, "product_revenue": 1807583, "quarter": 4, "rd_expense": 1076529, "revenue": 8809278, "salaries_expense": 2289239, "service_revenue": 7001695 } ], "market_conditions": { "gdp_growth": [ 0.04526940915058518, 0.04567839277780116, 0.05041411152068227, 0.05773561105557072 ], "inflation_rate": [ 0.0037497596964419324, 0.0022164990914723373, 0.008239773036880003, 0.007023165341334258 ], "interest_rate": [ 0.02096896481211242, 0.015695384049646655, 0.018879405999073583, 0.017103447318291564 ], "year": 2010 }, "random_event": { "description": "Everett-Washington Senior Leadership Change in 2010", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 85138, "billable_hours_per_employee": 104, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 21901948, "net_revenue": 17361445, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20377 }, { "average_project_size": 156528, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 21256447, "net_revenue": 17031467, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 19990 }, { "average_project_size": 183448, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 20218531, "net_revenue": 16707761, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 19610 }, { "average_project_size": 198177, "billable_hours_per_employee": 148, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 19260273, "net_revenue": 16390208, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 19237 } ], "balance_sheet": [ { "assets": 19605459, "current_assets": 8966083, "current_liabilities": 5458826, "equity": 13653479, "fixed_assets": 10639376, "liabilities": 10038647, "long_term_liabilities": 4579821, "quarter": 1 }, { "assets": 20202159, "current_assets": 8899928, "current_liabilities": 5995517, "equity": 13744949, "fixed_assets": 11302231, "liabilities": 10301390, "long_term_liabilities": 4305873, "quarter": 2 }, { "assets": 20817020, "current_assets": 6688234, "current_liabilities": 5970041, "equity": 14116304, "fixed_assets": 14128786, "liabilities": 10571009, "long_term_liabilities": 4600968, "quarter": 3 }, { "assets": 21450595, "current_assets": 10325452, "current_liabilities": 5985805, "equity": 14360260, "fixed_assets": 11125143, "liabilities": 10847686, "long_term_liabilities": 4861881, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33158, "financing_cash_flow": -32420, "investing_cash_flow": -414448, "net_cash_flow": 4526947, "operating_cash_flow": 4971345, "quarter": 1 }, { "change_in_working_capital": -69977, "financing_cash_flow": 136785, "investing_cash_flow": -229605, "net_cash_flow": 4449226, "operating_cash_flow": 4989817, "quarter": 2 }, { "change_in_working_capital": 97143, "financing_cash_flow": 96204, "investing_cash_flow": -416134, "net_cash_flow": 4624049, "operating_cash_flow": 4636732, "quarter": 3 }, { "change_in_working_capital": 12895, "financing_cash_flow": -54728, "investing_cash_flow": -420249, "net_cash_flow": 4292164, "operating_cash_flow": 4658899, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8855413688605811, "current_ratio": 1.6424929096476055, "debt_to_equity_ratio": 0.7352446215356541, "profit_margin": 0.2353874922277495, "quarter": 1, "return_on_assets": 0.20844536208002068, "return_on_equity": 0.29931323730750237 }, { "asset_turnover_ratio": 0.8430518243124411, "current_ratio": 1.4844304502847712, "debt_to_equity_ratio": 0.7494673134109119, "profit_margin": 0.2257104452599415, "quarter": 2, "return_on_assets": 0.19028560264276703, "return_on_equity": 0.27967946625338513 }, { "asset_turnover_ratio": 0.8026009966844437, "current_ratio": 1.1202995088308438, "debt_to_equity_ratio": 0.7488510448627346, "profit_margin": 0.23164641869128963, "quarter": 3, "return_on_assets": 0.18591964652001103, "return_on_equity": 0.2741718370474311 }, { "asset_turnover_ratio": 0.7640910660053952, "current_ratio": 1.724989704809963, "debt_to_equity_ratio": 0.755396211489207, "profit_margin": 0.22924364352179058, "quarter": 4, "return_on_assets": 0.17516301995352576, "return_on_equity": 0.261649231977694 } ], "income_statement": [ { "depreciation": 884678, "expenses": 11962737, "income_tax": 1312041, "marketing_expense": 2061813, "net_income": 5398708, "net_profit": 4086667, "operational_expense": 7480606, "product_revenue": 5749520, "quarter": 1, "rd_expense": 1998167, "revenue": 17361445, "salaries_expense": 5491499, "service_revenue": 11611925 }, { "depreciation": 1145637, "expenses": 11699702, "income_tax": 1487585, "marketing_expense": 2136625, "net_income": 5331765, "net_profit": 3844180, "operational_expense": 6063180, "product_revenue": 6652051, "quarter": 2, "rd_expense": 2154863, "revenue": 17031467, "salaries_expense": 4680482, "service_revenue": 10379416 }, { "depreciation": 766439, "expenses": 11442451, "income_tax": 1395017, "marketing_expense": 1961026, "net_income": 5265310, "net_profit": 3870293, "operational_expense": 6622600, "product_revenue": 3742692, "quarter": 3, "rd_expense": 1529817, "revenue": 16707761, "salaries_expense": 5657532, "service_revenue": 12965069 }, { "depreciation": 901548, "expenses": 11190857, "income_tax": 1442000, "marketing_expense": 1484991, "net_income": 5199351, "net_profit": 3757351, "operational_expense": 6466456, "product_revenue": 4740839, "quarter": 4, "rd_expense": 2154975, "revenue": 16390208, "salaries_expense": 4041305, "service_revenue": 11649369 } ], "market_conditions": { "gdp_growth": [ 0.042735067588527464, 0.039048854703791956, 0.03367400045580801, 0.03304571015603652 ], "inflation_rate": [ 0.0033511189308286483, 0.002002772099730432, 0.008725985339398511, 0.010001521115651071 ], "interest_rate": [ 0.015235268207409926, 0.017198134087414652, 0.015817328846077915, 0.013446293684600045 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 124667, "billable_hours_per_employee": 86, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 14297387, "net_revenue": 12359847, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 14507 }, { "average_project_size": 107099, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 13785368, "net_revenue": 12336687, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 14480 }, { "average_project_size": 168040, "billable_hours_per_employee": 123, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 13866363, "net_revenue": 12313571, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 14453 }, { "average_project_size": 106277, "billable_hours_per_employee": 130, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 15380623, "net_revenue": 12290498, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 14425 } ], "balance_sheet": [ { "assets": 14246945, "current_assets": 6433338, "current_liabilities": 3708053, "equity": 8452736, "fixed_assets": 7813607, "liabilities": 8014481, "long_term_liabilities": 4306428, "quarter": 1 }, { "assets": 14676673, "current_assets": 7258809, "current_liabilities": 3629697, "equity": 8721596, "fixed_assets": 7417864, "liabilities": 8238903, "long_term_liabilities": 4609206, "quarter": 2 }, { "assets": 15119362, "current_assets": 5021301, "current_liabilities": 4626147, "equity": 8835503, "fixed_assets": 10098061, "liabilities": 8469610, "long_term_liabilities": 3843463, "quarter": 3 }, { "assets": 15575404, "current_assets": 6048830, "current_liabilities": 4100781, "equity": 9199626, "fixed_assets": 9526574, "liabilities": 8706777, "long_term_liabilities": 4605996, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27729, "financing_cash_flow": -26059, "investing_cash_flow": -448734, "net_cash_flow": 2358915, "operating_cash_flow": 2755229, "quarter": 1 }, { "change_in_working_capital": 48924, "financing_cash_flow": 27712, "investing_cash_flow": -107413, "net_cash_flow": 2432844, "operating_cash_flow": 2838161, "quarter": 2 }, { "change_in_working_capital": -69435, "financing_cash_flow": -3091, "investing_cash_flow": -232642, "net_cash_flow": 2985884, "operating_cash_flow": 3066211, "quarter": 3 }, { "change_in_working_capital": -91808, "financing_cash_flow": -93928, "investing_cash_flow": -241317, "net_cash_flow": 2577868, "operating_cash_flow": 3008039, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8675436733980513, "current_ratio": 1.7349638745724507, "debt_to_equity_ratio": 0.948152290571952, "profit_margin": 0.17963588060596544, "quarter": 1, "return_on_assets": 0.155841971734993, "return_on_equity": 0.26266903402637914 }, { "asset_turnover_ratio": 0.8405642750233653, "current_ratio": 1.9998388295221337, "debt_to_equity_ratio": 0.9446554277451054, "profit_margin": 0.18512474216132743, "quarter": 2, "return_on_assets": 0.1556092446837236, "return_on_equity": 0.2618587240225298 }, { "asset_turnover_ratio": 0.8144239816468446, "current_ratio": 1.0854175191579516, "debt_to_equity_ratio": 0.9585883225889913, "profit_margin": 0.177507483409971, "quarter": 3, "return_on_assets": 0.1445663514108598, "return_on_equity": 0.24738274663027107 }, { "asset_turnover_ratio": 0.7890965781690157, "current_ratio": 1.4750434124621628, "debt_to_equity_ratio": 0.9464272786741548, "profit_margin": 0.1896586289668653, "quarter": 4, "return_on_assets": 0.14965897513798038, "return_on_equity": 0.2533797569596851 } ], "income_statement": [ { "depreciation": 534957, "expenses": 9305243, "income_tax": 834332, "marketing_expense": 1473041, "net_income": 3054604, "net_profit": 2220272, "operational_expense": 6287443, "product_revenue": 3132067, "quarter": 1, "rd_expense": 1788487, "revenue": 12359847, "salaries_expense": 4377478, "service_revenue": 9227780 }, { "depreciation": 554335, "expenses": 9287600, "income_tax": 765261, "marketing_expense": 1337575, "net_income": 3049087, "net_profit": 2283826, "operational_expense": 5381808, "product_revenue": 3476295, "quarter": 2, "rd_expense": 1052174, "revenue": 12336687, "salaries_expense": 2817681, "service_revenue": 8860392 }, { "depreciation": 880460, "expenses": 9269991, "income_tax": 857829, "marketing_expense": 1650736, "net_income": 3043580, "net_profit": 2185751, "operational_expense": 5795913, "product_revenue": 3179106, "quarter": 3, "rd_expense": 954015, "revenue": 12313571, "salaries_expense": 3745946, "service_revenue": 9134465 }, { "depreciation": 677040, "expenses": 9252416, "income_tax": 707083, "marketing_expense": 1780870, "net_income": 3038082, "net_profit": 2330999, "operational_expense": 5548040, "product_revenue": 4092806, "quarter": 4, "rd_expense": 1733675, "revenue": 12290498, "salaries_expense": 3304617, "service_revenue": 8197692 } ], "market_conditions": { "gdp_growth": [ 0.06132430951378195, 0.06529789999539531, 0.05088960514434278, 0.066110732407312 ], "inflation_rate": [ 0.0014550463985617797, 0.003837270083548357, 0.0009826211756156344, 0.006372818577268309 ], "interest_rate": [ 0.014461594336030562, 0.013843703320556334, 0.01067261525391758, 0.013040162414472898 ], "year": 2012 }, "random_event": { "description": "Everett-Washington Technology Adoption in 2012", "impact": 0.03, "type": "Technology Adoption" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 196677, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 15417882, "net_revenue": 12303312, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 14441 }, { "average_project_size": 62678, "billable_hours_per_employee": 89, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 14187827, "net_revenue": 12373361, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 14523 }, { "average_project_size": 165324, "billable_hours_per_employee": 100, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 14451802, "net_revenue": 12443809, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 14605 }, { "average_project_size": 136998, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 14939367, "net_revenue": 12514659, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 14689 } ], "balance_sheet": [ { "assets": 16446607, "current_assets": 7167086, "current_liabilities": 3644242, "equity": 12454932, "fixed_assets": 9279521, "liabilities": 7632050, "long_term_liabilities": 3987808, "quarter": 1 }, { "assets": 16697547, "current_assets": 5225886, "current_liabilities": 4613622, "equity": 12537166, "fixed_assets": 11471661, "liabilities": 7755450, "long_term_liabilities": 3141828, "quarter": 2 }, { "assets": 16952316, "current_assets": 7951901, "current_liabilities": 3307715, "equity": 12565950, "fixed_assets": 9000415, "liabilities": 7880846, "long_term_liabilities": 4573131, "quarter": 3 }, { "assets": 17210972, "current_assets": 8576221, "current_liabilities": 4665691, "equity": 13129880, "fixed_assets": 8634751, "liabilities": 8008269, "long_term_liabilities": 3342578, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97555, "financing_cash_flow": 10489, "investing_cash_flow": -392122, "net_cash_flow": 3734957, "operating_cash_flow": 4148392, "quarter": 1 }, { "change_in_working_capital": -27145, "financing_cash_flow": 104518, "investing_cash_flow": -435724, "net_cash_flow": 3717900, "operating_cash_flow": 4157164, "quarter": 2 }, { "change_in_working_capital": 43278, "financing_cash_flow": -170831, "investing_cash_flow": -149506, "net_cash_flow": 3897855, "operating_cash_flow": 4223933, "quarter": 3 }, { "change_in_working_capital": -14752, "financing_cash_flow": 198909, "investing_cash_flow": -369025, "net_cash_flow": 4099689, "operating_cash_flow": 4376550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7480760013296359, "current_ratio": 1.9666877227143533, "debt_to_equity_ratio": 0.6127733174295934, "profit_margin": 0.29588577449714354, "quarter": 1, "return_on_assets": 0.22134504703614552, "return_on_equity": 0.2922838117462223 }, { "asset_turnover_ratio": 0.7410286672647186, "current_ratio": 1.1327078811398072, "debt_to_equity_ratio": 0.6185967386887914, "profit_margin": 0.29054910787780297, "quarter": 2, "return_on_assets": 0.21530521818564127, "return_on_equity": 0.2867529232683048 }, { "asset_turnover_ratio": 0.7340477253963411, "current_ratio": 2.4040466001454175, "debt_to_equity_ratio": 0.6271587902227845, "profit_margin": 0.28082076798189365, "quarter": 3, "return_on_assets": 0.2061358459811627, "return_on_equity": 0.2780911908769333 }, { "asset_turnover_ratio": 0.7271326105231012, "current_ratio": 1.838145946656133, "debt_to_equity_ratio": 0.6099270518847087, "profit_margin": 0.31380615324796307, "quarter": 4, "return_on_assets": 0.22817868740940372, "return_on_equity": 0.2991022766392381 } ], "income_statement": [ { "depreciation": 508017, "expenses": 7400574, "income_tax": 1262363, "marketing_expense": 777117, "net_income": 4902738, "net_profit": 3640375, "operational_expense": 3710804, "product_revenue": 2997218, "quarter": 1, "rd_expense": 1357483, "revenue": 12303312, "salaries_expense": 3044226, "service_revenue": 9306094 }, { "depreciation": 562095, "expenses": 7439120, "income_tax": 1339172, "marketing_expense": 790689, "net_income": 4934241, "net_profit": 3595069, "operational_expense": 4918010, "product_revenue": 2878643, "quarter": 2, "rd_expense": 1251700, "revenue": 12373361, "salaries_expense": 2838276, "service_revenue": 9494718 }, { "depreciation": 729453, "expenses": 7477867, "income_tax": 1471462, "marketing_expense": 1270813, "net_income": 4965942, "net_profit": 3494480, "operational_expense": 3826556, "product_revenue": 2957581, "quarter": 3, "rd_expense": 1192302, "revenue": 12443809, "salaries_expense": 2715296, "service_revenue": 9486228 }, { "depreciation": 449373, "expenses": 7516816, "income_tax": 1070666, "marketing_expense": 1483251, "net_income": 4997843, "net_profit": 3927177, "operational_expense": 4966948, "product_revenue": 4092642, "quarter": 4, "rd_expense": 1345616, "revenue": 12514659, "salaries_expense": 2733952, "service_revenue": 8422017 } ], "market_conditions": { "gdp_growth": [ 0.05476313554263568, 0.0525440599234856, 0.05132923278126663, 0.052312200989899145 ], "inflation_rate": [ 0.010011266444716158, 0.010307891639382871, 0.007472369502821968, 0.009725307783380408 ], "interest_rate": [ 0.02023003853929977, 0.0142036950792166, 0.016102559522478826, 0.01660482398126355 ], "year": 2013 }, "random_event": { "description": "Everett-Washington Economic Slowdown Impact in 2013", "impact": -0.01, "type": "Economic Slowdown Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 167805, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 14299761, "net_revenue": 12941787, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 15190 }, { "average_project_size": 196964, "billable_hours_per_employee": 121, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 15848308, "net_revenue": 12890559, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 15130 }, { "average_project_size": 158407, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 16406855, "net_revenue": 12839534, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 15070 }, { "average_project_size": 53492, "billable_hours_per_employee": 151, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 15370770, "net_revenue": 12788711, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 15010 } ], "balance_sheet": [ { "assets": 17885915, "current_assets": 5757995, "current_liabilities": 4106587, "equity": 14154663, "fixed_assets": 12127920, "liabilities": 7402730, "long_term_liabilities": 3296143, "quarter": 1 }, { "assets": 18333060, "current_assets": 6230691, "current_liabilities": 4209033, "equity": 14051490, "fixed_assets": 12102369, "liabilities": 7504178, "long_term_liabilities": 3295145, "quarter": 2 }, { "assets": 18791384, "current_assets": 5732025, "current_liabilities": 4221973, "equity": 14535271, "fixed_assets": 13059359, "liabilities": 7607017, "long_term_liabilities": 3385044, "quarter": 3 }, { "assets": 19261166, "current_assets": 7629221, "current_liabilities": 3228845, "equity": 14923485, "fixed_assets": 11631945, "liabilities": 7711265, "long_term_liabilities": 4482420, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11350, "financing_cash_flow": 37874, "investing_cash_flow": -202936, "net_cash_flow": 4014791, "operating_cash_flow": 4365204, "quarter": 1 }, { "change_in_working_capital": -1742, "financing_cash_flow": 189300, "investing_cash_flow": -235887, "net_cash_flow": 3571075, "operating_cash_flow": 4027024, "quarter": 2 }, { "change_in_working_capital": 43229, "financing_cash_flow": 23568, "investing_cash_flow": -129899, "net_cash_flow": 3342732, "operating_cash_flow": 3827206, "quarter": 3 }, { "change_in_working_capital": 91420, "financing_cash_flow": 152515, "investing_cash_flow": -158027, "net_cash_flow": 3863469, "operating_cash_flow": 4146196, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7235742202733269, "current_ratio": 1.4021363726130727, "debt_to_equity_ratio": 0.5229887846853012, "profit_margin": 0.2836917343794949, "quarter": 1, "return_on_assets": 0.20527202550163076, "return_on_equity": 0.2593829326773799 }, { "asset_turnover_ratio": 0.7031318830571656, "current_ratio": 1.480314124408148, "debt_to_equity_ratio": 0.5340485599747785, "profit_margin": 0.24999753695708618, "quarter": 2, "return_on_assets": 0.17578123892028935, "return_on_equity": 0.22934279567504942 }, { "asset_turnover_ratio": 0.6832670760173918, "current_ratio": 1.3576650063844558, "debt_to_equity_ratio": 0.5233488250752256, "profit_margin": 0.2609833035996478, "quarter": 3, "return_on_assets": 0.17832129873989058, "return_on_equity": 0.23053605261298535 }, { "asset_turnover_ratio": 0.6639634900607783, "current_ratio": 2.3628328396067326, "debt_to_equity_ratio": 0.5167201226791195, "profit_margin": 0.2637939038578634, "quarter": 4, "return_on_assets": 0.17514952106222437, "return_on_equity": 0.22605872555907686 } ], "income_statement": [ { "depreciation": 693726, "expenses": 8302125, "income_tax": 968184, "marketing_expense": 1516412, "net_income": 4639662, "net_profit": 3671478, "operational_expense": 4714521, "product_revenue": 3698602, "quarter": 1, "rd_expense": 1032070, "revenue": 12941787, "salaries_expense": 2753651, "service_revenue": 9243185 }, { "depreciation": 804416, "expenses": 8344547, "income_tax": 1323404, "marketing_expense": 1416906, "net_income": 4546012, "net_profit": 3222608, "operational_expense": 4412431, "product_revenue": 2697407, "quarter": 2, "rd_expense": 965650, "revenue": 12890559, "salaries_expense": 2739922, "service_revenue": 10193152 }, { "depreciation": 476302, "expenses": 8387186, "income_tax": 1101444, "marketing_expense": 1157062, "net_income": 4452348, "net_profit": 3350904, "operational_expense": 4563167, "product_revenue": 2962833, "quarter": 3, "rd_expense": 1568524, "revenue": 12839534, "salaries_expense": 2617534, "service_revenue": 9876701 }, { "depreciation": 772612, "expenses": 8430042, "income_tax": 985085, "marketing_expense": 1220656, "net_income": 4358669, "net_profit": 3373584, "operational_expense": 5857044, "product_revenue": 4845858, "quarter": 4, "rd_expense": 1171119, "revenue": 12788711, "salaries_expense": 2918547, "service_revenue": 7942853 } ], "market_conditions": { "gdp_growth": [ 0.05331259806539741, 0.0495427591965068, 0.0531473792249143, 0.042521575721585866 ], "inflation_rate": [ 0.006247833354938166, 0.011117811442187538, 0.010418970361023586, 0.007845996700994642 ], "interest_rate": [ 0.015136820903303875, 0.017498591476437238, 0.017947576826897516, 0.012664126016524346 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1998, "industry": "Advertising", "location": "West Matthewmouth", "name": "Ellis, Stein and Morris", "num_employees": 905, "region": "North America", "revenue_size": "Medium", "website": "www.ellis,steinandmorris.com" }

[ { "advertising_kpis": [ { "average_project_size": 59050, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 13456465, "net_revenue": 11006362, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 12162 }, { "average_project_size": 99047, "billable_hours_per_employee": 143, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 13869257, "net_revenue": 10944758, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 12094 }, { "average_project_size": 97708, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 14133380, "net_revenue": 10883499, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 12026 }, { "average_project_size": 162329, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 12027052, "net_revenue": 10822584, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 11959 } ], "balance_sheet": [ { "assets": 15385999, "current_assets": 6786289, "current_liabilities": 4159403, "equity": 9899360, "fixed_assets": 8599710, "liabilities": 7381406, "long_term_liabilities": 3222003, "quarter": 1 }, { "assets": 15702537, "current_assets": 6410120, "current_liabilities": 4365263, "equity": 10069025, "fixed_assets": 9292417, "liabilities": 7559463, "long_term_liabilities": 3194200, "quarter": 2 }, { "assets": 16025588, "current_assets": 7455969, "current_liabilities": 4570084, "equity": 10127676, "fixed_assets": 8569619, "liabilities": 7741815, "long_term_liabilities": 3171731, "quarter": 3 }, { "assets": 16355285, "current_assets": 7277695, "current_liabilities": 4570717, "equity": 10213412, "fixed_assets": 9077590, "liabilities": 7928567, "long_term_liabilities": 3357850, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17033, "financing_cash_flow": -52635, "investing_cash_flow": -346285, "net_cash_flow": 2282008, "operating_cash_flow": 2724724, "quarter": 1 }, { "change_in_working_capital": -83209, "financing_cash_flow": 63748, "investing_cash_flow": -227391, "net_cash_flow": 2157286, "operating_cash_flow": 2596421, "quarter": 2 }, { "change_in_working_capital": 75305, "financing_cash_flow": -6195, "investing_cash_flow": -377775, "net_cash_flow": 2138274, "operating_cash_flow": 2269481, "quarter": 3 }, { "change_in_working_capital": -17928, "financing_cash_flow": -189682, "investing_cash_flow": -139201, "net_cash_flow": 1903546, "operating_cash_flow": 2336693, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7153491950701414, "current_ratio": 1.6315536147855834, "debt_to_equity_ratio": 0.7456447689547607, "profit_margin": 0.17215197900995807, "quarter": 1, "return_on_assets": 0.12314877961450536, "return_on_equity": 0.19140297958655914 }, { "asset_turnover_ratio": 0.6970057131532312, "current_ratio": 1.4684384423114942, "debt_to_equity_ratio": 0.7507641504515085, "profit_margin": 0.1759701767732096, "quarter": 2, "return_on_assets": 0.12265221855551113, "return_on_equity": 0.1912748255168698 }, { "asset_turnover_ratio": 0.6791325847138963, "current_ratio": 1.6314730757684104, "debt_to_equity_ratio": 0.7644216698875438, "profit_margin": 0.16942189272034663, "quarter": 3, "return_on_assets": 0.11505992791028948, "return_on_equity": 0.1820657572378895 }, { "asset_turnover_ratio": 0.6617178483896795, "current_ratio": 1.592243623921586, "debt_to_equity_ratio": 0.7762897452878627, "profit_margin": 0.16508940933144986, "quarter": 4, "return_on_assets": 0.10924260873473009, "return_on_equity": 0.174936054670075 } ], "income_statement": [ { "depreciation": 829957, "expenses": 8481485, "income_tax": 630110, "marketing_expense": 1325268, "net_income": 2524877, "net_profit": 1894767, "operational_expense": 4386090, "product_revenue": 2622189, "quarter": 1, "rd_expense": 939182, "revenue": 11006362, "salaries_expense": 2892912, "service_revenue": 8384173 }, { "depreciation": 670470, "expenses": 8444073, "income_tax": 574734, "marketing_expense": 1325252, "net_income": 2500685, "net_profit": 1925951, "operational_expense": 5696299, "product_revenue": 3469479, "quarter": 2, "rd_expense": 1286290, "revenue": 10944758, "salaries_expense": 3476715, "service_revenue": 7475279 }, { "depreciation": 425578, "expenses": 8406827, "income_tax": 632769, "marketing_expense": 856596, "net_income": 2476672, "net_profit": 1843903, "operational_expense": 5715422, "product_revenue": 4060202, "quarter": 3, "rd_expense": 971806, "revenue": 10883499, "salaries_expense": 2883513, "service_revenue": 6823297 }, { "depreciation": 549999, "expenses": 8369745, "income_tax": 666145, "marketing_expense": 1272152, "net_income": 2452839, "net_profit": 1786694, "operational_expense": 5475364, "product_revenue": 4112094, "quarter": 4, "rd_expense": 956862, "revenue": 10822584, "salaries_expense": 2706058, "service_revenue": 6710490 } ], "market_conditions": { "gdp_growth": [ 0.027898570271193253, 0.038836109683275846, 0.029114626040099786, 0.027138256951839985 ], "inflation_rate": [ 0.011829924475857779, 0.009697016314921909, 0.010263906569159383, 0.008925025689583893 ], "interest_rate": [ 0.013612157929212016, 0.017636341304916564, 0.014415056444069856, 0.012579037915688164 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 186334, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 11568013, "net_revenue": 9466968, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 10461 }, { "average_project_size": 195209, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 10889038, "net_revenue": 9231993, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 10201 }, { "average_project_size": 83587, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 11231504, "net_revenue": 9002850, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 9948 }, { "average_project_size": 187514, "billable_hours_per_employee": 150, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 9729328, "net_revenue": 8779395, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9701 } ], "balance_sheet": [ { "assets": 10114974, "current_assets": 3418566, "current_liabilities": 2724493, "equity": 6663311, "fixed_assets": 6696408, "liabilities": 6017602, "long_term_liabilities": 3293109, "quarter": 1 }, { "assets": 10322408, "current_assets": 3878774, "current_liabilities": 2915376, "equity": 6931488, "fixed_assets": 6443634, "liabilities": 6079768, "long_term_liabilities": 3164392, "quarter": 2 }, { "assets": 10534096, "current_assets": 3523044, "current_liabilities": 2837966, "equity": 6772026, "fixed_assets": 7011052, "liabilities": 6142578, "long_term_liabilities": 3304612, "quarter": 3 }, { "assets": 10750124, "current_assets": 4685371, "current_liabilities": 3411294, "equity": 6860738, "fixed_assets": 6064753, "liabilities": 6206035, "long_term_liabilities": 2794741, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18518, "financing_cash_flow": -59584, "investing_cash_flow": -325070, "net_cash_flow": 3001913, "operating_cash_flow": 3014115, "quarter": 1 }, { "change_in_working_capital": 40256, "financing_cash_flow": 13919, "investing_cash_flow": -365629, "net_cash_flow": 3123540, "operating_cash_flow": 3229276, "quarter": 2 }, { "change_in_working_capital": 77150, "financing_cash_flow": -29743, "investing_cash_flow": -420677, "net_cash_flow": 2437923, "operating_cash_flow": 2686590, "quarter": 3 }, { "change_in_working_capital": 69026, "financing_cash_flow": -34715, "investing_cash_flow": -293166, "net_cash_flow": 2911672, "operating_cash_flow": 2857689, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9359359697810394, "current_ratio": 1.2547530861705278, "debt_to_equity_ratio": 0.903094872804226, "profit_margin": 0.2710412668554494, "quarter": 1, "return_on_assets": 0.25367727094503656, "return_on_equity": 0.38508468237487337 }, { "asset_turnover_ratio": 0.894364280117585, "current_ratio": 1.3304541163815577, "debt_to_equity_ratio": 0.8771230650619318, "profit_margin": 0.2912532537665486, "quarter": 2, "return_on_assets": 0.2604865066368235, "return_on_equity": 0.38791786121536964 }, { "asset_turnover_ratio": 0.8546390691711941, "current_ratio": 1.2413975361227019, "debt_to_equity_ratio": 0.9070517449283272, "profit_margin": 0.26441715678923894, "quarter": 3, "return_on_assets": 0.2259812327512489, "return_on_equity": 0.35152080042220746 }, { "asset_turnover_ratio": 0.8166784866853629, "current_ratio": 1.3734878905189642, "debt_to_equity_ratio": 0.9045725110039182, "profit_margin": 0.263873421801844, "quarter": 4, "return_on_assets": 0.21549974679361839, "return_on_equity": 0.337667609519559 } ], "income_statement": [ { "depreciation": 448176, "expenses": 5872654, "income_tax": 1028375, "marketing_expense": 617239, "net_income": 3594314, "net_profit": 2565939, "operational_expense": 3167961, "product_revenue": 2244994, "quarter": 1, "rd_expense": 1058552, "revenue": 9466968, "salaries_expense": 2753138, "service_revenue": 7221974 }, { "depreciation": 540428, "expenses": 5773532, "income_tax": 769613, "marketing_expense": 718995, "net_income": 3458461, "net_profit": 2688848, "operational_expense": 3453337, "product_revenue": 2372429, "quarter": 2, "rd_expense": 1071993, "revenue": 9231993, "salaries_expense": 2723271, "service_revenue": 6859564 }, { "depreciation": 306082, "expenses": 5676084, "income_tax": 946258, "marketing_expense": 629085, "net_income": 3326766, "net_profit": 2380508, "operational_expense": 3040701, "product_revenue": 2547996, "quarter": 3, "rd_expense": 1077066, "revenue": 9002850, "salaries_expense": 2460882, "service_revenue": 6454854 }, { "depreciation": 541040, "expenses": 5580280, "income_tax": 882466, "marketing_expense": 568803, "net_income": 3199115, "net_profit": 2316649, "operational_expense": 3549873, "product_revenue": 3297887, "quarter": 4, "rd_expense": 1021590, "revenue": 8779395, "salaries_expense": 1696291, "service_revenue": 5481508 } ], "market_conditions": { "gdp_growth": [ 0.030470493879134867, 0.037921908968870176, 0.036015543907591846, 0.03831356671011821 ], "inflation_rate": [ 0.006776993291021412, 0.011100798603457042, 0.0050578143896492095, 0.012642711548460125 ], "interest_rate": [ 0.012867546159623282, 0.013221398021393802, 0.018711652656075516, 0.018796243433242116 ], "year": 1999 }, "random_event": { "description": "Ellis, Stein and Morris Introduction of New Service in 1999", "impact": 0.06, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 180129, "billable_hours_per_employee": 126, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 11179719, "net_revenue": 9024872, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 9972 }, { "average_project_size": 133713, "billable_hours_per_employee": 130, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 10319109, "net_revenue": 8919896, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9856 }, { "average_project_size": 70329, "billable_hours_per_employee": 95, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 10643972, "net_revenue": 8816142, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 9742 }, { "average_project_size": 172488, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 10820373, "net_revenue": 8713595, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 9628 } ], "balance_sheet": [ { "assets": 11192355, "current_assets": 3598766, "current_liabilities": 2386537, "equity": 7739053, "fixed_assets": 7593589, "liabilities": 5085017, "long_term_liabilities": 2698480, "quarter": 1 }, { "assets": 11435023, "current_assets": 5125670, "current_liabilities": 3018781, "equity": 7826732, "fixed_assets": 6309353, "liabilities": 5199314, "long_term_liabilities": 2180533, "quarter": 2 }, { "assets": 11682952, "current_assets": 5519704, "current_liabilities": 2647363, "equity": 7822173, "fixed_assets": 6163248, "liabilities": 5316180, "long_term_liabilities": 2668817, "quarter": 3 }, { "assets": 11936257, "current_assets": 4199564, "current_liabilities": 3058194, "equity": 7943268, "fixed_assets": 7736693, "liabilities": 5435672, "long_term_liabilities": 2377478, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26555, "financing_cash_flow": 20044, "investing_cash_flow": -363701, "net_cash_flow": 2000505, "operating_cash_flow": 2300260, "quarter": 1 }, { "change_in_working_capital": -66789, "financing_cash_flow": -25590, "investing_cash_flow": -245058, "net_cash_flow": 1831108, "operating_cash_flow": 2204899, "quarter": 2 }, { "change_in_working_capital": -39834, "financing_cash_flow": 183650, "investing_cash_flow": -455608, "net_cash_flow": 1879644, "operating_cash_flow": 2119972, "quarter": 3 }, { "change_in_working_capital": 84306, "financing_cash_flow": -180739, "investing_cash_flow": -232024, "net_cash_flow": 1764209, "operating_cash_flow": 1939977, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8063425436380458, "current_ratio": 1.5079447752119495, "debt_to_equity_ratio": 0.657059332711638, "profit_margin": 0.18080201026673842, "quarter": 1, "return_on_assets": 0.14578835285335393, "return_on_equity": 0.21084168825307179 }, { "asset_turnover_ratio": 0.7800505517129261, "current_ratio": 1.6979270771877788, "debt_to_equity_ratio": 0.6643020356388848, "profit_margin": 0.1783678868004739, "quarter": 2, "return_on_assets": 0.13913596850657842, "return_on_equity": 0.20328062849219827 }, { "asset_turnover_ratio": 0.7546159566520516, "current_ratio": 2.0849819235216325, "debt_to_equity_ratio": 0.6796295607371506, "profit_margin": 0.1650836613112629, "quarter": 3, "return_on_assets": 0.12457476500802195, "return_on_equity": 0.18606095774153805 }, { "asset_turnover_ratio": 0.7300106725248962, "current_ratio": 1.3732170032378588, "debt_to_equity_ratio": 0.6843117971091999, "profit_margin": 0.16556691009852995, "quarter": 4, "return_on_assets": 0.12086561138889687, "return_on_equity": 0.1816233570364238 } ], "income_statement": [ { "depreciation": 668545, "expenses": 6896142, "income_tax": 497015, "marketing_expense": 1045107, "net_income": 2128730, "net_profit": 1631715, "operational_expense": 3963952, "product_revenue": 3408861, "quarter": 1, "rd_expense": 938253, "revenue": 9024872, "salaries_expense": 3388148, "service_revenue": 5616011 }, { "depreciation": 613876, "expenses": 6820420, "income_tax": 508453, "marketing_expense": 1272213, "net_income": 2099476, "net_profit": 1591023, "operational_expense": 3996477, "product_revenue": 2542433, "quarter": 2, "rd_expense": 1057596, "revenue": 8919896, "salaries_expense": 3085445, "service_revenue": 6377463 }, { "depreciation": 664571, "expenses": 6745529, "income_tax": 615212, "marketing_expense": 833808, "net_income": 2070613, "net_profit": 1455401, "operational_expense": 4073066, "product_revenue": 2504760, "quarter": 3, "rd_expense": 776832, "revenue": 8816142, "salaries_expense": 2105589, "service_revenue": 6311382 }, { "depreciation": 497294, "expenses": 6671461, "income_tax": 599451, "marketing_expense": 1274001, "net_income": 2042134, "net_profit": 1442683, "operational_expense": 4101682, "product_revenue": 3355710, "quarter": 4, "rd_expense": 1232989, "revenue": 8713595, "salaries_expense": 2599738, "service_revenue": 5357885 } ], "market_conditions": { "gdp_growth": [ 0.04828422416571894, 0.03807220962005614, 0.04252053823009851, 0.03691377190113426 ], "inflation_rate": [ 0.010279267735344245, 0.010759604807904645, 0.012866571527216788, 0.009228366815209742 ], "interest_rate": [ 0.012764404614788498, 0.01282702155375584, 0.010998473942476342, 0.01598790641887278 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 152625, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 8298985, "net_revenue": 7394102, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 8170 }, { "average_project_size": 105912, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 9140699, "net_revenue": 7365708, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8139 }, { "average_project_size": 135601, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 9130358, "net_revenue": 7337424, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 8108 }, { "average_project_size": 159848, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 9173705, "net_revenue": 7309249, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 8077 } ], "balance_sheet": [ { "assets": 7596257, "current_assets": 2417569, "current_liabilities": 1720882, "equity": 6154429, "fixed_assets": 5178688, "liabilities": 3126577, "long_term_liabilities": 1405695, "quarter": 1 }, { "assets": 7855117, "current_assets": 2998940, "current_liabilities": 1790348, "equity": 6476404, "fixed_assets": 4856177, "liabilities": 3153952, "long_term_liabilities": 1363604, "quarter": 2 }, { "assets": 8122799, "current_assets": 2880189, "current_liabilities": 1817614, "equity": 6705607, "fixed_assets": 5242610, "liabilities": 3181566, "long_term_liabilities": 1363952, "quarter": 3 }, { "assets": 8399603, "current_assets": 3404157, "current_liabilities": 1504483, "equity": 6894115, "fixed_assets": 4995446, "liabilities": 3209423, "long_term_liabilities": 1704940, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59214, "financing_cash_flow": 105180, "investing_cash_flow": -466041, "net_cash_flow": 2107687, "operating_cash_flow": 2170285, "quarter": 1 }, { "change_in_working_capital": 10554, "financing_cash_flow": 199919, "investing_cash_flow": -471477, "net_cash_flow": 1673804, "operating_cash_flow": 2090001, "quarter": 2 }, { "change_in_working_capital": -31587, "financing_cash_flow": -82517, "investing_cash_flow": -123717, "net_cash_flow": 1876961, "operating_cash_flow": 2175513, "quarter": 3 }, { "change_in_working_capital": -10103, "financing_cash_flow": -131476, "investing_cash_flow": -168195, "net_cash_flow": 1812546, "operating_cash_flow": 2075002, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9733875512637342, "current_ratio": 1.4048429816803243, "debt_to_equity_ratio": 0.5080206465945094, "profit_margin": 0.22785038670010233, "quarter": 1, "return_on_assets": 0.22178672996450752, "return_on_equity": 0.2737457853523048 }, { "asset_turnover_ratio": 0.9376955174569647, "current_ratio": 1.6750598207722744, "debt_to_equity_ratio": 0.4869912377300737, "profit_margin": 0.24101403422454434, "quarter": 2, "return_on_assets": 0.22599777953657468, "return_on_equity": 0.27410874923800305 }, { "asset_turnover_ratio": 0.9033122695760415, "current_ratio": 1.584598820211552, "debt_to_equity_ratio": 0.47446353477023034, "profit_margin": 0.24046232029115394, "quarter": 3, "return_on_assets": 0.21721256428972327, "return_on_equity": 0.26311920755272417 }, { "asset_turnover_ratio": 0.8701898173044607, "current_ratio": 2.262675616806571, "debt_to_equity_ratio": 0.46553081867650886, "profit_margin": 0.23312039308005514, "quarter": 4, "return_on_assets": 0.20285899226427725, "return_on_equity": 0.2471579020657474 } ], "income_statement": [ { "depreciation": 485536, "expenses": 5064128, "income_tax": 645225, "marketing_expense": 527440, "net_income": 2329974, "net_profit": 1684749, "operational_expense": 2680996, "product_revenue": 2462162, "quarter": 1, "rd_expense": 886729, "revenue": 7394102, "salaries_expense": 2336204, "service_revenue": 4931940 }, { "depreciation": 314762, "expenses": 5094984, "income_tax": 495485, "marketing_expense": 667336, "net_income": 2270724, "net_profit": 1775239, "operational_expense": 3020564, "product_revenue": 1476619, "quarter": 2, "rd_expense": 787702, "revenue": 7365708, "salaries_expense": 1641152, "service_revenue": 5889089 }, { "depreciation": 411139, "expenses": 5126029, "income_tax": 447021, "marketing_expense": 794637, "net_income": 2211395, "net_profit": 1764374, "operational_expense": 3500431, "product_revenue": 1883051, "quarter": 3, "rd_expense": 864561, "revenue": 7337424, "salaries_expense": 2461546, "service_revenue": 5454373 }, { "depreciation": 371067, "expenses": 5157263, "income_tax": 448051, "marketing_expense": 934778, "net_income": 2151986, "net_profit": 1703935, "operational_expense": 2641543, "product_revenue": 1993270, "quarter": 4, "rd_expense": 941453, "revenue": 7309249, "salaries_expense": 1833086, "service_revenue": 5315979 } ], "market_conditions": { "gdp_growth": [ 0.03401426756884771, 0.0352417691682883, 0.037663313301824715, 0.03901784732708875 ], "inflation_rate": [ 0.009294356854655794, 0.009922716815565905, 0.008404057504732072, 0.007110741081568938 ], "interest_rate": [ 0.013869347217462788, 0.021713257525033745, 0.015883678861329062, 0.02190282693897787 ], "year": 2001 }, "random_event": { "description": "Ellis, Stein and Morris Award Nomination in 2001", "impact": -0.01, "type": "Award Nomination" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 72120, "billable_hours_per_employee": 92, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 8297330, "net_revenue": 6388443, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 7059 }, { "average_project_size": 71978, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 7683397, "net_revenue": 6268349, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6926 }, { "average_project_size": 128918, "billable_hours_per_employee": 132, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 7476401, "net_revenue": 6150513, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6796 }, { "average_project_size": 68532, "billable_hours_per_employee": 102, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 7573575, "net_revenue": 6034893, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 6668 } ], "balance_sheet": [ { "assets": 7609628, "current_assets": 2832617, "current_liabilities": 2026832, "equity": 5147627, "fixed_assets": 4777011, "liabilities": 4238284, "long_term_liabilities": 2211452, "quarter": 1 }, { "assets": 7823876, "current_assets": 2384133, "current_liabilities": 2111644, "equity": 5134679, "fixed_assets": 5439743, "liabilities": 4334971, "long_term_liabilities": 2223327, "quarter": 2 }, { "assets": 8044156, "current_assets": 3360951, "current_liabilities": 2172624, "equity": 5234245, "fixed_assets": 4683205, "liabilities": 4433864, "long_term_liabilities": 2261240, "quarter": 3 }, { "assets": 8270638, "current_assets": 3496374, "current_liabilities": 2030950, "equity": 5347539, "fixed_assets": 4774264, "liabilities": 4535013, "long_term_liabilities": 2504063, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22506, "financing_cash_flow": 162356, "investing_cash_flow": -243805, "net_cash_flow": 1794622, "operating_cash_flow": 2014516, "quarter": 1 }, { "change_in_working_capital": 81847, "financing_cash_flow": 29044, "investing_cash_flow": -196710, "net_cash_flow": 1468113, "operating_cash_flow": 2010651, "quarter": 2 }, { "change_in_working_capital": -8373, "financing_cash_flow": 148112, "investing_cash_flow": -348757, "net_cash_flow": 1590797, "operating_cash_flow": 1988419, "quarter": 3 }, { "change_in_working_capital": -16717, "financing_cash_flow": -190210, "investing_cash_flow": -456158, "net_cash_flow": 1736343, "operating_cash_flow": 1884429, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.839521064630229, "current_ratio": 1.3975588504621992, "debt_to_equity_ratio": 0.8233471461704588, "profit_margin": 0.27804630956243953, "quarter": 1, "return_on_assets": 0.23342573382036547, "return_on_equity": 0.34506831982970015 }, { "asset_turnover_ratio": 0.8011820483862474, "current_ratio": 1.1290411641356213, "debt_to_equity_ratio": 0.8442535550907856, "profit_margin": 0.2625530263231993, "quarter": 2, "return_on_assets": 0.21035277143962916, "return_on_equity": 0.3205213023053632 }, { "asset_turnover_ratio": 0.7645939487001495, "current_ratio": 1.5469547422839847, "debt_to_equity_ratio": 0.8470875933396316, "profit_margin": 0.2640353739598632, "quarter": 3, "return_on_assets": 0.20187984917249244, "return_on_equity": 0.31025544276204114 }, { "asset_turnover_ratio": 0.729676839924562, "current_ratio": 1.7215460744971565, "debt_to_equity_ratio": 0.8480560871084811, "profit_margin": 0.26709901898840627, "quarter": 4, "return_on_assets": 0.19489596812241086, "return_on_equity": 0.30143099470616297 } ], "income_statement": [ { "depreciation": 238233, "expenses": 4141695, "income_tax": 470465, "marketing_expense": 514890, "net_income": 2246748, "net_profit": 1776283, "operational_expense": 2729563, "product_revenue": 2365911, "quarter": 1, "rd_expense": 616529, "revenue": 6388443, "salaries_expense": 1573894, "service_revenue": 4022532 }, { "depreciation": 364877, "expenses": 4058767, "income_tax": 563808, "marketing_expense": 573580, "net_income": 2209582, "net_profit": 1645774, "operational_expense": 2690431, "product_revenue": 1734953, "quarter": 2, "rd_expense": 493671, "revenue": 6268349, "salaries_expense": 1952334, "service_revenue": 4533396 }, { "depreciation": 364466, "expenses": 3977500, "income_tax": 549060, "marketing_expense": 658085, "net_income": 2173013, "net_profit": 1623953, "operational_expense": 2309319, "product_revenue": 1699153, "quarter": 3, "rd_expense": 657783, "revenue": 6150513, "salaries_expense": 1460791, "service_revenue": 4451360 }, { "depreciation": 272515, "expenses": 3897860, "income_tax": 525119, "marketing_expense": 673426, "net_income": 2137033, "net_profit": 1611914, "operational_expense": 2436896, "product_revenue": 1434894, "quarter": 4, "rd_expense": 609867, "revenue": 6034893, "salaries_expense": 1874614, "service_revenue": 4599999 } ], "market_conditions": { "gdp_growth": [ 0.04238871270134633, 0.0444829395480918, 0.05420767058356572, 0.04673358156865545 ], "inflation_rate": [ 0.0026531315383739405, 0.007851175899785054, 0.00737480076975649, 0.004566807839676355 ], "interest_rate": [ 0.01226406162272899, 0.01222547506259659, 0.017231947164288657, 0.016120172717346344 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 115238, "billable_hours_per_employee": 103, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 11791855, "net_revenue": 9294790, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 10270 }, { "average_project_size": 123422, "billable_hours_per_employee": 88, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 11320683, "net_revenue": 9129824, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 10088 }, { "average_project_size": 153854, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 9865529, "net_revenue": 8967787, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 9909 }, { "average_project_size": 107417, "billable_hours_per_employee": 88, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 10708872, "net_revenue": 8808626, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 9733 } ], "balance_sheet": [ { "assets": 13205659, "current_assets": 4647788, "current_liabilities": 4018066, "equity": 8386164, "fixed_assets": 8557871, "liabilities": 7689605, "long_term_liabilities": 3671539, "quarter": 1 }, { "assets": 13616154, "current_assets": 6199513, "current_liabilities": 4103105, "equity": 8366145, "fixed_assets": 7416641, "liabilities": 7816213, "long_term_liabilities": 3713108, "quarter": 2 }, { "assets": 14039410, "current_assets": 6495757, "current_liabilities": 4350645, "equity": 8692268, "fixed_assets": 7543653, "liabilities": 7944906, "long_term_liabilities": 3594261, "quarter": 3 }, { "assets": 14475822, "current_assets": 4851929, "current_liabilities": 4442437, "equity": 8996873, "fixed_assets": 9623893, "liabilities": 8075717, "long_term_liabilities": 3633280, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5534, "financing_cash_flow": -11304, "investing_cash_flow": -397000, "net_cash_flow": 3054399, "operating_cash_flow": 3301297, "quarter": 1 }, { "change_in_working_capital": 30747, "financing_cash_flow": -88554, "investing_cash_flow": -138628, "net_cash_flow": 2421588, "operating_cash_flow": 2951431, "quarter": 2 }, { "change_in_working_capital": 71037, "financing_cash_flow": 60359, "investing_cash_flow": -244482, "net_cash_flow": 2876923, "operating_cash_flow": 2991244, "quarter": 3 }, { "change_in_working_capital": -76204, "financing_cash_flow": 184975, "investing_cash_flow": -322052, "net_cash_flow": 2790168, "operating_cash_flow": 3005574, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7038490089741072, "current_ratio": 1.1567226620966404, "debt_to_equity_ratio": 0.9169394970095982, "profit_margin": 0.30878696560115937, "quarter": 1, "return_on_assets": 0.21733939972249774, "return_on_equity": 0.34224348581783043 }, { "asset_turnover_ratio": 0.670514155465633, "current_ratio": 1.5109320867976812, "debt_to_equity_ratio": 0.9342669772039571, "profit_margin": 0.2810792409579856, "quarter": 2, "return_on_assets": 0.18846760986986485, "return_on_equity": 0.30673673478047536 }, { "asset_turnover_ratio": 0.6387581102054859, "current_ratio": 1.4930560870859377, "debt_to_equity_ratio": 0.9140199082678997, "profit_margin": 0.2896772637441099, "quarter": 3, "return_on_assets": 0.18503370155868373, "return_on_equity": 0.2988591700117852 }, { "asset_turnover_ratio": 0.6085061007243665, "current_ratio": 1.0921773341974237, "debt_to_equity_ratio": 0.8976137598029893, "profit_margin": 0.2947983033903358, "quarter": 4, "return_on_assets": 0.179386566096212, "return_on_equity": 0.28863006068886377 } ], "income_statement": [ { "depreciation": 431187, "expenses": 5686999, "income_tax": 737681, "marketing_expense": 880546, "net_income": 3607791, "net_profit": 2870110, "operational_expense": 3352774, "product_revenue": 3297165, "quarter": 1, "rd_expense": 786016, "revenue": 9294790, "salaries_expense": 1954532, "service_revenue": 5997625 }, { "depreciation": 385227, "expenses": 5589373, "income_tax": 974247, "marketing_expense": 770061, "net_income": 3540451, "net_profit": 2566204, "operational_expense": 3755476, "product_revenue": 2628897, "quarter": 2, "rd_expense": 575335, "revenue": 9129824, "salaries_expense": 2435894, "service_revenue": 6500927 }, { "depreciation": 393480, "expenses": 5493424, "income_tax": 876599, "marketing_expense": 690557, "net_income": 3474363, "net_profit": 2597764, "operational_expense": 3792780, "product_revenue": 3116296, "quarter": 3, "rd_expense": 716174, "revenue": 8967787, "salaries_expense": 2522982, "service_revenue": 5851491 }, { "depreciation": 408806, "expenses": 5399122, "income_tax": 812736, "marketing_expense": 937797, "net_income": 3409504, "net_profit": 2596768, "operational_expense": 3669217, "product_revenue": 2750206, "quarter": 4, "rd_expense": 1001345, "revenue": 8808626, "salaries_expense": 2485049, "service_revenue": 6058420 } ], "market_conditions": { "gdp_growth": [ 0.04213434161811127, 0.030745516343161382, 0.045691805183566386, 0.03442001575835341 ], "inflation_rate": [ 0.013198303984608355, 0.011946732877095814, 0.006072307529318557, 0.007688595240572878 ], "interest_rate": [ 0.015527330940094654, 0.023729723938345465, 0.021655412099518094, 0.014956373307859485 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 57648, "billable_hours_per_employee": 114, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 13203324, "net_revenue": 11184854, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 12359 }, { "average_project_size": 112713, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 13216832, "net_revenue": 11092055, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 12256 }, { "average_project_size": 178373, "billable_hours_per_employee": 84, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 13735247, "net_revenue": 11000026, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 12155 }, { "average_project_size": 116074, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 11999874, "net_revenue": 10908761, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 12054 } ], "balance_sheet": [ { "assets": 16206294, "current_assets": 7103525, "current_liabilities": 4149170, "equity": 12261475, "fixed_assets": 9102769, "liabilities": 7131147, "long_term_liabilities": 2981977, "quarter": 1 }, { "assets": 16692853, "current_assets": 7328156, "current_liabilities": 4302546, "equity": 12472456, "fixed_assets": 9364697, "liabilities": 7293668, "long_term_liabilities": 2991122, "quarter": 2 }, { "assets": 17194019, "current_assets": 5847993, "current_liabilities": 3370834, "equity": 12788919, "fixed_assets": 11346026, "liabilities": 7459892, "long_term_liabilities": 4089058, "quarter": 3 }, { "assets": 17710233, "current_assets": 6554115, "current_liabilities": 3848206, "equity": 12994684, "fixed_assets": 11156118, "liabilities": 7629904, "long_term_liabilities": 3781698, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25108, "financing_cash_flow": 108019, "investing_cash_flow": -290769, "net_cash_flow": 3747370, "operating_cash_flow": 3700202, "quarter": 1 }, { "change_in_working_capital": 39231, "financing_cash_flow": 148031, "investing_cash_flow": -289708, "net_cash_flow": 3117570, "operating_cash_flow": 3577704, "quarter": 2 }, { "change_in_working_capital": -71560, "financing_cash_flow": 16262, "investing_cash_flow": -196905, "net_cash_flow": 2716992, "operating_cash_flow": 3401002, "quarter": 3 }, { "change_in_working_capital": 43939, "financing_cash_flow": -189431, "investing_cash_flow": -386870, "net_cash_flow": 3106638, "operating_cash_flow": 3336347, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6901549484416363, "current_ratio": 1.7120351781199614, "debt_to_equity_ratio": 0.5815896537733022, "profit_margin": 0.28487881916026797, "quarter": 1, "return_on_assets": 0.19661052674966897, "return_on_equity": 0.25986498361738697 }, { "asset_turnover_ratio": 0.6644792834394456, "current_ratio": 1.7032138645350916, "debt_to_equity_ratio": 0.5847820188742298, "profit_margin": 0.27706957818005773, "quarter": 2, "return_on_assets": 0.1841069947719542, "return_on_equity": 0.2464046375469274 }, { "asset_turnover_ratio": 0.6397588603339336, "current_ratio": 1.7348801513216017, "debt_to_equity_ratio": 0.5833090349544008, "profit_margin": 0.27770770723632837, "quarter": 3, "return_on_assets": 0.1776659662874631, "return_on_equity": 0.23886240893385907 }, { "asset_turnover_ratio": 0.615958073504736, "current_ratio": 1.7031611613307605, "debt_to_equity_ratio": 0.5871557938615514, "profit_margin": 0.267157287614973, "quarter": 4, "return_on_assets": 0.1645576882020694, "return_on_equity": 0.22427286419585116 } ], "income_statement": [ { "depreciation": 513874, "expenses": 6736305, "income_tax": 1262221, "marketing_expense": 1196471, "net_income": 4448549, "net_profit": 3186328, "operational_expense": 4175439, "product_revenue": 2343294, "quarter": 1, "rd_expense": 907052, "revenue": 11184854, "salaries_expense": 2490461, "service_revenue": 8841560 }, { "depreciation": 504433, "expenses": 6759077, "income_tax": 1259707, "marketing_expense": 1219978, "net_income": 4332978, "net_profit": 3073271, "operational_expense": 3932987, "product_revenue": 3254654, "quarter": 2, "rd_expense": 1114547, "revenue": 11092055, "salaries_expense": 3133229, "service_revenue": 7837401 }, { "depreciation": 346210, "expenses": 6781927, "income_tax": 1163307, "marketing_expense": 1024055, "net_income": 4218099, "net_profit": 3054792, "operational_expense": 3627006, "product_revenue": 2259673, "quarter": 3, "rd_expense": 1036537, "revenue": 11000026, "salaries_expense": 3368004, "service_revenue": 8740353 }, { "depreciation": 421992, "expenses": 6804854, "income_tax": 1189552, "marketing_expense": 991413, "net_income": 4103907, "net_profit": 2914355, "operational_expense": 3851564, "product_revenue": 3789071, "quarter": 4, "rd_expense": 703313, "revenue": 10908761, "salaries_expense": 2348282, "service_revenue": 7119690 } ], "market_conditions": { "gdp_growth": [ 0.04541588921406673, 0.04601337521236706, 0.033449032823820814, 0.04043170574249773 ], "inflation_rate": [ 0.008186188478822149, 0.00805333711663796, 0.009886651307203054, 0.007943989060520986 ], "interest_rate": [ 0.014989508270669, 0.013665459031477777, 0.01416124879094023, 0.009452795474282927 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 187936, "billable_hours_per_employee": 156, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 21324800, "net_revenue": 18357159, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20284 }, { "average_project_size": 80225, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 21216011, "net_revenue": 18628686, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 20584 }, { "average_project_size": 187618, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 23285868, "net_revenue": 18904230, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 20889 }, { "average_project_size": 73889, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 23121541, "net_revenue": 19183850, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 21198 } ], "balance_sheet": [ { "assets": 26972226, "current_assets": 10716490, "current_liabilities": 5571459, "equity": 20017079, "fixed_assets": 16255736, "liabilities": 11973602, "long_term_liabilities": 6402143, "quarter": 1 }, { "assets": 27360983, "current_assets": 9736214, "current_liabilities": 5177158, "equity": 20501722, "fixed_assets": 17624769, "liabilities": 12120810, "long_term_liabilities": 6943652, "quarter": 2 }, { "assets": 27755343, "current_assets": 11560380, "current_liabilities": 6893366, "equity": 20811251, "fixed_assets": 16194963, "liabilities": 12269828, "long_term_liabilities": 5376462, "quarter": 3 }, { "assets": 28155387, "current_assets": 12397117, "current_liabilities": 6270768, "equity": 20728504, "fixed_assets": 15758270, "liabilities": 12420678, "long_term_liabilities": 6149910, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65888, "financing_cash_flow": -18153, "investing_cash_flow": -164714, "net_cash_flow": 5495210, "operating_cash_flow": 5726109, "quarter": 1 }, { "change_in_working_capital": -91251, "financing_cash_flow": -59994, "investing_cash_flow": -167689, "net_cash_flow": 5532536, "operating_cash_flow": 6126299, "quarter": 2 }, { "change_in_working_capital": 32824, "financing_cash_flow": -8461, "investing_cash_flow": -478628, "net_cash_flow": 6167940, "operating_cash_flow": 6280050, "quarter": 3 }, { "change_in_working_capital": -88716, "financing_cash_flow": -139495, "investing_cash_flow": -226347, "net_cash_flow": 5654262, "operating_cash_flow": 5933036, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6805948830474726, "current_ratio": 1.9234620590405493, "debt_to_equity_ratio": 0.5981692933319592, "profit_margin": 0.2733786311923321, "quarter": 1, "return_on_assets": 0.18606009752402342, "return_on_equity": 0.25070865734206277 }, { "asset_turnover_ratio": 0.6808485645417053, "current_ratio": 1.8806097862958788, "debt_to_equity_ratio": 0.5912093628037683, "profit_margin": 0.2824433779172616, "quarter": 2, "return_on_assets": 0.1923011684192779, "return_on_equity": 0.25663936912226204 }, { "asset_turnover_ratio": 0.6811023736943189, "current_ratio": 1.6770297703618233, "debt_to_equity_ratio": 0.5895766669673054, "profit_margin": 0.2817219214958768, "quarter": 3, "return_on_assets": 0.19188146945256632, "return_on_equity": 0.25590657668777333 }, { "asset_turnover_ratio": 0.6813562889403723, "current_ratio": 1.9769694876289474, "debt_to_equity_ratio": 0.5992076418056991, "profit_margin": 0.26031245031628164, "quarter": 4, "return_on_assets": 0.1773655251124767, "return_on_equity": 0.2409143949799754 } ], "income_statement": [ { "depreciation": 707654, "expenses": 11795404, "income_tax": 1543300, "marketing_expense": 2016791, "net_income": 6561755, "net_profit": 5018455, "operational_expense": 6980403, "product_revenue": 5150338, "quarter": 1, "rd_expense": 1419476, "revenue": 18357159, "salaries_expense": 5232420, "service_revenue": 13206821 }, { "depreciation": 864750, "expenses": 11910260, "income_tax": 1456877, "marketing_expense": 2106873, "net_income": 6718426, "net_profit": 5261549, "operational_expense": 6092787, "product_revenue": 6074274, "quarter": 2, "rd_expense": 1766236, "revenue": 18628686, "salaries_expense": 4790679, "service_revenue": 12554412 }, { "depreciation": 954314, "expenses": 12026235, "income_tax": 1552259, "marketing_expense": 1957814, "net_income": 6877995, "net_profit": 5325736, "operational_expense": 6033868, "product_revenue": 6530978, "quarter": 3, "rd_expense": 2063179, "revenue": 18904230, "salaries_expense": 4807186, "service_revenue": 12373252 }, { "depreciation": 939241, "expenses": 12143340, "income_tax": 2046715, "marketing_expense": 1941864, "net_income": 7040510, "net_profit": 4993795, "operational_expense": 6598067, "product_revenue": 4312373, "quarter": 4, "rd_expense": 1717155, "revenue": 19183850, "salaries_expense": 5412077, "service_revenue": 14871477 } ], "market_conditions": { "gdp_growth": [ 0.04985599169158764, 0.04530947247419791, 0.051116268090042154, 0.05217152844653712 ], "inflation_rate": [ 0.01029630122770011, 0.0034573276275655335, 0.00992101910361002, 0.010056189444780091 ], "interest_rate": [ 0.02230263566279643, 0.015119844573054844, 0.015495688678649621, 0.0203515399248567 ], "year": 2005 }, "random_event": { "description": "Ellis, Stein and Morris New Ad Campaign Launch in 2005", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 60116, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 11239345, "net_revenue": 9696839, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 10715 }, { "average_project_size": 174037, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 10900438, "net_revenue": 9474500, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 10469 }, { "average_project_size": 64071, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 10193767, "net_revenue": 9257259, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 10229 }, { "average_project_size": 164674, "billable_hours_per_employee": 145, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 11696182, "net_revenue": 9044999, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 9994 } ], "balance_sheet": [ { "assets": 13074268, "current_assets": 5951243, "current_liabilities": 2811371, "equity": 9956562, "fixed_assets": 7123025, "liabilities": 5334001, "long_term_liabilities": 2522630, "quarter": 1 }, { "assets": 13373785, "current_assets": 6121272, "current_liabilities": 2384880, "equity": 10092291, "fixed_assets": 7252513, "liabilities": 5454466, "long_term_liabilities": 3069586, "quarter": 2 }, { "assets": 13680164, "current_assets": 4946129, "current_liabilities": 3169874, "equity": 10114500, "fixed_assets": 8734035, "liabilities": 5577651, "long_term_liabilities": 2407777, "quarter": 3 }, { "assets": 13993562, "current_assets": 6860952, "current_liabilities": 2724581, "equity": 10251901, "fixed_assets": 7132610, "liabilities": 5703619, "long_term_liabilities": 2979038, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95808, "financing_cash_flow": 171826, "investing_cash_flow": -458188, "net_cash_flow": 2453359, "operating_cash_flow": 2893294, "quarter": 1 }, { "change_in_working_capital": -69939, "financing_cash_flow": 182657, "investing_cash_flow": -217876, "net_cash_flow": 2514219, "operating_cash_flow": 2709609, "quarter": 2 }, { "change_in_working_capital": -76787, "financing_cash_flow": -191353, "investing_cash_flow": -128879, "net_cash_flow": 2203318, "operating_cash_flow": 2545019, "quarter": 3 }, { "change_in_working_capital": 96379, "financing_cash_flow": -154580, "investing_cash_flow": -228522, "net_cash_flow": 2445698, "operating_cash_flow": 2587492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.741673568264013, "current_ratio": 2.1168472606425834, "debt_to_equity_ratio": 0.535727191775635, "profit_margin": 0.22855850241506537, "quarter": 1, "return_on_assets": 0.16951580004326056, "return_on_equity": 0.2225964143044557 }, { "asset_turnover_ratio": 0.7084381870951267, "current_ratio": 2.566700211331388, "debt_to_equity_ratio": 0.5404586530451807, "profit_margin": 0.22934951712491425, "quarter": 2, "return_on_assets": 0.16247995612311697, "return_on_equity": 0.21531008172475408 }, { "asset_turnover_ratio": 0.6766921069074903, "current_ratio": 1.560355080359661, "debt_to_equity_ratio": 0.5514509862079193, "profit_margin": 0.2173415478599011, "quarter": 3, "return_on_assets": 0.1470733099398516, "return_on_equity": 0.19892105393247317 }, { "asset_turnover_ratio": 0.6463685943578912, "current_ratio": 2.518167747627984, "debt_to_equity_ratio": 0.5563474520481616, "profit_margin": 0.21691080341744648, "quarter": 4, "return_on_assets": 0.14020433110597574, "return_on_equity": 0.19137504351631957 } ], "income_statement": [ { "depreciation": 676999, "expenses": 6778696, "income_tax": 701848, "marketing_expense": 746433, "net_income": 2918143, "net_profit": 2216295, "operational_expense": 3892448, "product_revenue": 3716951, "quarter": 1, "rd_expense": 874371, "revenue": 9696839, "salaries_expense": 3070912, "service_revenue": 5979888 }, { "depreciation": 536637, "expenses": 6655479, "income_tax": 646049, "marketing_expense": 823967, "net_income": 2819021, "net_profit": 2172972, "operational_expense": 3874264, "product_revenue": 2259541, "quarter": 2, "rd_expense": 1294539, "revenue": 9474500, "salaries_expense": 2363261, "service_revenue": 7214959 }, { "depreciation": 533032, "expenses": 6534502, "income_tax": 710770, "marketing_expense": 1185691, "net_income": 2722757, "net_profit": 2011987, "operational_expense": 4097876, "product_revenue": 2005176, "quarter": 3, "rd_expense": 909791, "revenue": 9257259, "salaries_expense": 2226950, "service_revenue": 7252083 }, { "depreciation": 625534, "expenses": 6415725, "income_tax": 667316, "marketing_expense": 812136, "net_income": 2629274, "net_profit": 1961958, "operational_expense": 3212592, "product_revenue": 2821395, "quarter": 4, "rd_expense": 975824, "revenue": 9044999, "salaries_expense": 2563049, "service_revenue": 6223604 } ], "market_conditions": { "gdp_growth": [ 0.03181478434978259, 0.02920234392050349, 0.027403415409933025, 0.04438871682317864 ], "inflation_rate": [ 0.0045688521178095754, 0.0055556729444136334, 0.010994151567979792, 0.010272639043441636 ], "interest_rate": [ 0.02145707881515941, 0.01990823842265019, 0.020412835897017687, 0.019101062550830078 ], "year": 2006 }, "random_event": { "description": "Ellis, Stein and Morris Economic Slowdown Impact in 2006", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 182987, "billable_hours_per_employee": 120, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 22335129, "net_revenue": 17779471, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 19646 }, { "average_project_size": 139593, "billable_hours_per_employee": 135, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 22723041, "net_revenue": 17788900, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 19656 }, { "average_project_size": 68915, "billable_hours_per_employee": 80, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 22867372, "net_revenue": 17798335, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 19667 }, { "average_project_size": 155775, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 19862440, "net_revenue": 17807774, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 19677 } ], "balance_sheet": [ { "assets": 23104101, "current_assets": 8288790, "current_liabilities": 5973679, "equity": 13705631, "fixed_assets": 14815311, "liabilities": 12186249, "long_term_liabilities": 6212570, "quarter": 1 }, { "assets": 23899069, "current_assets": 8685349, "current_liabilities": 7188638, "equity": 14207594, "fixed_assets": 15213720, "liabilities": 12346197, "long_term_liabilities": 5157559, "quarter": 2 }, { "assets": 24721390, "current_assets": 9178048, "current_liabilities": 6987307, "equity": 14973728, "fixed_assets": 15543342, "liabilities": 12508244, "long_term_liabilities": 5520937, "quarter": 3 }, { "assets": 25572006, "current_assets": 12362951, "current_liabilities": 5715618, "equity": 15656263, "fixed_assets": 13209055, "liabilities": 12672419, "long_term_liabilities": 6956801, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51044, "financing_cash_flow": 25379, "investing_cash_flow": -233229, "net_cash_flow": 3460315, "operating_cash_flow": 3985220, "quarter": 1 }, { "change_in_working_capital": 27508, "financing_cash_flow": 121151, "investing_cash_flow": -245648, "net_cash_flow": 3458766, "operating_cash_flow": 3883901, "quarter": 2 }, { "change_in_working_capital": -36458, "financing_cash_flow": 134852, "investing_cash_flow": -194954, "net_cash_flow": 3780336, "operating_cash_flow": 3636947, "quarter": 3 }, { "change_in_working_capital": -69377, "financing_cash_flow": 34139, "investing_cash_flow": -394318, "net_cash_flow": 3546910, "operating_cash_flow": 3626046, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7695374513814669, "current_ratio": 1.3875519591862904, "debt_to_equity_ratio": 0.8891417695398337, "profit_margin": 0.15679763475527478, "quarter": 1, "return_on_assets": 0.12066165223221627, "return_on_equity": 0.20340391478509817 }, { "asset_turnover_ratio": 0.7443344341154042, "current_ratio": 1.2082050869719687, "debt_to_equity_ratio": 0.8689857691597888, "profit_margin": 0.14923474751108837, "quarter": 2, "return_on_assets": 0.1110805613390212, "return_on_equity": 0.18685232700202442 }, { "asset_turnover_ratio": 0.7199568875374726, "current_ratio": 1.3135315222302384, "debt_to_equity_ratio": 0.8353460140320433, "profit_margin": 0.1551033846705324, "quarter": 3, "return_on_assets": 0.11166775007392384, "return_on_equity": 0.18436170337807659 }, { "asset_turnover_ratio": 0.6963776717399488, "current_ratio": 2.1630121187245193, "debt_to_equity_ratio": 0.8094153119425753, "profit_margin": 0.15480182980758853, "quarter": 4, "return_on_assets": 0.1078005378224923, "return_on_equity": 0.17607496757048602 } ], "income_statement": [ { "depreciation": 1197441, "expenses": 14134213, "income_tax": 857479, "marketing_expense": 2472416, "net_income": 3645258, "net_profit": 2787779, "operational_expense": 9179151, "product_revenue": 6656518, "quarter": 1, "rd_expense": 1998180, "revenue": 17779471, "salaries_expense": 4656506, "service_revenue": 11122953 }, { "depreciation": 1229179, "expenses": 14160252, "income_tax": 973926, "marketing_expense": 2699752, "net_income": 3628648, "net_profit": 2654722, "operational_expense": 8483558, "product_revenue": 3987190, "quarter": 2, "rd_expense": 2192324, "revenue": 17788900, "salaries_expense": 4347379, "service_revenue": 13801710 }, { "depreciation": 876365, "expenses": 14186340, "income_tax": 851413, "marketing_expense": 1751282, "net_income": 3611995, "net_profit": 2760582, "operational_expense": 9876622, "product_revenue": 5087990, "quarter": 3, "rd_expense": 2609876, "revenue": 17798335, "salaries_expense": 6645574, "service_revenue": 12710345 }, { "depreciation": 869370, "expenses": 14212476, "income_tax": 838622, "marketing_expense": 2197141, "net_income": 3595298, "net_profit": 2756676, "operational_expense": 8248163, "product_revenue": 4817364, "quarter": 4, "rd_expense": 1928396, "revenue": 17807774, "salaries_expense": 6148611, "service_revenue": 12990410 } ], "market_conditions": { "gdp_growth": [ 0.04332865091185559, 0.060287199936940705, 0.057329042730338946, 0.05500443112435832 ], "inflation_rate": [ 0.007125585868938223, 0.00012686728442567324, 0.0018677445654535644, 0.0082592755150009 ], "interest_rate": [ 0.011994384802644635, 0.011115927673824601, 0.013458520285692069, 0.01241685390092985 ], "year": 2007 }, "random_event": { "description": "Ellis, Stein and Morris Senior Leadership Change in 2007", "impact": 0, "type": "Senior Leadership Change" }, "year": 2007 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Fernandezland", "name": "Williamson PLC", "num_employees": 638, "region": "North America", "revenue_size": "Medium", "website": "www.williamsonplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 69691, "billable_hours_per_employee": 135, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 18151708, "net_revenue": 15450152, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 24217 }, { "average_project_size": 108004, "billable_hours_per_employee": 134, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 20378762, "net_revenue": 15899111, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 24920 }, { "average_project_size": 54466, "billable_hours_per_employee": 139, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 18934179, "net_revenue": 16361116, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 25644 }, { "average_project_size": 103846, "billable_hours_per_employee": 88, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 21240484, "net_revenue": 16836547, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 26390 } ], "balance_sheet": [ { "assets": 22632915, "current_assets": 10108908, "current_liabilities": 7188446, "equity": 14374679, "fixed_assets": 12524007, "liabilities": 12383995, "long_term_liabilities": 5195549, "quarter": 1 }, { "assets": 23243414, "current_assets": 8360066, "current_liabilities": 5591322, "equity": 14561816, "fixed_assets": 14883348, "liabilities": 12519769, "long_term_liabilities": 6928447, "quarter": 2 }, { "assets": 23870380, "current_assets": 11579731, "current_liabilities": 5446291, "equity": 15437082, "fixed_assets": 12290649, "liabilities": 12657031, "long_term_liabilities": 7210740, "quarter": 3 }, { "assets": 24514258, "current_assets": 7614574, "current_liabilities": 5909643, "equity": 16061707, "fixed_assets": 16899684, "liabilities": 12795798, "long_term_liabilities": 6886155, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96344, "financing_cash_flow": -57035, "investing_cash_flow": -100175, "net_cash_flow": 4771504, "operating_cash_flow": 4639759, "quarter": 1 }, { "change_in_working_capital": -73529, "financing_cash_flow": -145926, "investing_cash_flow": -300177, "net_cash_flow": 4418981, "operating_cash_flow": 4492017, "quarter": 2 }, { "change_in_working_capital": 94591, "financing_cash_flow": -84473, "investing_cash_flow": -134434, "net_cash_flow": 4680439, "operating_cash_flow": 4832896, "quarter": 3 }, { "change_in_working_capital": -50561, "financing_cash_flow": -63661, "investing_cash_flow": -276921, "net_cash_flow": 5301411, "operating_cash_flow": 5403444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6826408352613881, "current_ratio": 1.406271675408009, "debt_to_equity_ratio": 0.8615145423421281, "profit_margin": 0.2670367903176616, "quarter": 1, "return_on_assets": 0.18229021758796868, "return_on_equity": 0.28701573092519145 }, { "asset_turnover_ratio": 0.6840264945588458, "current_ratio": 1.4951859327722496, "debt_to_equity_ratio": 0.8597670098289939, "profit_margin": 0.24140790010208746, "quarter": 2, "return_on_assets": 0.1651293996656429, "return_on_equity": 0.26357777079452177 }, { "asset_turnover_ratio": 0.6854149787309628, "current_ratio": 2.126168249180956, "debt_to_equity_ratio": 0.8199108484362524, "profit_margin": 0.2581567785473803, "quarter": 3, "return_on_assets": 0.17694452287730653, "return_on_equity": 0.2736095461564563 }, { "asset_turnover_ratio": 0.6868063067623748, "current_ratio": 1.2884998298543584, "debt_to_equity_ratio": 0.796664887486741, "profit_margin": 0.2579654248581969, "quarter": 4, "return_on_assets": 0.1771722807192451, "return_on_equity": 0.27041005043859906 } ], "income_statement": [ { "depreciation": 514000, "expenses": 10119440, "income_tax": 1204953, "marketing_expense": 1303530, "net_income": 5330712, "net_profit": 4125759, "operational_expense": 5083956, "product_revenue": 5732780, "quarter": 1, "rd_expense": 2013615, "revenue": 15450152, "salaries_expense": 4113780, "service_revenue": 9717372 }, { "depreciation": 653846, "expenses": 10467251, "income_tax": 1593689, "marketing_expense": 1126373, "net_income": 5431860, "net_profit": 3838171, "operational_expense": 5953766, "product_revenue": 3182186, "quarter": 2, "rd_expense": 1286179, "revenue": 15899111, "salaries_expense": 3578276, "service_revenue": 12716925 }, { "depreciation": 609163, "expenses": 10827018, "income_tax": 1310365, "marketing_expense": 1116389, "net_income": 5534098, "net_profit": 4223733, "operational_expense": 6172683, "product_revenue": 3851456, "quarter": 3, "rd_expense": 1619224, "revenue": 16361116, "salaries_expense": 3279917, "service_revenue": 12509660 }, { "depreciation": 1060197, "expenses": 11199149, "income_tax": 1294151, "marketing_expense": 1304126, "net_income": 5637398, "net_profit": 4343247, "operational_expense": 7457078, "product_revenue": 4996799, "quarter": 4, "rd_expense": 1759427, "revenue": 16836547, "salaries_expense": 5484922, "service_revenue": 11839748 } ], "market_conditions": { "gdp_growth": [ 0.03697187324966551, 0.04428090832865733, 0.030777160717053324, 0.029756816595878453 ], "inflation_rate": [ 0.010876692869241984, 0.012641989863104847, 0.005205494469628014, 0.012527270004439553 ], "interest_rate": [ 0.012330107526540561, 0.014103416165770745, 0.01867821275981834, 0.020224100950350384 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 147362, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 16785292, "net_revenue": 14856696, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 23286 }, { "average_project_size": 185151, "billable_hours_per_employee": 109, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 17388386, "net_revenue": 15292500, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 23969 }, { "average_project_size": 127575, "billable_hours_per_employee": 82, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 17529073, "net_revenue": 15741089, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 24673 }, { "average_project_size": 133462, "billable_hours_per_employee": 113, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 18350419, "net_revenue": 16202836, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 25396 } ], "balance_sheet": [ { "assets": 19968657, "current_assets": 7964730, "current_liabilities": 5577179, "equity": 13686302, "fixed_assets": 12003927, "liabilities": 9638982, "long_term_liabilities": 4061803, "quarter": 1 }, { "assets": 20270863, "current_assets": 9962581, "current_liabilities": 4219676, "equity": 13760028, "fixed_assets": 10308282, "liabilities": 9743697, "long_term_liabilities": 5524021, "quarter": 2 }, { "assets": 20577642, "current_assets": 9862745, "current_liabilities": 5112510, "equity": 14131822, "fixed_assets": 10714897, "liabilities": 9849549, "long_term_liabilities": 4737039, "quarter": 3 }, { "assets": 20889064, "current_assets": 9918988, "current_liabilities": 5345918, "equity": 14424422, "fixed_assets": 10970076, "liabilities": 9956551, "long_term_liabilities": 4610633, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95054, "financing_cash_flow": -137887, "investing_cash_flow": -109897, "net_cash_flow": 4064489, "operating_cash_flow": 4302053, "quarter": 1 }, { "change_in_working_capital": -99410, "financing_cash_flow": 188156, "investing_cash_flow": -156396, "net_cash_flow": 4161702, "operating_cash_flow": 4268234, "quarter": 2 }, { "change_in_working_capital": -48501, "financing_cash_flow": 123720, "investing_cash_flow": -368124, "net_cash_flow": 3558107, "operating_cash_flow": 4057497, "quarter": 3 }, { "change_in_working_capital": 16605, "financing_cash_flow": 108948, "investing_cash_flow": -195497, "net_cash_flow": 4051398, "operating_cash_flow": 4503590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7440007607922756, "current_ratio": 1.4280929480656799, "debt_to_equity_ratio": 0.7042795051577848, "profit_margin": 0.22593361269558185, "quarter": 1, "return_on_assets": 0.16809477973406023, "return_on_equity": 0.24525448875817588 }, { "asset_turnover_ratio": 0.754407940105954, "current_ratio": 2.3609824545770812, "debt_to_equity_ratio": 0.708116073601013, "profit_margin": 0.2114017982671244, "quarter": 2, "return_on_assets": 0.15948319516539577, "return_on_equity": 0.23494588819150658 }, { "asset_turnover_ratio": 0.7649607763610622, "current_ratio": 1.9291395029056178, "debt_to_equity_ratio": 0.6969765823543489, "profit_margin": 0.21623211710447734, "quarter": 3, "return_on_assets": 0.16540908817443709, "return_on_equity": 0.24085563772314708 }, { "asset_turnover_ratio": 0.7756611784999079, "current_ratio": 1.8554321259697586, "debt_to_equity_ratio": 0.6902564969327714, "profit_margin": 0.21551221033157406, "quarter": 4, "return_on_assets": 0.16716445504690874, "return_on_equity": 0.24208311431820284 } ], "income_statement": [ { "depreciation": 945426, "expenses": 10488293, "income_tax": 1011776, "marketing_expense": 1640680, "net_income": 4368403, "net_profit": 3356627, "operational_expense": 6138984, "product_revenue": 4505163, "quarter": 1, "rd_expense": 1788282, "revenue": 14856696, "salaries_expense": 3218728, "service_revenue": 10351533 }, { "depreciation": 1035372, "expenses": 10811001, "income_tax": 1248637, "marketing_expense": 1696469, "net_income": 4481499, "net_profit": 3232862, "operational_expense": 6611860, "product_revenue": 4869926, "quarter": 2, "rd_expense": 1509801, "revenue": 15292500, "salaries_expense": 5175620, "service_revenue": 10422574 }, { "depreciation": 653768, "expenses": 11143640, "income_tax": 1193720, "marketing_expense": 1922408, "net_income": 4597449, "net_profit": 3403729, "operational_expense": 7123238, "product_revenue": 6138030, "quarter": 3, "rd_expense": 1517418, "revenue": 15741089, "salaries_expense": 5278221, "service_revenue": 9603059 }, { "depreciation": 1011681, "expenses": 11486512, "income_tax": 1224415, "marketing_expense": 1810087, "net_income": 4716324, "net_profit": 3491909, "operational_expense": 6678451, "product_revenue": 4360055, "quarter": 4, "rd_expense": 1454762, "revenue": 16202836, "salaries_expense": 4187637, "service_revenue": 11842781 } ], "market_conditions": { "gdp_growth": [ 0.05516471516127839, 0.048244054299302966, 0.05474194282777077, 0.04725605116623262 ], "inflation_rate": [ 0.007329026881371864, 0.006785431379742093, 0.010416253106948926, 0.01018636261705758 ], "interest_rate": [ 0.007869198107510212, 0.012698709344494921, 0.012980252896435535, 0.00814278793647378 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 88974, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 15444353, "net_revenue": 12331621, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 19329 }, { "average_project_size": 199451, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 15634044, "net_revenue": 12763406, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 20005 }, { "average_project_size": 178267, "billable_hours_per_employee": 110, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 15125571, "net_revenue": 13210311, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 20706 }, { "average_project_size": 99646, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 16927357, "net_revenue": 13672864, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 21431 } ], "balance_sheet": [ { "assets": 13548876, "current_assets": 4881318, "current_liabilities": 3070673, "equity": 10887406, "fixed_assets": 8667558, "liabilities": 5898669, "long_term_liabilities": 2827996, "quarter": 1 }, { "assets": 13807349, "current_assets": 4548424, "current_liabilities": 2888482, "equity": 11098885, "fixed_assets": 9258925, "liabilities": 5985957, "long_term_liabilities": 3097475, "quarter": 2 }, { "assets": 14070754, "current_assets": 6603142, "current_liabilities": 3618177, "equity": 11511699, "fixed_assets": 7467612, "liabilities": 6074537, "long_term_liabilities": 2456360, "quarter": 3 }, { "assets": 14339184, "current_assets": 6235162, "current_liabilities": 3302282, "equity": 11598954, "fixed_assets": 8104022, "liabilities": 6164428, "long_term_liabilities": 2862146, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39345, "financing_cash_flow": -184969, "investing_cash_flow": -435813, "net_cash_flow": 3673982, "operating_cash_flow": 3910038, "quarter": 1 }, { "change_in_working_capital": 52192, "financing_cash_flow": -90929, "investing_cash_flow": -302958, "net_cash_flow": 3699637, "operating_cash_flow": 3913946, "quarter": 2 }, { "change_in_working_capital": -41142, "financing_cash_flow": -186009, "investing_cash_flow": -238100, "net_cash_flow": 4333376, "operating_cash_flow": 4324411, "quarter": 3 }, { "change_in_working_capital": 54906, "financing_cash_flow": 86061, "investing_cash_flow": -397897, "net_cash_flow": 3492734, "operating_cash_flow": 4010506, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9101582300996777, "current_ratio": 1.5896573812971944, "debt_to_equity_ratio": 0.5417882827185833, "profit_margin": 0.26251204119880106, "quarter": 1, "return_on_assets": 0.2389274947973544, "return_on_equity": 0.2973342777884833 }, { "asset_turnover_ratio": 0.9243922204037864, "current_ratio": 1.5746762486316341, "debt_to_equity_ratio": 0.5393295813047887, "profit_margin": 0.2567882742271146, "quarter": 2, "return_on_assets": 0.23737308298645887, "return_on_equity": 0.2952993025876023 }, { "asset_turnover_ratio": 0.9388488349664844, "current_ratio": 1.8249914252398376, "debt_to_equity_ratio": 0.5276837936780661, "profit_margin": 0.2661165206481513, "quarter": 3, "return_on_assets": 0.2498431853758512, "return_on_equity": 0.30538341907654115 }, { "asset_turnover_ratio": 0.9535315259222561, "current_ratio": 1.8881373547141038, "debt_to_equity_ratio": 0.5314641303000254, "profit_margin": 0.2504375089227831, "quarter": 4, "return_on_assets": 0.23880006003131002, "return_on_equity": 0.29521610310722846 } ], "income_statement": [ { "depreciation": 672839, "expenses": 8149764, "income_tax": 944658, "marketing_expense": 1400157, "net_income": 4181857, "net_profit": 3237199, "operational_expense": 5028640, "product_revenue": 4006714, "quarter": 1, "rd_expense": 1172815, "revenue": 12331621, "salaries_expense": 3540746, "service_revenue": 8324907 }, { "depreciation": 636453, "expenses": 8436914, "income_tax": 1048999, "marketing_expense": 1482853, "net_income": 4326492, "net_profit": 3277493, "operational_expense": 5793160, "product_revenue": 3638726, "quarter": 2, "rd_expense": 1674132, "revenue": 12763406, "salaries_expense": 2905118, "service_revenue": 9124680 }, { "depreciation": 808929, "expenses": 8734181, "income_tax": 960648, "marketing_expense": 1259323, "net_income": 4476130, "net_profit": 3515482, "operational_expense": 4889014, "product_revenue": 3540110, "quarter": 3, "rd_expense": 1305875, "revenue": 13210311, "salaries_expense": 2635274, "service_revenue": 9670201 }, { "depreciation": 586308, "expenses": 9041923, "income_tax": 1206743, "marketing_expense": 1226157, "net_income": 4630941, "net_profit": 3424198, "operational_expense": 5692395, "product_revenue": 3203132, "quarter": 4, "rd_expense": 1722782, "revenue": 13672864, "salaries_expense": 3475713, "service_revenue": 10469732 } ], "market_conditions": { "gdp_growth": [ 0.03751953714267721, 0.05437066723831884, 0.0422608226810303, 0.055324820742623314 ], "inflation_rate": [ 0.009475724242968737, 0.002017157601132723, 0.007287150274215217, 0.002045449457331759 ], "interest_rate": [ 0.020845287313187216, 0.015157961725017563, 0.020405379214327845, 0.016463598399920287 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 106810, "billable_hours_per_employee": 112, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 16697401, "net_revenue": 13760813, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 21569 }, { "average_project_size": 151629, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 17716626, "net_revenue": 13901419, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 21789 }, { "average_project_size": 84808, "billable_hours_per_employee": 96, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 17583791, "net_revenue": 14043461, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 22012 }, { "average_project_size": 184728, "billable_hours_per_employee": 96, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 17174059, "net_revenue": 14186955, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 22237 } ], "balance_sheet": [ { "assets": 19797564, "current_assets": 8385154, "current_liabilities": 3911967, "equity": 13868496, "fixed_assets": 11412410, "liabilities": 9249534, "long_term_liabilities": 5337567, "quarter": 1 }, { "assets": 20211413, "current_assets": 9548435, "current_liabilities": 4050840, "equity": 14075869, "fixed_assets": 10662978, "liabilities": 9457923, "long_term_liabilities": 5407083, "quarter": 2 }, { "assets": 20633912, "current_assets": 8065413, "current_liabilities": 5465620, "equity": 14349493, "fixed_assets": 12568499, "liabilities": 9671006, "long_term_liabilities": 4205386, "quarter": 3 }, { "assets": 21065244, "current_assets": 8817978, "current_liabilities": 4297591, "equity": 14458418, "fixed_assets": 12247266, "liabilities": 9888889, "long_term_liabilities": 5591298, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37192, "financing_cash_flow": 174083, "investing_cash_flow": -292750, "net_cash_flow": 3786042, "operating_cash_flow": 4047405, "quarter": 1 }, { "change_in_working_capital": -97055, "financing_cash_flow": 139609, "investing_cash_flow": -409460, "net_cash_flow": 3986678, "operating_cash_flow": 4243574, "quarter": 2 }, { "change_in_working_capital": 18290, "financing_cash_flow": -33855, "investing_cash_flow": -219855, "net_cash_flow": 3559358, "operating_cash_flow": 4068498, "quarter": 3 }, { "change_in_working_capital": 74997, "financing_cash_flow": -142010, "investing_cash_flow": -423461, "net_cash_flow": 3740238, "operating_cash_flow": 3946763, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6950760709751967, "current_ratio": 2.1434623553828547, "debt_to_equity_ratio": 0.6669457163920298, "profit_margin": 0.24129867908240596, "quarter": 1, "return_on_assets": 0.16772093778810362, "return_on_equity": 0.23942509699681927 }, { "asset_turnover_ratio": 0.6878004521504756, "current_ratio": 2.357149381362878, "debt_to_equity_ratio": 0.6719246250444644, "profit_margin": 0.23899567375100342, "quarter": 2, "return_on_assets": 0.1643813324679477, "return_on_equity": 0.2360336686850382 }, { "asset_turnover_ratio": 0.6806009931611611, "current_ratio": 1.4756629622988793, "debt_to_equity_ratio": 0.6739615120896606, "profit_margin": 0.24115045429328283, "quarter": 3, "return_on_assets": 0.16412723869327348, "return_on_equity": 0.23600743245771819 }, { "asset_turnover_ratio": 0.6734768892304309, "current_ratio": 2.0518420668695554, "debt_to_equity_ratio": 0.6839537354640044, "profit_margin": 0.2313437238646348, "quarter": 4, "return_on_assets": 0.15580465149133804, "return_on_equity": 0.22700014621240028 } ], "income_statement": [ { "depreciation": 726939, "expenses": 9405106, "income_tax": 1035241, "marketing_expense": 1553687, "net_income": 4355707, "net_profit": 3320466, "operational_expense": 5720882, "product_revenue": 4280494, "quarter": 1, "rd_expense": 1873900, "revenue": 13760813, "salaries_expense": 3376519, "service_revenue": 9480319 }, { "depreciation": 921195, "expenses": 9546885, "income_tax": 1032155, "marketing_expense": 1672943, "net_income": 4354534, "net_profit": 3322379, "operational_expense": 6258579, "product_revenue": 3279932, "quarter": 2, "rd_expense": 1410350, "revenue": 13901419, "salaries_expense": 4303113, "service_revenue": 10621487 }, { "depreciation": 681911, "expenses": 9690802, "income_tax": 966072, "marketing_expense": 1388122, "net_income": 4352659, "net_profit": 3386587, "operational_expense": 4897844, "product_revenue": 5564900, "quarter": 3, "rd_expense": 1274590, "revenue": 14043461, "salaries_expense": 4603331, "service_revenue": 8478561 }, { "depreciation": 664700, "expenses": 9836888, "income_tax": 1068004, "marketing_expense": 1910434, "net_income": 4350067, "net_profit": 3282063, "operational_expense": 6578815, "product_revenue": 3836415, "quarter": 4, "rd_expense": 1119245, "revenue": 14186955, "salaries_expense": 4055497, "service_revenue": 10350540 } ], "market_conditions": { "gdp_growth": [ 0.03389718634775615, 0.04194272834580473, 0.0348985499737228, 0.031717086391978684 ], "inflation_rate": [ 0.006405793431092833, 0.006485270910098607, 0.012079110464833311, 0.006192219981104009 ], "interest_rate": [ 0.014215762717756604, 0.01580626389035027, 0.020513678192926908, 0.01583722607215509 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 143416, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 6972942, "net_revenue": 5793680, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 9081 }, { "average_project_size": 131896, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 6624903, "net_revenue": 5926877, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9290 }, { "average_project_size": 74313, "billable_hours_per_employee": 82, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 7235748, "net_revenue": 6063136, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 9503 }, { "average_project_size": 116336, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 7762950, "net_revenue": 6202528, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 9722 } ], "balance_sheet": [ { "assets": 8548776, "current_assets": 2570938, "current_liabilities": 1565506, "equity": 6107364, "fixed_assets": 5977838, "liabilities": 3801105, "long_term_liabilities": 2235599, "quarter": 1 }, { "assets": 8757617, "current_assets": 4018374, "current_liabilities": 1551526, "equity": 6211312, "fixed_assets": 4739243, "liabilities": 3835420, "long_term_liabilities": 2283894, "quarter": 2 }, { "assets": 8971560, "current_assets": 3239880, "current_liabilities": 1629768, "equity": 6529936, "fixed_assets": 5731680, "liabilities": 3870045, "long_term_liabilities": 2240277, "quarter": 3 }, { "assets": 9190728, "current_assets": 4283678, "current_liabilities": 1960602, "equity": 6682749, "fixed_assets": 4907050, "liabilities": 3904983, "long_term_liabilities": 1944381, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96484, "financing_cash_flow": -100334, "investing_cash_flow": -147127, "net_cash_flow": 1405947, "operating_cash_flow": 1643189, "quarter": 1 }, { "change_in_working_capital": -79445, "financing_cash_flow": 187116, "investing_cash_flow": -170788, "net_cash_flow": 1201637, "operating_cash_flow": 1574676, "quarter": 2 }, { "change_in_working_capital": 52307, "financing_cash_flow": 24170, "investing_cash_flow": -372661, "net_cash_flow": 1565034, "operating_cash_flow": 1751253, "quarter": 3 }, { "change_in_working_capital": -8742, "financing_cash_flow": -188803, "investing_cash_flow": -156240, "net_cash_flow": 1242019, "operating_cash_flow": 1672017, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6777204128403879, "current_ratio": 1.6422409112453098, "debt_to_equity_ratio": 0.6223806211648757, "profit_margin": 0.23468555391392, "quarter": 1, "return_on_assets": 0.15905119048621696, "return_on_equity": 0.22263172786164376 }, { "asset_turnover_ratio": 0.676768235011876, "current_ratio": 2.589949507774926, "debt_to_equity_ratio": 0.6174895094627351, "profit_margin": 0.21750324833803705, "quarter": 2, "return_on_assets": 0.14719928948708308, "return_on_equity": 0.2075431084447215 }, { "asset_turnover_ratio": 0.675817360637392, "current_ratio": 1.9879393876919904, "debt_to_equity_ratio": 0.5926620107762158, "profit_margin": 0.23559111984293277, "quarter": 3, "return_on_assets": 0.1592165688018583, "return_on_equity": 0.21874961714785565 }, { "asset_turnover_ratio": 0.6748679756380561, "current_ratio": 2.1848789300429154, "debt_to_equity_ratio": 0.5843378226535217, "profit_margin": 0.2252313895237555, "quarter": 4, "return_on_assets": 0.15200145189804334, "return_on_equity": 0.20904630714096847 } ], "income_statement": [ { "depreciation": 283496, "expenses": 4091321, "income_tax": 342666, "marketing_expense": 418612, "net_income": 1702359, "net_profit": 1359693, "operational_expense": 2184218, "product_revenue": 1218394, "quarter": 1, "rd_expense": 616693, "revenue": 5793680, "salaries_expense": 1888086, "service_revenue": 4575286 }, { "depreciation": 285561, "expenses": 4178118, "income_tax": 459644, "marketing_expense": 716473, "net_income": 1748759, "net_profit": 1289115, "operational_expense": 2677985, "product_revenue": 1796875, "quarter": 2, "rd_expense": 511322, "revenue": 5926877, "salaries_expense": 1669558, "service_revenue": 4130002 }, { "depreciation": 322832, "expenses": 4266757, "income_tax": 367958, "marketing_expense": 830085, "net_income": 1796379, "net_profit": 1428421, "operational_expense": 2647446, "product_revenue": 1451242, "quarter": 3, "rd_expense": 472964, "revenue": 6063136, "salaries_expense": 1629471, "service_revenue": 4611894 }, { "depreciation": 275013, "expenses": 4357276, "income_tax": 448248, "marketing_expense": 563081, "net_income": 1845252, "net_profit": 1397004, "operational_expense": 2754765, "product_revenue": 1997759, "quarter": 4, "rd_expense": 506079, "revenue": 6202528, "salaries_expense": 1439868, "service_revenue": 4204769 } ], "market_conditions": { "gdp_growth": [ 0.056416022698434626, 0.044418459320996015, 0.051517275717736524, 0.05555471046243422 ], "inflation_rate": [ 0.009908525682199935, 0.010864055431444083, 0.008432973931813177, 0.007062501244597608 ], "interest_rate": [ 0.011164241040247424, 0.00891037639680547, 0.01573695230927069, 0.011124500047379846 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 96728, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 24575659, "net_revenue": 19319957, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 30282 }, { "average_project_size": 73856, "billable_hours_per_employee": 132, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 22820062, "net_revenue": 19836896, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 31092 }, { "average_project_size": 193067, "billable_hours_per_employee": 84, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 25389313, "net_revenue": 20367666, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 31924 }, { "average_project_size": 175438, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 25408152, "net_revenue": 20912639, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 32778 } ], "balance_sheet": [ { "assets": 28590146, "current_assets": 11434352, "current_liabilities": 8957251, "equity": 17923115, "fixed_assets": 17155794, "liabilities": 15820088, "long_term_liabilities": 6862837, "quarter": 1 }, { "assets": 29368355, "current_assets": 11979759, "current_liabilities": 9491600, "equity": 18111946, "fixed_assets": 17388596, "liabilities": 16141456, "long_term_liabilities": 6649856, "quarter": 2 }, { "assets": 30167747, "current_assets": 11011205, "current_liabilities": 7312756, "equity": 18854919, "fixed_assets": 19156542, "liabilities": 16469351, "long_term_liabilities": 9156595, "quarter": 3 }, { "assets": 30988898, "current_assets": 9986375, "current_liabilities": 8692949, "equity": 18859855, "fixed_assets": 21002523, "liabilities": 16803907, "long_term_liabilities": 8110958, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73457, "financing_cash_flow": -133860, "investing_cash_flow": -175048, "net_cash_flow": 5412519, "operating_cash_flow": 5998345, "quarter": 1 }, { "change_in_working_capital": -8346, "financing_cash_flow": 44166, "investing_cash_flow": -372565, "net_cash_flow": 5580368, "operating_cash_flow": 6107462, "quarter": 2 }, { "change_in_working_capital": 40080, "financing_cash_flow": 188070, "investing_cash_flow": -479681, "net_cash_flow": 5973089, "operating_cash_flow": 6291088, "quarter": 3 }, { "change_in_working_capital": 93955, "financing_cash_flow": -171446, "investing_cash_flow": -260578, "net_cash_flow": 5819569, "operating_cash_flow": 6090056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6757558006174575, "current_ratio": 1.2765470120241131, "debt_to_equity_ratio": 0.8826639788898303, "profit_margin": 0.2667219704474498, "quarter": 1, "return_on_assets": 0.18023891868198225, "return_on_equity": 0.28750900722335376 }, { "asset_turnover_ratio": 0.6754513829596517, "current_ratio": 1.2621432635172152, "debt_to_equity_ratio": 0.8912049539016956, "profit_margin": 0.24626065489278162, "quarter": 2, "return_on_assets": 0.16633709991587883, "return_on_equity": 0.26971408814933523 }, { "asset_turnover_ratio": 0.6751470701474658, "current_ratio": 1.5057530977377065, "debt_to_equity_ratio": 0.873477685053964, "profit_margin": 0.253172012934619, "quarter": 3, "return_on_assets": 0.17092834277614433, "return_on_equity": 0.27348422976518755 }, { "asset_turnover_ratio": 0.6748429389131553, "current_ratio": 1.1487902436791013, "debt_to_equity_ratio": 0.8909881332597732, "profit_margin": 0.22354251895229482, "quarter": 4, "return_on_assets": 0.15085609046181636, "return_on_equity": 0.24787380390782432 } ], "income_statement": [ { "depreciation": 845288, "expenses": 12822812, "income_tax": 1344088, "marketing_expense": 1625599, "net_income": 6497145, "net_profit": 5153057, "operational_expense": 8495170, "product_revenue": 7425379, "quarter": 1, "rd_expense": 2519590, "revenue": 19319957, "salaries_expense": 5854953, "service_revenue": 11894578 }, { "depreciation": 1222415, "expenses": 13293738, "income_tax": 1658111, "marketing_expense": 2608816, "net_income": 6543158, "net_profit": 4885047, "operational_expense": 8482637, "product_revenue": 4099237, "quarter": 2, "rd_expense": 2491954, "revenue": 19836896, "salaries_expense": 5299455, "service_revenue": 15737659 }, { "depreciation": 1134565, "expenses": 13781961, "income_tax": 1429182, "marketing_expense": 1744036, "net_income": 6585705, "net_profit": 5156523, "operational_expense": 8340260, "product_revenue": 6094091, "quarter": 3, "rd_expense": 2133949, "revenue": 20367666, "salaries_expense": 4906714, "service_revenue": 14273575 }, { "depreciation": 1415192, "expenses": 14288113, "income_tax": 1949662, "marketing_expense": 1815652, "net_income": 6624526, "net_profit": 4674864, "operational_expense": 9526460, "product_revenue": 7905622, "quarter": 4, "rd_expense": 2317046, "revenue": 20912639, "salaries_expense": 5190385, "service_revenue": 13007017 } ], "market_conditions": { "gdp_growth": [ 0.05236198389577307, 0.047617158121632606, 0.04382120453767923, 0.045750228527924194 ], "inflation_rate": [ 0.014074315398568224, 0.006114824066653516, 0.00639190988412292, 0.007468218355838311 ], "interest_rate": [ 0.007632454484491258, 0.01168467576636446, 0.017094845382869345, 0.008104202836090962 ], "year": 2012 }, "random_event": { "description": "Williamson PLC Senior Leadership Change in 2012", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 2012 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2010, "industry": "Advertising", "location": "Lake Melissastad", "name": "Ross-Charles", "num_employees": 83, "region": "Latin America", "revenue_size": "Medium", "website": "www.ross-charles.com" }

[ { "advertising_kpis": [ { "average_project_size": 156721, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 14449856, "net_revenue": 11190474, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 134825 }, { "average_project_size": 101070, "billable_hours_per_employee": 144, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 12900354, "net_revenue": 11115012, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 133916 }, { "average_project_size": 104083, "billable_hours_per_employee": 90, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 12192879, "net_revenue": 11040060, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 133013 }, { "average_project_size": 139668, "billable_hours_per_employee": 87, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 12898483, "net_revenue": 10965613, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 132116 } ], "balance_sheet": [ { "assets": 12243731, "current_assets": 4891140, "current_liabilities": 2922663, "equity": 6800464, "fixed_assets": 7352591, "liabilities": 7244890, "long_term_liabilities": 4322227, "quarter": 1 }, { "assets": 12535177, "current_assets": 5854924, "current_liabilities": 3450031, "equity": 7031719, "fixed_assets": 6680253, "liabilities": 7358523, "long_term_liabilities": 3908492, "quarter": 2 }, { "assets": 12833560, "current_assets": 5085738, "current_liabilities": 3149665, "equity": 7374958, "fixed_assets": 7747822, "liabilities": 7473939, "long_term_liabilities": 4324274, "quarter": 3 }, { "assets": 13139046, "current_assets": 4920291, "current_liabilities": 4132841, "equity": 7539883, "fixed_assets": 8218755, "liabilities": 7591165, "long_term_liabilities": 3458324, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13670, "financing_cash_flow": -43667, "investing_cash_flow": -307534, "net_cash_flow": 2500874, "operating_cash_flow": 2624001, "quarter": 1 }, { "change_in_working_capital": -48310, "financing_cash_flow": 93455, "investing_cash_flow": -126834, "net_cash_flow": 2432283, "operating_cash_flow": 2566502, "quarter": 2 }, { "change_in_working_capital": 50498, "financing_cash_flow": 135449, "investing_cash_flow": -150209, "net_cash_flow": 2340810, "operating_cash_flow": 2821670, "quarter": 3 }, { "change_in_working_capital": 40411, "financing_cash_flow": -88120, "investing_cash_flow": -303185, "net_cash_flow": 2453385, "operating_cash_flow": 2462190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9139758134183118, "current_ratio": 1.673521716325146, "debt_to_equity_ratio": 1.0653523053721041, "profit_margin": 0.1609961293864764, "quarter": 1, "return_on_assets": 0.14714656831320452, "return_on_equity": 0.2649264814871456 }, { "asset_turnover_ratio": 0.8867056284885327, "current_ratio": 1.6970641713074461, "debt_to_equity_ratio": 1.0464756910792368, "profit_margin": 0.16689725571146483, "quarter": 2, "return_on_assets": 0.14798873601864576, "return_on_equity": 0.26381386969530496 }, { "asset_turnover_ratio": 0.8602492215721904, "current_ratio": 1.6146917211830465, "debt_to_equity_ratio": 1.0134212289751345, "profit_margin": 0.1825476491975587, "quarter": 3, "return_on_assets": 0.15703647312203317, "return_on_equity": 0.27326759013407265 }, { "asset_turnover_ratio": 0.8345821302398971, "current_ratio": 1.1905347919264255, "debt_to_equity_ratio": 1.0068014317994058, "profit_margin": 0.18165897337431114, "quarter": 4, "return_on_assets": 0.15160933297592535, "return_on_equity": 0.26419534626730945 } ], "income_statement": [ { "depreciation": 822378, "expenses": 8650173, "income_tax": 738678, "marketing_expense": 1411818, "net_income": 2540301, "net_profit": 1801623, "operational_expense": 4470074, "product_revenue": 2629335, "quarter": 1, "rd_expense": 1413387, "revenue": 11190474, "salaries_expense": 3507252, "service_revenue": 8561139 }, { "depreciation": 711437, "expenses": 8551430, "income_tax": 708517, "marketing_expense": 924263, "net_income": 2563582, "net_profit": 1855065, "operational_expense": 5607149, "product_revenue": 4158557, "quarter": 2, "rd_expense": 1269658, "revenue": 11115012, "salaries_expense": 2633452, "service_revenue": 6956455 }, { "depreciation": 806333, "expenses": 8453815, "income_tax": 570908, "marketing_expense": 993102, "net_income": 2586245, "net_profit": 2015337, "operational_expense": 4314252, "product_revenue": 3444359, "quarter": 3, "rd_expense": 1304545, "revenue": 11040060, "salaries_expense": 2954999, "service_revenue": 7595701 }, { "depreciation": 470188, "expenses": 8357314, "income_tax": 616297, "marketing_expense": 1375967, "net_income": 2608299, "net_profit": 1992002, "operational_expense": 4862235, "product_revenue": 4110708, "quarter": 4, "rd_expense": 1461347, "revenue": 10965613, "salaries_expense": 3054519, "service_revenue": 6854905 } ], "market_conditions": { "gdp_growth": [ 0.04371440975724932, 0.052726139088603366, 0.04609434644520467, 0.05213855684645408 ], "inflation_rate": [ 0.009141909775026798, 0.00871355354437527, 0.00662185338600298, 0.008700549121521807 ], "interest_rate": [ 0.015529170817352092, 0.012353114037021943, 0.011340143260785241, 0.00786032558864724 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 96883, "billable_hours_per_employee": 146, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 14029997, "net_revenue": 11065259, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 133316 }, { "average_project_size": 53381, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 12287149, "net_revenue": 11043469, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 133054 }, { "average_project_size": 130175, "billable_hours_per_employee": 105, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 13097421, "net_revenue": 11021723, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 132792 }, { "average_project_size": 68653, "billable_hours_per_employee": 119, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 12997245, "net_revenue": 11000019, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 132530 } ], "balance_sheet": [ { "assets": 13649477, "current_assets": 4741093, "current_liabilities": 2422245, "equity": 10195933, "fixed_assets": 8908384, "liabilities": 5525181, "long_term_liabilities": 3102936, "quarter": 1 }, { "assets": 14040471, "current_assets": 5712417, "current_liabilities": 2822378, "equity": 10332273, "fixed_assets": 8328054, "liabilities": 5599594, "long_term_liabilities": 2777216, "quarter": 2 }, { "assets": 14442666, "current_assets": 6509819, "current_liabilities": 3144219, "equity": 10664281, "fixed_assets": 7932847, "liabilities": 5675010, "long_term_liabilities": 2530791, "quarter": 3 }, { "assets": 14856381, "current_assets": 5676507, "current_liabilities": 2942038, "equity": 11021713, "fixed_assets": 9179874, "liabilities": 5751441, "long_term_liabilities": 2809403, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63230, "financing_cash_flow": 182786, "investing_cash_flow": -415808, "net_cash_flow": 2226347, "operating_cash_flow": 2496151, "quarter": 1 }, { "change_in_working_capital": 53169, "financing_cash_flow": 74910, "investing_cash_flow": -445642, "net_cash_flow": 1944987, "operating_cash_flow": 2372536, "quarter": 2 }, { "change_in_working_capital": 68260, "financing_cash_flow": -153531, "investing_cash_flow": -116541, "net_cash_flow": 2297339, "operating_cash_flow": 2585992, "quarter": 3 }, { "change_in_working_capital": -12640, "financing_cash_flow": 188088, "investing_cash_flow": -104720, "net_cash_flow": 1987291, "operating_cash_flow": 2397372, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8106727459227925, "current_ratio": 1.9573135665467365, "debt_to_equity_ratio": 0.5419004812997497, "profit_margin": 0.18721992860718398, "quarter": 1, "return_on_assets": 0.15177409361545502, "return_on_equity": 0.2031826807806603 }, { "asset_turnover_ratio": 0.786545479848931, "current_ratio": 2.0239730468420603, "debt_to_equity_ratio": 0.5419518047964857, "profit_margin": 0.1712682853549007, "quarter": 2, "return_on_assets": 0.13471029568737403, "return_on_equity": 0.18305710660180968 }, { "asset_turnover_ratio": 0.7631363212304432, "current_ratio": 2.070408899634536, "debt_to_equity_ratio": 0.5321512064432661, "profit_margin": 0.17208062659531545, "quarter": 3, "return_on_assets": 0.1313209763349786, "return_on_equity": 0.17784837064964812 }, { "asset_turnover_ratio": 0.7404238623120933, "current_ratio": 1.9294472063243235, "debt_to_equity_ratio": 0.5218282312377396, "profit_margin": 0.17425178992872647, "quarter": 4, "return_on_assets": 0.1290201833138232, "return_on_equity": 0.17390881072660846 } ], "income_statement": [ { "depreciation": 424514, "expenses": 8376369, "income_tax": 617253, "marketing_expense": 1580797, "net_income": 2688890, "net_profit": 2071637, "operational_expense": 5614289, "product_revenue": 3358150, "quarter": 1, "rd_expense": 1483432, "revenue": 11065259, "salaries_expense": 2757753, "service_revenue": 7707109 }, { "depreciation": 481140, "expenses": 8372202, "income_tax": 779871, "marketing_expense": 1188171, "net_income": 2671267, "net_profit": 1891396, "operational_expense": 5734567, "product_revenue": 2940068, "quarter": 2, "rd_expense": 1259586, "revenue": 11043469, "salaries_expense": 3193553, "service_revenue": 8103401 }, { "depreciation": 689367, "expenses": 8368038, "income_tax": 757060, "marketing_expense": 900170, "net_income": 2653685, "net_profit": 1896625, "operational_expense": 4423002, "product_revenue": 3164257, "quarter": 3, "rd_expense": 1139140, "revenue": 11021723, "salaries_expense": 3019112, "service_revenue": 7857466 }, { "depreciation": 480599, "expenses": 8363876, "income_tax": 719370, "marketing_expense": 980322, "net_income": 2636143, "net_profit": 1916773, "operational_expense": 5464567, "product_revenue": 3763931, "quarter": 4, "rd_expense": 1530679, "revenue": 11000019, "salaries_expense": 2697432, "service_revenue": 7236088 } ], "market_conditions": { "gdp_growth": [ 0.060545748235703134, 0.049037392861578724, 0.053164211988858616, 0.059973087200214215 ], "inflation_rate": [ 0.004809882169395152, 0.008497892722133929, 0.007234656913341888, 0.004623088944436497 ], "interest_rate": [ 0.01757379202926239, 0.02244665014215278, 0.015439407863008611, 0.01540725616615644 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 84714, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 14352736, "net_revenue": 12936946, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 155867 }, { "average_project_size": 172667, "billable_hours_per_employee": 88, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 16387326, "net_revenue": 13035899, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 157059 }, { "average_project_size": 141817, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 16302723, "net_revenue": 13135609, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 158260 }, { "average_project_size": 174594, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 15284060, "net_revenue": 13236082, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 159471 } ], "balance_sheet": [ { "assets": 16325133, "current_assets": 6289972, "current_liabilities": 4214500, "equity": 9662672, "fixed_assets": 10035161, "liabilities": 9173705, "long_term_liabilities": 4959205, "quarter": 1 }, { "assets": 16702242, "current_assets": 7999917, "current_liabilities": 4639958, "equity": 9639308, "fixed_assets": 8702325, "liabilities": 9420999, "long_term_liabilities": 4781041, "quarter": 2 }, { "assets": 17088061, "current_assets": 5994578, "current_liabilities": 3994092, "equity": 9710291, "fixed_assets": 11093483, "liabilities": 9674959, "long_term_liabilities": 5680867, "quarter": 3 }, { "assets": 17482792, "current_assets": 7110692, "current_liabilities": 4741006, "equity": 9907604, "fixed_assets": 10372100, "liabilities": 9935765, "long_term_liabilities": 5194759, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67944, "financing_cash_flow": 187334, "investing_cash_flow": -152335, "net_cash_flow": 2888535, "operating_cash_flow": 3209423, "quarter": 1 }, { "change_in_working_capital": 10848, "financing_cash_flow": -176120, "investing_cash_flow": -248174, "net_cash_flow": 2969291, "operating_cash_flow": 3029246, "quarter": 2 }, { "change_in_working_capital": -46152, "financing_cash_flow": -178314, "investing_cash_flow": -410780, "net_cash_flow": 3073948, "operating_cash_flow": 3236583, "quarter": 3 }, { "change_in_working_capital": -43019, "financing_cash_flow": -115915, "investing_cash_flow": -233210, "net_cash_flow": 2943227, "operating_cash_flow": 3199179, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7924557796864503, "current_ratio": 1.4924598410250327, "debt_to_equity_ratio": 0.9493962953518447, "profit_margin": 0.1941141286359238, "quarter": 1, "return_on_assets": 0.15382686315633692, "return_on_equity": 0.25989125989167383 }, { "asset_turnover_ratio": 0.7804879728122728, "current_ratio": 1.7241356495037239, "debt_to_equity_ratio": 0.9773522124202276, "profit_margin": 0.18089009434638914, "quarter": 2, "return_on_assets": 0.14118254303823402, "return_on_equity": 0.24463011245205568 }, { "asset_turnover_ratio": 0.7687009661306804, "current_ratio": 1.50086127209889, "debt_to_equity_ratio": 0.9963613860799846, "profit_margin": 0.17488256539913757, "quarter": 3, "return_on_assets": 0.13443239698172893, "return_on_equity": 0.23657262176797791 }, { "asset_turnover_ratio": 0.757092002238544, "current_ratio": 1.4998276737046947, "debt_to_equity_ratio": 1.0028423622906204, "profit_margin": 0.17834409004114662, "quarter": 4, "return_on_assets": 0.13502288421666286, "return_on_equity": 0.23825911895550125 } ], "income_statement": [ { "depreciation": 698179, "expenses": 9739150, "income_tax": 686552, "marketing_expense": 1754503, "net_income": 3197796, "net_profit": 2511244, "operational_expense": 5775098, "product_revenue": 4341024, "quarter": 1, "rd_expense": 1388961, "revenue": 12936946, "salaries_expense": 3992217, "service_revenue": 8595922 }, { "depreciation": 671181, "expenses": 9813342, "income_tax": 864492, "marketing_expense": 1303073, "net_income": 3222557, "net_profit": 2358065, "operational_expense": 6518510, "product_revenue": 4876335, "quarter": 2, "rd_expense": 1883932, "revenue": 13035899, "salaries_expense": 3047913, "service_revenue": 8159564 }, { "depreciation": 939394, "expenses": 9888099, "income_tax": 950321, "marketing_expense": 1540363, "net_income": 3247510, "net_profit": 2297189, "operational_expense": 6815068, "product_revenue": 4402321, "quarter": 3, "rd_expense": 1952426, "revenue": 13135609, "salaries_expense": 3800300, "service_revenue": 8733288 }, { "depreciation": 838602, "expenses": 9963426, "income_tax": 912079, "marketing_expense": 1162262, "net_income": 3272656, "net_profit": 2360577, "operational_expense": 5191228, "product_revenue": 4874678, "quarter": 4, "rd_expense": 1846588, "revenue": 13236082, "salaries_expense": 4145231, "service_revenue": 8361404 } ], "market_conditions": { "gdp_growth": [ 0.059675610549677786, 0.04713656752954085, 0.05418681719252239, 0.0514943361845031 ], "inflation_rate": [ 0.0036565632484871335, 0.008341739699703268, 0.011344606421960602, 0.005644983739759578 ], "interest_rate": [ 0.017149954306142346, 0.019432876468565362, 0.019028289908008134, 0.013662981210525595 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 174993, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 9798133, "net_revenue": 8284503, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 99813 }, { "average_project_size": 96592, "billable_hours_per_employee": 81, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 9458064, "net_revenue": 8139971, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 98072 }, { "average_project_size": 155753, "billable_hours_per_employee": 107, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 9064985, "net_revenue": 7997961, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 96361 }, { "average_project_size": 58956, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 9506062, "net_revenue": 7858428, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 94680 } ], "balance_sheet": [ { "assets": 10042071, "current_assets": 3689736, "current_liabilities": 2534819, "equity": 6882680, "fixed_assets": 6352335, "liabilities": 4702512, "long_term_liabilities": 2167693, "quarter": 1 }, { "assets": 10222305, "current_assets": 4835795, "current_liabilities": 2750505, "equity": 7011185, "fixed_assets": 5386510, "liabilities": 4833463, "long_term_liabilities": 2082958, "quarter": 2 }, { "assets": 10405773, "current_assets": 4739421, "current_liabilities": 2187396, "equity": 7055131, "fixed_assets": 5666352, "liabilities": 4968061, "long_term_liabilities": 2780665, "quarter": 3 }, { "assets": 10592535, "current_assets": 4668728, "current_liabilities": 3052761, "equity": 6966831, "fixed_assets": 5923807, "liabilities": 5106406, "long_term_liabilities": 2053645, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22371, "financing_cash_flow": 71697, "investing_cash_flow": -476961, "net_cash_flow": 1740472, "operating_cash_flow": 1876294, "quarter": 1 }, { "change_in_working_capital": -6464, "financing_cash_flow": -109979, "investing_cash_flow": -394758, "net_cash_flow": 1458180, "operating_cash_flow": 2061751, "quarter": 2 }, { "change_in_working_capital": 92787, "financing_cash_flow": 175103, "investing_cash_flow": -131382, "net_cash_flow": 1705074, "operating_cash_flow": 1926965, "quarter": 3 }, { "change_in_working_capital": 46065, "financing_cash_flow": -123406, "investing_cash_flow": -428932, "net_cash_flow": 1496537, "operating_cash_flow": 1870375, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8249795286251213, "current_ratio": 1.4556210916834693, "debt_to_equity_ratio": 0.6832385059308292, "profit_margin": 0.18626597153745977, "quarter": 1, "return_on_assets": 0.1536656133978738, "return_on_equity": 0.2242035079358622 }, { "asset_turnover_ratio": 0.7962950626106343, "current_ratio": 1.7581480491764239, "debt_to_equity_ratio": 0.689393162496782, "profit_margin": 0.19930574691236616, "quarter": 2, "return_on_assets": 0.15870618221624183, "return_on_equity": 0.23139355187461177 }, { "asset_turnover_ratio": 0.7686080601604514, "current_ratio": 2.1666954680359662, "debt_to_equity_ratio": 0.7041770025248291, "profit_margin": 0.2022289180954996, "quarter": 3, "return_on_assets": 0.15543477644572873, "return_on_equity": 0.22925428315930632 }, { "asset_turnover_ratio": 0.7418836001013922, "current_ratio": 1.529346057552491, "debt_to_equity_ratio": 0.7329596483681031, "profit_margin": 0.18842216280406207, "quarter": 4, "return_on_assets": 0.1397873124799682, "return_on_equity": 0.21253594353013586 } ], "income_statement": [ { "depreciation": 333173, "expenses": 6245212, "income_tax": 496170, "marketing_expense": 762266, "net_income": 2039291, "net_profit": 1543121, "operational_expense": 3591044, "product_revenue": 2263242, "quarter": 1, "rd_expense": 1045263, "revenue": 8284503, "salaries_expense": 2778996, "service_revenue": 6021261 }, { "depreciation": 439408, "expenses": 6096922, "income_tax": 420706, "marketing_expense": 718546, "net_income": 2043049, "net_profit": 1622343, "operational_expense": 3590475, "product_revenue": 2879401, "quarter": 2, "rd_expense": 809160, "revenue": 8139971, "salaries_expense": 2390636, "service_revenue": 5260570 }, { "depreciation": 309546, "expenses": 5952154, "income_tax": 428388, "marketing_expense": 628880, "net_income": 2045807, "net_profit": 1617419, "operational_expense": 4005527, "product_revenue": 2143301, "quarter": 3, "rd_expense": 1058708, "revenue": 7997961, "salaries_expense": 2565617, "service_revenue": 5854660 }, { "depreciation": 389673, "expenses": 5810823, "income_tax": 566903, "marketing_expense": 1071604, "net_income": 2047605, "net_profit": 1480702, "operational_expense": 4005185, "product_revenue": 2094442, "quarter": 4, "rd_expense": 1038340, "revenue": 7858428, "salaries_expense": 2004795, "service_revenue": 5763986 } ], "market_conditions": { "gdp_growth": [ 0.06246153981961941, 0.0588669149969329, 0.05295491168484426, 0.06412542101205447 ], "inflation_rate": [ 0.003732038287372404, 0.006933996824235583, 0.004652248990754673, 0.009097627016449054 ], "interest_rate": [ 0.009468332754286896, 0.009039036559740986, 0.0101383567884011, 0.013818465565586215 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 181208, "billable_hours_per_employee": 81, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 18467210, "net_revenue": 16196364, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 195137 }, { "average_project_size": 90843, "billable_hours_per_employee": 140, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 18692252, "net_revenue": 15807909, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 190457 }, { "average_project_size": 180751, "billable_hours_per_employee": 104, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 19821523, "net_revenue": 15428771, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 185889 }, { "average_project_size": 181665, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 18529131, "net_revenue": 15058726, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 181430 } ], "balance_sheet": [ { "assets": 19530724, "current_assets": 6184649, "current_liabilities": 3916876, "equity": 13424135, "fixed_assets": 13346075, "liabilities": 8392570, "long_term_liabilities": 4475694, "quarter": 1 }, { "assets": 19922524, "current_assets": 8870586, "current_liabilities": 3722459, "equity": 13719631, "fixed_assets": 11051938, "liabilities": 8628837, "long_term_liabilities": 4906378, "quarter": 2 }, { "assets": 20322183, "current_assets": 7080614, "current_liabilities": 3875479, "equity": 13673126, "fixed_assets": 13241569, "liabilities": 8871756, "long_term_liabilities": 4996277, "quarter": 3 }, { "assets": 20729860, "current_assets": 9567035, "current_liabilities": 4781898, "equity": 13871819, "fixed_assets": 11162825, "liabilities": 9121513, "long_term_liabilities": 4339615, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88040, "financing_cash_flow": -82451, "investing_cash_flow": -444244, "net_cash_flow": 2955838, "operating_cash_flow": 3402713, "quarter": 1 }, { "change_in_working_capital": -28892, "financing_cash_flow": -125976, "investing_cash_flow": -109778, "net_cash_flow": 2741118, "operating_cash_flow": 3320502, "quarter": 2 }, { "change_in_working_capital": -63536, "financing_cash_flow": 90414, "investing_cash_flow": -309855, "net_cash_flow": 2647012, "operating_cash_flow": 3217605, "quarter": 3 }, { "change_in_working_capital": -35645, "financing_cash_flow": -186226, "investing_cash_flow": -478111, "net_cash_flow": 2858752, "operating_cash_flow": 2891135, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.829276170202395, "current_ratio": 1.5789749279783174, "debt_to_equity_ratio": 0.6251851609060844, "profit_margin": 0.1411416167233584, "quarter": 1, "return_on_assets": 0.11704537937252096, "return_on_equity": 0.17028888639752207 }, { "asset_turnover_ratio": 0.7934691909519095, "current_ratio": 2.3829909207865017, "debt_to_equity_ratio": 0.6289408949847121, "profit_margin": 0.15346394010744874, "quarter": 2, "return_on_assets": 0.12176890839734965, "return_on_equity": 0.17682283145953415 }, { "asset_turnover_ratio": 0.7592083488274857, "current_ratio": 1.8270293814003378, "debt_to_equity_ratio": 0.6488462111736555, "profit_margin": 0.14406196060593549, "quarter": 3, "return_on_assets": 0.10937304324048258, "return_on_equity": 0.16255968093909176 }, { "asset_turnover_ratio": 0.7264268065486211, "current_ratio": 2.0006773461081773, "debt_to_equity_ratio": 0.6575570947112271, "profit_margin": 0.15030966098991375, "quarter": 4, "return_on_assets": 0.10918896702630891, "return_on_equity": 0.16317052579766214 } ], "income_statement": [ { "depreciation": 1116732, "expenses": 12941749, "income_tax": 968634, "marketing_expense": 2561836, "net_income": 3254615, "net_profit": 2285981, "operational_expense": 8227115, "product_revenue": 6240572, "quarter": 1, "rd_expense": 2447349, "revenue": 16196364, "salaries_expense": 4308622, "service_revenue": 9955792 }, { "depreciation": 894558, "expenses": 12634057, "income_tax": 747908, "marketing_expense": 1500087, "net_income": 3173852, "net_profit": 2425944, "operational_expense": 8456864, "product_revenue": 5494092, "quarter": 2, "rd_expense": 1429407, "revenue": 15807909, "salaries_expense": 5302533, "service_revenue": 10313817 }, { "depreciation": 994906, "expenses": 12333681, "income_tax": 872391, "marketing_expense": 2156002, "net_income": 3095090, "net_profit": 2222699, "operational_expense": 6380193, "product_revenue": 3604034, "quarter": 3, "rd_expense": 2091531, "revenue": 15428771, "salaries_expense": 4942258, "service_revenue": 11824737 }, { "depreciation": 627663, "expenses": 12040446, "income_tax": 754808, "marketing_expense": 1486189, "net_income": 3018280, "net_profit": 2263472, "operational_expense": 6368011, "product_revenue": 5698414, "quarter": 4, "rd_expense": 1896224, "revenue": 15058726, "salaries_expense": 3705503, "service_revenue": 9360312 } ], "market_conditions": { "gdp_growth": [ 0.05017829040662308, 0.04819345936859917, 0.040843863007589375, 0.04902043435025096 ], "inflation_rate": [ 0.012066166192990103, 0.011748315921727984, 0.013450217878822238, 0.01084271104658394 ], "interest_rate": [ 0.014649119758144615, 0.016395592106398803, 0.014671625736416248, 0.018867764297721416 ], "year": 2014 }, "random_event": { "description": "Ross-Charles Introduction of New Service in 2014", "impact": -0.01, "type": "Introduction of New Service" }, "year": 2014 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2006, "industry": "Advertising", "location": "Smithchester", "name": "Torres Ltd", "num_employees": 982, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.torresltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 118782, "billable_hours_per_employee": 154, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 5665843, "net_revenue": 4620488, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4705 }, { "average_project_size": 64304, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 5361513, "net_revenue": 4584184, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 4668 }, { "average_project_size": 85089, "billable_hours_per_employee": 132, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 5571471, "net_revenue": 4548165, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 4632 }, { "average_project_size": 146129, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 5856115, "net_revenue": 4512430, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 4595 } ], "balance_sheet": [ { "assets": 5591657, "current_assets": 1800932, "current_liabilities": 1255337, "equity": 3816102, "fixed_assets": 3790725, "liabilities": 2463575, "long_term_liabilities": 1208238, "quarter": 1 }, { "assets": 5673274, "current_assets": 2012097, "current_liabilities": 1498608, "equity": 3799963, "fixed_assets": 3661177, "liabilities": 2514473, "long_term_liabilities": 1015865, "quarter": 2 }, { "assets": 5756083, "current_assets": 2112053, "current_liabilities": 1440645, "equity": 3815518, "fixed_assets": 3644030, "liabilities": 2566424, "long_term_liabilities": 1125779, "quarter": 3 }, { "assets": 5840101, "current_assets": 2216472, "current_liabilities": 1507750, "equity": 3863362, "fixed_assets": 3623629, "liabilities": 2619448, "long_term_liabilities": 1111698, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3261, "financing_cash_flow": 89094, "investing_cash_flow": -413576, "net_cash_flow": 272648, "operating_cash_flow": 957770, "quarter": 1 }, { "change_in_working_capital": -26514, "financing_cash_flow": 73658, "investing_cash_flow": -385299, "net_cash_flow": 728237, "operating_cash_flow": 904279, "quarter": 2 }, { "change_in_working_capital": 76719, "financing_cash_flow": -143618, "investing_cash_flow": -410566, "net_cash_flow": 732374, "operating_cash_flow": 957463, "quarter": 3 }, { "change_in_working_capital": -46426, "financing_cash_flow": -174806, "investing_cash_flow": -225339, "net_cash_flow": 507396, "operating_cash_flow": 894072, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.826318209432374, "current_ratio": 1.4346203449750943, "debt_to_equity_ratio": 0.6455736770138744, "profit_margin": 0.14890634928604943, "quarter": 1, "return_on_assets": 0.12304402791516003, "return_on_equity": 0.18029392296117872 }, { "asset_turnover_ratio": 0.808031482350403, "current_ratio": 1.3426439736075078, "debt_to_equity_ratio": 0.661709864017097, "profit_margin": 0.1398639321632814, "quarter": 2, "return_on_assets": 0.11301446043325247, "return_on_equity": 0.16872848498788015 }, { "asset_turnover_ratio": 0.7901493081319363, "current_ratio": 1.4660468054239595, "debt_to_equity_ratio": 0.672627936757211, "profit_margin": 0.1376069249906281, "quarter": 3, "return_on_assets": 0.10873001657550803, "return_on_equity": 0.16402989056793862 }, { "asset_turnover_ratio": 0.772663007026762, "current_ratio": 1.4700527275742, "debt_to_equity_ratio": 0.6780229240749378, "profit_margin": 0.1424307967104199, "quarter": 4, "return_on_assets": 0.11005100767949047, "return_on_equity": 0.1663600252836778 } ], "income_statement": [ { "depreciation": 269750, "expenses": 3692897, "income_tax": 239571, "marketing_expense": 451724, "net_income": 927591, "net_profit": 688020, "operational_expense": 1870894, "product_revenue": 1175608, "quarter": 1, "rd_expense": 683371, "revenue": 4620488, "salaries_expense": 1195904, "service_revenue": 3444880 }, { "depreciation": 263117, "expenses": 3687293, "income_tax": 255729, "marketing_expense": 590394, "net_income": 896891, "net_profit": 641162, "operational_expense": 2199057, "product_revenue": 1328568, "quarter": 2, "rd_expense": 735596, "revenue": 4584184, "salaries_expense": 1819226, "service_revenue": 3255616 }, { "depreciation": 331604, "expenses": 3681698, "income_tax": 240608, "marketing_expense": 644851, "net_income": 866467, "net_profit": 625859, "operational_expense": 2287647, "product_revenue": 1364968, "quarter": 3, "rd_expense": 401128, "revenue": 4548165, "salaries_expense": 1302656, "service_revenue": 3183197 }, { "depreciation": 251363, "expenses": 3676112, "income_tax": 193609, "marketing_expense": 626708, "net_income": 836318, "net_profit": 642709, "operational_expense": 1988608, "product_revenue": 1541085, "quarter": 4, "rd_expense": 635754, "revenue": 4512430, "salaries_expense": 1237824, "service_revenue": 2971345 } ], "market_conditions": { "gdp_growth": [ 0.006649358218380846, -0.003441849500290059, 0.005132187387040641, 0.011609017184595201 ], "inflation_rate": [ 0.03218216227343096, 0.02366922921316225, 0.031956509155217826, 0.02270424719875059 ], "interest_rate": [ 0.054081253997452734, 0.04881450898705854, 0.05067188591347298, 0.051652428278499016 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 119243, "billable_hours_per_employee": 121, "client_concentration": 0.17, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 1045340, "net_revenue": 804593, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 819 }, { "average_project_size": 81536, "billable_hours_per_employee": 102, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 1003109, "net_revenue": 790638, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 805 }, { "average_project_size": 57459, "billable_hours_per_employee": 103, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 986313, "net_revenue": 776926, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 791 }, { "average_project_size": 82887, "billable_hours_per_employee": 124, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 930483, "net_revenue": 763451, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 777 } ], "balance_sheet": [ { "assets": 831576, "current_assets": 393919, "current_liabilities": 263324, "equity": 632240, "fixed_assets": 437657, "liabilities": 446578, "long_term_liabilities": 183254, "quarter": 1 }, { "assets": 845798, "current_assets": 377281, "current_liabilities": 259851, "equity": 618276, "fixed_assets": 468517, "liabilities": 450093, "long_term_liabilities": 190242, "quarter": 2 }, { "assets": 860262, "current_assets": 260109, "current_liabilities": 203757, "equity": 628545, "fixed_assets": 600153, "liabilities": 453636, "long_term_liabilities": 249879, "quarter": 3 }, { "assets": 874974, "current_assets": 280496, "current_liabilities": 207670, "equity": 651596, "fixed_assets": 594478, "liabilities": 457206, "long_term_liabilities": 249536, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81592, "financing_cash_flow": -789, "investing_cash_flow": -469890, "net_cash_flow": -195046, "operating_cash_flow": 274432, "quarter": 1 }, { "change_in_working_capital": 37072, "financing_cash_flow": 139800, "investing_cash_flow": -306359, "net_cash_flow": -40551, "operating_cash_flow": 250956, "quarter": 2 }, { "change_in_working_capital": 6057, "financing_cash_flow": 45804, "investing_cash_flow": -266764, "net_cash_flow": 150296, "operating_cash_flow": 260357, "quarter": 3 }, { "change_in_working_capital": -87988, "financing_cash_flow": -17347, "investing_cash_flow": -272738, "net_cash_flow": -37437, "operating_cash_flow": 269155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9675519736019318, "current_ratio": 1.495947957649132, "debt_to_equity_ratio": 0.7063425281538657, "profit_margin": 0.3072882811558142, "quarter": 1, "return_on_assets": 0.2973173828970533, "return_on_equity": 0.39105719347083384 }, { "asset_turnover_ratio": 0.9347834825809472, "current_ratio": 1.451912826966223, "debt_to_equity_ratio": 0.7279807076451293, "profit_margin": 0.281508098522965, "quarter": 2, "return_on_assets": 0.2631491207120376, "return_on_equity": 0.3599864785306239 }, { "asset_turnover_ratio": 0.9031271868337786, "current_ratio": 1.2765647315184263, "debt_to_equity_ratio": 0.7217239815764981, "profit_margin": 0.2856372421569107, "quarter": 3, "return_on_assets": 0.2579667589641295, "return_on_equity": 0.3530677994415674 }, { "asset_turnover_ratio": 0.8725413555145639, "current_ratio": 1.3506813694804256, "debt_to_equity_ratio": 0.7016709740391286, "profit_margin": 0.3062776785936491, "quarter": 4, "return_on_assets": 0.2672399408439565, "return_on_equity": 0.35885425938771875 } ], "income_statement": [ { "depreciation": 27190, "expenses": 492014, "income_tax": 65337, "marketing_expense": 52214, "net_income": 312579, "net_profit": 247242, "operational_expense": 288164, "product_revenue": 291992, "quarter": 1, "rd_expense": 82590, "revenue": 804593, "salaries_expense": 167040, "service_revenue": 512601 }, { "depreciation": 28385, "expenses": 483425, "income_tax": 84642, "marketing_expense": 67141, "net_income": 307213, "net_profit": 222571, "operational_expense": 302132, "product_revenue": 215331, "quarter": 2, "rd_expense": 55101, "revenue": 790638, "salaries_expense": 239169, "service_revenue": 575307 }, { "depreciation": 38438, "expenses": 474986, "income_tax": 80021, "marketing_expense": 55396, "net_income": 301940, "net_profit": 221919, "operational_expense": 312347, "product_revenue": 180982, "quarter": 3, "rd_expense": 69930, "revenue": 776926, "salaries_expense": 167471, "service_revenue": 595944 }, { "depreciation": 35327, "expenses": 466695, "income_tax": 62928, "marketing_expense": 80451, "net_income": 296756, "net_profit": 233828, "operational_expense": 320154, "product_revenue": 257425, "quarter": 4, "rd_expense": 58170, "revenue": 763451, "salaries_expense": 149814, "service_revenue": 506026 } ], "market_conditions": { "gdp_growth": [ 0.0026958191566386572, 0.009071627213929501, 0.013086991718248479, 0.015190511049225471 ], "inflation_rate": [ 0.029677369315357905, 0.033189520550128984, 0.03130962300788302, 0.03400757775356229 ], "interest_rate": [ 0.035823107766559344, 0.03676607025924601, 0.042556210014223925, 0.04172474225091696 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 102550, "billable_hours_per_employee": 108, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 3222204, "net_revenue": 2805467, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2857 }, { "average_project_size": 183265, "billable_hours_per_employee": 103, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 3533150, "net_revenue": 2740102, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 2790 }, { "average_project_size": 79779, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 3159102, "net_revenue": 2676261, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2725 }, { "average_project_size": 120417, "billable_hours_per_employee": 133, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 3187615, "net_revenue": 2613908, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2662 } ], "balance_sheet": [ { "assets": 2844789, "current_assets": 1174447, "current_liabilities": 628054, "equity": 2194802, "fixed_assets": 1670342, "liabilities": 1464488, "long_term_liabilities": 836434, "quarter": 1 }, { "assets": 2908125, "current_assets": 887041, "current_liabilities": 813687, "equity": 2126234, "fixed_assets": 2021084, "liabilities": 1491960, "long_term_liabilities": 678273, "quarter": 2 }, { "assets": 2972871, "current_assets": 1308291, "current_liabilities": 741026, "equity": 2170992, "fixed_assets": 1664580, "liabilities": 1519948, "long_term_liabilities": 778922, "quarter": 3 }, { "assets": 3039059, "current_assets": 1061152, "current_liabilities": 725240, "equity": 2246901, "fixed_assets": 1977907, "liabilities": 1548462, "long_term_liabilities": 823222, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61770, "financing_cash_flow": 172554, "investing_cash_flow": -428071, "net_cash_flow": 681176, "operating_cash_flow": 955925, "quarter": 1 }, { "change_in_working_capital": 84503, "financing_cash_flow": -186860, "investing_cash_flow": -424571, "net_cash_flow": 720884, "operating_cash_flow": 835982, "quarter": 2 }, { "change_in_working_capital": 36631, "financing_cash_flow": -136099, "investing_cash_flow": -134609, "net_cash_flow": 280610, "operating_cash_flow": 883101, "quarter": 3 }, { "change_in_working_capital": 41765, "financing_cash_flow": 192696, "investing_cash_flow": -248639, "net_cash_flow": 638657, "operating_cash_flow": 875988, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.986177533729215, "current_ratio": 1.8699777407675136, "debt_to_equity_ratio": 0.6672529002616181, "profit_margin": 0.2903263520832717, "quarter": 1, "return_on_assets": 0.28631332587408065, "return_on_equity": 0.3711045461048423 }, { "asset_turnover_ratio": 0.9422229099505696, "current_ratio": 1.0901501437284853, "debt_to_equity_ratio": 0.7016913472364754, "profit_margin": 0.25913962326949874, "quarter": 2, "return_on_assets": 0.24416728992048142, "return_on_equity": 0.3339561873246312 }, { "asset_turnover_ratio": 0.9002277596303372, "current_ratio": 1.7655129509625842, "debt_to_equity_ratio": 0.7001168129592371, "profit_margin": 0.2683105272617282, "quarter": 3, "return_on_assets": 0.2415405848420601, "return_on_equity": 0.3307561704511118 }, { "asset_turnover_ratio": 0.8601043941562174, "current_ratio": 1.4631735701285091, "debt_to_equity_ratio": 0.6891545288377191, "profit_margin": 0.2893384158891591, "quarter": 4, "return_on_assets": 0.24886124290446485, "return_on_equity": 0.33659871974777705 } ], "income_statement": [ { "depreciation": 141424, "expenses": 1768615, "income_tax": 222351, "marketing_expense": 248594, "net_income": 1036852, "net_profit": 814501, "operational_expense": 1052787, "product_revenue": 1031028, "quarter": 1, "rd_expense": 322921, "revenue": 2805467, "salaries_expense": 677057, "service_revenue": 1774439 }, { "depreciation": 125913, "expenses": 1730790, "income_tax": 299243, "marketing_expense": 317474, "net_income": 1009312, "net_profit": 710069, "operational_expense": 1207857, "product_revenue": 622296, "quarter": 2, "rd_expense": 296593, "revenue": 2740102, "salaries_expense": 804907, "service_revenue": 2117806 }, { "depreciation": 165032, "expenses": 1693773, "income_tax": 264419, "marketing_expense": 309187, "net_income": 982488, "net_profit": 718069, "operational_expense": 1141491, "product_revenue": 669115, "quarter": 3, "rd_expense": 232333, "revenue": 2676261, "salaries_expense": 717368, "service_revenue": 2007146 }, { "depreciation": 119684, "expenses": 1657549, "income_tax": 200055, "marketing_expense": 278580, "net_income": 956359, "net_profit": 756304, "operational_expense": 983358, "product_revenue": 711989, "quarter": 4, "rd_expense": 278351, "revenue": 2613908, "salaries_expense": 556756, "service_revenue": 1901919 } ], "market_conditions": { "gdp_growth": [ -0.022151827775767553, -0.009076282022742355, -0.01706125145442049, -0.013863849911455818 ], "inflation_rate": [ 0.023282656737237988, 0.02623981550787596, 0.026171253060501887, 0.025160048650966955 ], "interest_rate": [ 0.05309594712104257, 0.055159810620014293, 0.05412945845665224, 0.051761311541880635 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 136174, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 4342752, "net_revenue": 3895552, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3967 }, { "average_project_size": 78916, "billable_hours_per_employee": 101, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 4948938, "net_revenue": 3901203, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3973 }, { "average_project_size": 136992, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 4958933, "net_revenue": 3906863, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3978 }, { "average_project_size": 179078, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 4729764, "net_revenue": 3912531, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3984 } ], "balance_sheet": [ { "assets": 4802669, "current_assets": 2320618, "current_liabilities": 1461324, "equity": 3078454, "fixed_assets": 2482051, "liabilities": 2561823, "long_term_liabilities": 1100499, "quarter": 1 }, { "assets": 4945312, "current_assets": 2183835, "current_liabilities": 1073262, "equity": 3157340, "fixed_assets": 2761477, "liabilities": 2614668, "long_term_liabilities": 1541406, "quarter": 2 }, { "assets": 5092190, "current_assets": 2330661, "current_liabilities": 1468373, "equity": 3304089, "fixed_assets": 2761529, "liabilities": 2668604, "long_term_liabilities": 1200231, "quarter": 3 }, { "assets": 5243432, "current_assets": 2296109, "current_liabilities": 1412239, "equity": 3332327, "fixed_assets": 2947323, "liabilities": 2723651, "long_term_liabilities": 1311412, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98469, "financing_cash_flow": 125890, "investing_cash_flow": -272569, "net_cash_flow": 581843, "operating_cash_flow": 1063454, "quarter": 1 }, { "change_in_working_capital": 13973, "financing_cash_flow": -197971, "investing_cash_flow": -152402, "net_cash_flow": 997775, "operating_cash_flow": 1066198, "quarter": 2 }, { "change_in_working_capital": 17275, "financing_cash_flow": -13211, "investing_cash_flow": -443236, "net_cash_flow": 839653, "operating_cash_flow": 1103465, "quarter": 3 }, { "change_in_working_capital": -61946, "financing_cash_flow": -72969, "investing_cash_flow": -177627, "net_cash_flow": 713958, "operating_cash_flow": 1022701, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8111223155291359, "current_ratio": 1.5880242848266366, "debt_to_equity_ratio": 0.8321784246248279, "profit_margin": 0.21501651113885786, "quarter": 1, "return_on_assets": 0.17440469039194664, "return_on_equity": 0.27208722300219523 }, { "asset_turnover_ratio": 0.788868932839829, "current_ratio": 2.034764111652141, "debt_to_equity_ratio": 0.8281236737253511, "profit_margin": 0.2119079678755502, "quarter": 2, "return_on_assets": 0.16716761247824202, "return_on_equity": 0.26183306200789275 }, { "asset_turnover_ratio": 0.7672264781950399, "current_ratio": 1.5872404355024234, "debt_to_equity_ratio": 0.8076671058194861, "profit_margin": 0.2253734006029902, "quarter": 3, "return_on_assets": 0.17291244042347204, "return_on_equity": 0.26648888695189504 }, { "asset_turnover_ratio": 0.7461775035892523, "current_ratio": 1.6258643189998294, "debt_to_equity_ratio": 0.8173420555665756, "profit_margin": 0.2076778433193245, "quarter": 4, "return_on_assets": 0.1549645346788134, "return_on_equity": 0.24383741451544222 } ], "income_statement": [ { "depreciation": 225846, "expenses": 2708080, "income_tax": 349864, "marketing_expense": 435169, "net_income": 1187472, "net_profit": 837608, "operational_expense": 1873337, "product_revenue": 866592, "quarter": 1, "rd_expense": 386965, "revenue": 3895552, "salaries_expense": 1252737, "service_revenue": 3028960 }, { "depreciation": 239502, "expenses": 2727064, "income_tax": 347443, "marketing_expense": 417390, "net_income": 1174139, "net_profit": 826696, "operational_expense": 1410986, "product_revenue": 814572, "quarter": 2, "rd_expense": 414904, "revenue": 3901203, "salaries_expense": 1104073, "service_revenue": 3086631 }, { "depreciation": 222962, "expenses": 2746181, "income_tax": 280179, "marketing_expense": 500823, "net_income": 1160682, "net_profit": 880503, "operational_expense": 1720652, "product_revenue": 1389749, "quarter": 3, "rd_expense": 494051, "revenue": 3906863, "salaries_expense": 1115936, "service_revenue": 2517114 }, { "depreciation": 210155, "expenses": 2765432, "income_tax": 334553, "marketing_expense": 369303, "net_income": 1147099, "net_profit": 812546, "operational_expense": 1875232, "product_revenue": 865709, "quarter": 4, "rd_expense": 519688, "revenue": 3912531, "salaries_expense": 1050727, "service_revenue": 3046822 } ], "market_conditions": { "gdp_growth": [ -0.020929644349385032, -0.00957779633569916, -0.015679036283751082, -0.018216901418753977 ], "inflation_rate": [ 0.021283901796039926, 0.026469877687134834, 0.025433246482284698, 0.02274018101219232 ], "interest_rate": [ 0.04662387768657017, 0.038757427918476126, 0.03872134801386502, 0.04341933167050378 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 61928, "billable_hours_per_employee": 140, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 2173504, "net_revenue": 1832501, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 1866 }, { "average_project_size": 50708, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 2248892, "net_revenue": 1808879, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 1842 }, { "average_project_size": 197091, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 2274771, "net_revenue": 1785562, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 1818 }, { "average_project_size": 105008, "billable_hours_per_employee": 136, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 2168132, "net_revenue": 1762545, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1795 } ], "balance_sheet": [ { "assets": 2537702, "current_assets": 911971, "current_liabilities": 804427, "equity": 1419189, "fixed_assets": 1625731, "liabilities": 1499370, "long_term_liabilities": 694943, "quarter": 1 }, { "assets": 2607372, "current_assets": 1067937, "current_liabilities": 707982, "equity": 1474345, "fixed_assets": 1539435, "liabilities": 1536259, "long_term_liabilities": 828277, "quarter": 2 }, { "assets": 2678956, "current_assets": 1259285, "current_liabilities": 927087, "equity": 1472462, "fixed_assets": 1419671, "liabilities": 1574056, "long_term_liabilities": 646969, "quarter": 3 }, { "assets": 2752504, "current_assets": 1222310, "current_liabilities": 925602, "equity": 1528509, "fixed_assets": 1530194, "liabilities": 1612783, "long_term_liabilities": 687181, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65214, "financing_cash_flow": -137982, "investing_cash_flow": -173470, "net_cash_flow": 145251, "operating_cash_flow": 447645, "quarter": 1 }, { "change_in_working_capital": 35871, "financing_cash_flow": 5558, "investing_cash_flow": -483401, "net_cash_flow": 287814, "operating_cash_flow": 487381, "quarter": 2 }, { "change_in_working_capital": 65441, "financing_cash_flow": 44358, "investing_cash_flow": -348222, "net_cash_flow": 80392, "operating_cash_flow": 448911, "quarter": 3 }, { "change_in_working_capital": 42598, "financing_cash_flow": -88008, "investing_cash_flow": -252634, "net_cash_flow": 357440, "operating_cash_flow": 455827, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7221103975171238, "current_ratio": 1.1336901919005702, "debt_to_equity_ratio": 1.056497760340589, "profit_margin": 0.20783453869875104, "quarter": 1, "return_on_assets": 0.15007948135754318, "return_on_equity": 0.2683624238913915 }, { "asset_turnover_ratio": 0.6937556282724521, "current_ratio": 1.5084239429816013, "debt_to_equity_ratio": 1.041994241510637, "profit_margin": 0.22291817197280747, "quarter": 2, "return_on_assets": 0.15465073645034158, "return_on_equity": 0.27349907925214245 }, { "asset_turnover_ratio": 0.6665141196794572, "current_ratio": 1.3583245153906807, "debt_to_equity_ratio": 1.0689960080463876, "profit_margin": 0.205852275082019, "quarter": 3, "return_on_assets": 0.13720344791030537, "return_on_equity": 0.24962409895807158 }, { "asset_turnover_ratio": 0.6403423936895278, "current_ratio": 1.3205567835851695, "debt_to_equity_ratio": 1.0551347751305358, "profit_margin": 0.22058330425606154, "quarter": 4, "return_on_assets": 0.14124884105527186, "return_on_equity": 0.2543576779724555 } ], "income_statement": [ { "depreciation": 66788, "expenses": 1299597, "income_tax": 152047, "marketing_expense": 164188, "net_income": 532904, "net_profit": 380857, "operational_expense": 812644, "product_revenue": 503692, "quarter": 1, "rd_expense": 231101, "revenue": 1832501, "salaries_expense": 484636, "service_revenue": 1328809 }, { "depreciation": 84149, "expenses": 1281473, "income_tax": 124174, "marketing_expense": 240752, "net_income": 527406, "net_profit": 403232, "operational_expense": 876052, "product_revenue": 681804, "quarter": 2, "rd_expense": 170805, "revenue": 1808879, "salaries_expense": 424456, "service_revenue": 1127075 }, { "depreciation": 81349, "expenses": 1263602, "income_tax": 154398, "marketing_expense": 240278, "net_income": 521960, "net_profit": 367562, "operational_expense": 656049, "product_revenue": 452444, "quarter": 3, "rd_expense": 251598, "revenue": 1785562, "salaries_expense": 582256, "service_revenue": 1333118 }, { "depreciation": 67039, "expenses": 1245980, "income_tax": 127777, "marketing_expense": 167627, "net_income": 516565, "net_profit": 388788, "operational_expense": 672925, "product_revenue": 616255, "quarter": 4, "rd_expense": 219650, "revenue": 1762545, "salaries_expense": 480488, "service_revenue": 1146290 } ], "market_conditions": { "gdp_growth": [ -0.011045736523836964, -0.02258794512176454, -0.015376278498052233, -0.006306457593287825 ], "inflation_rate": [ 0.0290865857615583, 0.020879819592674348, 0.023789077704527373, 0.02099443762384621 ], "interest_rate": [ 0.05817195483646258, 0.054812837073356824, 0.0524559956169019, 0.051680233646896105 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 131967, "billable_hours_per_employee": 145, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 982131, "net_revenue": 818920, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 834 }, { "average_project_size": 78030, "billable_hours_per_employee": 109, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 926402, "net_revenue": 821578, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 837 }, { "average_project_size": 69213, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 1020878, "net_revenue": 824246, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 839 }, { "average_project_size": 141208, "billable_hours_per_employee": 149, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 1072401, "net_revenue": 826921, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 842 } ], "balance_sheet": [ { "assets": 1144423, "current_assets": 512976, "current_liabilities": 322903, "equity": 758371, "fixed_assets": 631447, "liabilities": 562700, "long_term_liabilities": 239797, "quarter": 1 }, { "assets": 1172899, "current_assets": 525522, "current_liabilities": 318608, "equity": 768253, "fixed_assets": 647377, "liabilities": 571893, "long_term_liabilities": 253285, "quarter": 2 }, { "assets": 1202083, "current_assets": 471920, "current_liabilities": 263915, "equity": 789006, "fixed_assets": 730163, "liabilities": 581237, "long_term_liabilities": 317322, "quarter": 3 }, { "assets": 1231993, "current_assets": 588855, "current_liabilities": 331476, "equity": 795875, "fixed_assets": 643138, "liabilities": 590733, "long_term_liabilities": 259257, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65471, "financing_cash_flow": 176655, "investing_cash_flow": -104826, "net_cash_flow": -169945, "operating_cash_flow": 213494, "quarter": 1 }, { "change_in_working_capital": -77929, "financing_cash_flow": 131859, "investing_cash_flow": -440133, "net_cash_flow": -363711, "operating_cash_flow": 209813, "quarter": 2 }, { "change_in_working_capital": -11350, "financing_cash_flow": -112764, "investing_cash_flow": -199747, "net_cash_flow": -347052, "operating_cash_flow": 218756, "quarter": 3 }, { "change_in_working_capital": -70223, "financing_cash_flow": -140794, "investing_cash_flow": -428343, "net_cash_flow": 161168, "operating_cash_flow": 208266, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7155745733876373, "current_ratio": 1.588638073972679, "debt_to_equity_ratio": 0.7419851233762894, "profit_margin": 0.21570849411419918, "quarter": 1, "return_on_assets": 0.15435551365185776, "return_on_equity": 0.23293084783041546 }, { "asset_turnover_ratio": 0.700467815216826, "current_ratio": 1.6494312760508212, "debt_to_equity_ratio": 0.7444071158850014, "profit_margin": 0.20356801180167922, "quarter": 2, "return_on_assets": 0.1425928404747553, "return_on_equity": 0.21769781569352806 }, { "asset_turnover_ratio": 0.6856814379705893, "current_ratio": 1.7881514881685392, "debt_to_equity_ratio": 0.7366699366037774, "profit_margin": 0.20401676198610608, "quarter": 3, "return_on_assets": 0.1398905067287367, "return_on_equity": 0.21312892424138727 }, { "asset_turnover_ratio": 0.6712059240596334, "current_ratio": 1.7764634543677371, "debt_to_equity_ratio": 0.7422434427516884, "profit_margin": 0.1869767486857874, "quarter": 4, "return_on_assets": 0.12549990137930978, "return_on_equity": 0.19427045704413382 } ], "income_statement": [ { "depreciation": 36846, "expenses": 586298, "income_tax": 55974, "marketing_expense": 111664, "net_income": 232622, "net_profit": 176648, "operational_expense": 355634, "product_revenue": 187541, "quarter": 1, "rd_expense": 112189, "revenue": 818920, "salaries_expense": 219528, "service_revenue": 631379 }, { "depreciation": 42566, "expenses": 593210, "income_tax": 61121, "marketing_expense": 89594, "net_income": 228368, "net_profit": 167247, "operational_expense": 400579, "product_revenue": 212261, "quarter": 2, "rd_expense": 82946, "revenue": 821578, "salaries_expense": 263248, "service_revenue": 609317 }, { "depreciation": 50596, "expenses": 600205, "income_tax": 55881, "marketing_expense": 77076, "net_income": 224041, "net_profit": 168160, "operational_expense": 340104, "product_revenue": 312064, "quarter": 3, "rd_expense": 87757, "revenue": 824246, "salaries_expense": 294035, "service_revenue": 512182 }, { "depreciation": 53651, "expenses": 607281, "income_tax": 65025, "marketing_expense": 70126, "net_income": 219640, "net_profit": 154615, "operational_expense": 404281, "product_revenue": 308479, "quarter": 4, "rd_expense": 62737, "revenue": 826921, "salaries_expense": 265731, "service_revenue": 518442 } ], "market_conditions": { "gdp_growth": [ -0.007458508838742755, -0.008327060943702296, -0.005883124260010603, 0.0033123720911201315 ], "inflation_rate": [ 0.023788935786542263, 0.027549815597266047, 0.021113395657930766, 0.02538252107397449 ], "interest_rate": [ 0.04710439301766667, 0.04061077872390434, 0.04121941011840148, 0.048764942177913266 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 143417, "billable_hours_per_employee": 119, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 5679642, "net_revenue": 4485133, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4567 }, { "average_project_size": 114460, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 5602069, "net_revenue": 4413100, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4494 }, { "average_project_size": 94830, "billable_hours_per_employee": 100, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 4889990, "net_revenue": 4342225, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 4422 }, { "average_project_size": 128179, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 4961639, "net_revenue": 4272488, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 4351 } ], "balance_sheet": [ { "assets": 5071874, "current_assets": 2196509, "current_liabilities": 1218645, "equity": 3724277, "fixed_assets": 2875365, "liabilities": 2057902, "long_term_liabilities": 839257, "quarter": 1 }, { "assets": 5229017, "current_assets": 2495178, "current_liabilities": 913079, "equity": 3786805, "fixed_assets": 2733839, "liabilities": 2096198, "long_term_liabilities": 1183119, "quarter": 2 }, { "assets": 5391028, "current_assets": 2009815, "current_liabilities": 917225, "equity": 3891853, "fixed_assets": 3381213, "liabilities": 2135208, "long_term_liabilities": 1217983, "quarter": 3 }, { "assets": 5558059, "current_assets": 1870775, "current_liabilities": 1002152, "equity": 4035597, "fixed_assets": 3687284, "liabilities": 2174944, "long_term_liabilities": 1172792, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9581, "financing_cash_flow": -163616, "investing_cash_flow": -220667, "net_cash_flow": 806462, "operating_cash_flow": 1019714, "quarter": 1 }, { "change_in_working_capital": -61753, "financing_cash_flow": 161335, "investing_cash_flow": -158530, "net_cash_flow": 1020976, "operating_cash_flow": 998248, "quarter": 2 }, { "change_in_working_capital": 2895, "financing_cash_flow": -36840, "investing_cash_flow": -377182, "net_cash_flow": 919876, "operating_cash_flow": 878394, "quarter": 3 }, { "change_in_working_capital": -95443, "financing_cash_flow": -75032, "investing_cash_flow": -474040, "net_cash_flow": 669345, "operating_cash_flow": 871290, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8843147522986573, "current_ratio": 1.8024190802079358, "debt_to_equity_ratio": 0.552564162117909, "profit_margin": 0.15836877078115633, "quarter": 1, "return_on_assets": 0.14004784030518108, "return_on_equity": 0.19072292420783954 }, { "asset_turnover_ratio": 0.8439635977469571, "current_ratio": 2.7327076846581733, "debt_to_equity_ratio": 0.5535531932592251, "profit_margin": 0.14819197389590083, "quarter": 2, "return_on_assets": 0.12506863144640762, "return_on_equity": 0.1727012613535685 }, { "asset_turnover_ratio": 0.8054539876253657, "current_ratio": 2.1911908201368258, "debt_to_equity_ratio": 0.5486353158765246, "profit_margin": 0.14647628807811663, "quarter": 3, "return_on_assets": 0.11797991032508086, "return_on_equity": 0.1634267789662148 }, { "asset_turnover_ratio": 0.7687014477536133, "current_ratio": 1.8667577373492246, "debt_to_equity_ratio": 0.5389398396321535, "profit_margin": 0.15271710534938893, "quarter": 4, "return_on_assets": 0.11739385997881635, "return_on_equity": 0.16168165453587163 } ], "income_statement": [ { "depreciation": 309409, "expenses": 3538052, "income_tax": 236776, "marketing_expense": 428140, "net_income": 947081, "net_profit": 710305, "operational_expense": 1921266, "product_revenue": 1120078, "quarter": 1, "rd_expense": 459920, "revenue": 4485133, "salaries_expense": 1148774, "service_revenue": 3365055 }, { "depreciation": 344262, "expenses": 3496076, "income_tax": 263038, "marketing_expense": 537011, "net_income": 917024, "net_profit": 653986, "operational_expense": 1857081, "product_revenue": 1133196, "quarter": 2, "rd_expense": 537004, "revenue": 4413100, "salaries_expense": 1422819, "service_revenue": 3279904 }, { "depreciation": 242361, "expenses": 3454599, "income_tax": 251593, "marketing_expense": 438197, "net_income": 887626, "net_profit": 636033, "operational_expense": 2071227, "product_revenue": 1224013, "quarter": 3, "rd_expense": 549734, "revenue": 4342225, "salaries_expense": 1631521, "service_revenue": 3118212 }, { "depreciation": 218808, "expenses": 3413614, "income_tax": 206392, "marketing_expense": 382621, "net_income": 858874, "net_profit": 652482, "operational_expense": 1976240, "product_revenue": 1302841, "quarter": 4, "rd_expense": 526208, "revenue": 4272488, "salaries_expense": 1106831, "service_revenue": 2969647 } ], "market_conditions": { "gdp_growth": [ -0.012794853462064264, -0.010011516273640312, -0.022785536379859986, -0.013205948107897757 ], "inflation_rate": [ 0.03276639130384031, 0.03112883427846421, 0.031470988381727336, 0.033033509272652056 ], "interest_rate": [ 0.043508907294250325, 0.04189122964231247, 0.04411372401994452, 0.0383966447589114 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 63002, "billable_hours_per_employee": 84, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 3777548, "net_revenue": 3202846, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 3262 }, { "average_project_size": 103564, "billable_hours_per_employee": 111, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 3611734, "net_revenue": 3149039, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3207 }, { "average_project_size": 174694, "billable_hours_per_employee": 122, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 3945368, "net_revenue": 3096136, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3153 }, { "average_project_size": 110550, "billable_hours_per_employee": 110, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 3463940, "net_revenue": 3044123, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3100 } ], "balance_sheet": [ { "assets": 3483642, "current_assets": 1379681, "current_liabilities": 848695, "equity": 2107942, "fixed_assets": 2103961, "liabilities": 2044307, "long_term_liabilities": 1195612, "quarter": 1 }, { "assets": 3531722, "current_assets": 1273326, "current_liabilities": 1081072, "equity": 2127440, "fixed_assets": 2258396, "liabilities": 2069580, "long_term_liabilities": 988508, "quarter": 2 }, { "assets": 3580465, "current_assets": 1313157, "current_liabilities": 1225305, "equity": 2157714, "fixed_assets": 2267308, "liabilities": 2095166, "long_term_liabilities": 869861, "quarter": 3 }, { "assets": 3629881, "current_assets": 1507355, "current_liabilities": 903505, "equity": 2153109, "fixed_assets": 2122526, "liabilities": 2121068, "long_term_liabilities": 1217563, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50367, "financing_cash_flow": -175553, "investing_cash_flow": -316605, "net_cash_flow": 390482, "operating_cash_flow": 825271, "quarter": 1 }, { "change_in_working_capital": -6104, "financing_cash_flow": -127231, "investing_cash_flow": -476316, "net_cash_flow": 475554, "operating_cash_flow": 795813, "quarter": 2 }, { "change_in_working_capital": -58189, "financing_cash_flow": 82829, "investing_cash_flow": -426349, "net_cash_flow": 889013, "operating_cash_flow": 856025, "quarter": 3 }, { "change_in_working_capital": 34068, "financing_cash_flow": -148769, "investing_cash_flow": -488030, "net_cash_flow": 458789, "operating_cash_flow": 813172, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9193958506643335, "current_ratio": 1.6256499684810208, "debt_to_equity_ratio": 0.9698117879903716, "profit_margin": 0.20875402688733707, "quarter": 1, "return_on_assets": 0.1919275861296884, "return_on_equity": 0.3171847232988384 }, { "asset_turnover_ratio": 0.8916440761758712, "current_ratio": 1.1778364438261282, "debt_to_equity_ratio": 0.9728029932689054, "profit_margin": 0.21127016845456661, "quarter": 2, "return_on_assets": 0.18837779417519274, "return_on_equity": 0.3127223329447599 }, { "asset_turnover_ratio": 0.8647301398002774, "current_ratio": 1.0716980670118867, "debt_to_equity_ratio": 0.9710119135344165, "profit_margin": 0.21717876734096953, "quarter": 3, "return_on_assets": 0.18780102584440847, "return_on_equity": 0.3116330523878512 }, { "asset_turnover_ratio": 0.8386288696516497, "current_ratio": 1.6683416251155223, "debt_to_equity_ratio": 0.9851187283133367, "profit_margin": 0.2116524200894642, "quarter": 4, "return_on_assets": 0.17749782981866347, "return_on_equity": 0.2992398434078349 } ], "income_statement": [ { "depreciation": 156664, "expenses": 2333152, "income_tax": 201087, "marketing_expense": 335388, "net_income": 869694, "net_profit": 668607, "operational_expense": 1184674, "product_revenue": 819475, "quarter": 1, "rd_expense": 247408, "revenue": 3202846, "salaries_expense": 993099, "service_revenue": 2383371 }, { "depreciation": 130515, "expenses": 2293058, "income_tax": 190683, "marketing_expense": 366317, "net_income": 855981, "net_profit": 665298, "operational_expense": 1532860, "product_revenue": 799132, "quarter": 2, "rd_expense": 300688, "revenue": 3149039, "salaries_expense": 891040, "service_revenue": 2349907 }, { "depreciation": 183610, "expenses": 2253654, "income_tax": 170067, "marketing_expense": 286941, "net_income": 842482, "net_profit": 672415, "operational_expense": 1268296, "product_revenue": 734805, "quarter": 3, "rd_expense": 276044, "revenue": 3096136, "salaries_expense": 923478, "service_revenue": 2361331 }, { "depreciation": 168876, "expenses": 2214927, "income_tax": 184900, "marketing_expense": 355498, "net_income": 829196, "net_profit": 644296, "operational_expense": 1111535, "product_revenue": 746171, "quarter": 4, "rd_expense": 374340, "revenue": 3044123, "salaries_expense": 878514, "service_revenue": 2297952 } ], "market_conditions": { "gdp_growth": [ -0.01615215492385847, -0.01055019662702501, -0.005641926884219394, -0.007248673421386964 ], "inflation_rate": [ 0.023145053349844548, 0.02251652459012705, 0.023640809461423846, 0.023934022724074633 ], "interest_rate": [ 0.059891246856035, 0.05876520618672034, 0.060308364659857276, 0.060774808141157086 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 82880, "billable_hours_per_employee": 106, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 3246982, "net_revenue": 2720270, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2770 }, { "average_project_size": 52476, "billable_hours_per_employee": 146, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 3299875, "net_revenue": 2666998, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 2716 }, { "average_project_size": 140935, "billable_hours_per_employee": 107, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 3062763, "net_revenue": 2614769, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 2663 }, { "average_project_size": 169611, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 3225588, "net_revenue": 2563563, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 2611 } ], "balance_sheet": [ { "assets": 3472180, "current_assets": 1617402, "current_liabilities": 933510, "equity": 2644356, "fixed_assets": 1854778, "liabilities": 1668191, "long_term_liabilities": 734681, "quarter": 1 }, { "assets": 3572310, "current_assets": 1598072, "current_liabilities": 984491, "equity": 2650324, "fixed_assets": 1974238, "liabilities": 1692938, "long_term_liabilities": 708447, "quarter": 2 }, { "assets": 3675328, "current_assets": 1826269, "current_liabilities": 744514, "equity": 2769173, "fixed_assets": 1849059, "liabilities": 1718053, "long_term_liabilities": 973539, "quarter": 3 }, { "assets": 3781317, "current_assets": 1188726, "current_liabilities": 887073, "equity": 2743262, "fixed_assets": 2592591, "liabilities": 1743540, "long_term_liabilities": 856467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85604, "financing_cash_flow": -171209, "investing_cash_flow": -217347, "net_cash_flow": 526619, "operating_cash_flow": 937870, "quarter": 1 }, { "change_in_working_capital": 90830, "financing_cash_flow": -128919, "investing_cash_flow": -326967, "net_cash_flow": 547817, "operating_cash_flow": 920674, "quarter": 2 }, { "change_in_working_capital": -43556, "financing_cash_flow": 5461, "investing_cash_flow": -166173, "net_cash_flow": 883520, "operating_cash_flow": 956786, "quarter": 3 }, { "change_in_working_capital": -96437, "financing_cash_flow": -39269, "investing_cash_flow": -327997, "net_cash_flow": 667842, "operating_cash_flow": 860967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7834472867190065, "current_ratio": 1.7326027573352187, "debt_to_equity_ratio": 0.6308496284161437, "profit_margin": 0.3089277902561143, "quarter": 1, "return_on_assets": 0.24202863906825106, "return_on_equity": 0.3177964691592206 }, { "asset_turnover_ratio": 0.7465751852442817, "current_ratio": 1.6232469367419307, "debt_to_equity_ratio": 0.6387664300666636, "profit_margin": 0.2890710829179474, "quarter": 2, "return_on_assets": 0.21581329727823173, "return_on_equity": 0.29088971763452315 }, { "asset_turnover_ratio": 0.7114382716318108, "current_ratio": 2.452967976424889, "debt_to_equity_ratio": 0.620420970448578, "profit_margin": 0.3105046755564258, "quarter": 3, "return_on_assets": 0.22090490971145976, "return_on_equity": 0.29319150518945547 }, { "asset_turnover_ratio": 0.6779550616888242, "current_ratio": 1.3400543134556007, "debt_to_equity_ratio": 0.6355718119523399, "profit_margin": 0.2751970597172763, "quarter": 4, "return_on_assets": 0.18657123959720912, "return_on_equity": 0.25717011353636654 } ], "income_statement": [ { "depreciation": 97503, "expenses": 1654883, "income_tax": 225020, "marketing_expense": 173943, "net_income": 1065387, "net_profit": 840367, "operational_expense": 1081293, "product_revenue": 719664, "quarter": 1, "rd_expense": 259124, "revenue": 2720270, "salaries_expense": 500051, "service_revenue": 2000606 }, { "depreciation": 149722, "expenses": 1622356, "income_tax": 273690, "marketing_expense": 317054, "net_income": 1044642, "net_profit": 770952, "operational_expense": 893677, "product_revenue": 934353, "quarter": 2, "rd_expense": 189348, "revenue": 2666998, "salaries_expense": 727949, "service_revenue": 1732645 }, { "depreciation": 144888, "expenses": 1590469, "income_tax": 212402, "marketing_expense": 280035, "net_income": 1024300, "net_profit": 811898, "operational_expense": 807657, "product_revenue": 586124, "quarter": 3, "rd_expense": 203389, "revenue": 2614769, "salaries_expense": 481550, "service_revenue": 2028645 }, { "depreciation": 155482, "expenses": 1559208, "income_tax": 298870, "marketing_expense": 256125, "net_income": 1004355, "net_profit": 705485, "operational_expense": 1011001, "product_revenue": 856821, "quarter": 4, "rd_expense": 277382, "revenue": 2563563, "salaries_expense": 632321, "service_revenue": 1706742 } ], "market_conditions": { "gdp_growth": [ -0.002701364867262057, -0.004958808718919188, -0.009106673481676278, -0.017212215583726667 ], "inflation_rate": [ 0.0420203087803273, 0.04101690017612592, 0.04219809394470865, 0.03917512613545026 ], "interest_rate": [ 0.05953828306908068, 0.054577897613440965, 0.05781427156122019, 0.06345096297191875 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Sawyerfort", "name": "Henderson-White", "num_employees": 364, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.henderson-white.com" }

[ { "advertising_kpis": [ { "average_project_size": 85017, "billable_hours_per_employee": 104, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 81580225, "net_revenue": 71384541, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 196111 }, { "average_project_size": 58443, "billable_hours_per_employee": 102, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 90465740, "net_revenue": 74551090, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 204811 }, { "average_project_size": 96168, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 86337146, "net_revenue": 77858104, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 213896 }, { "average_project_size": 75309, "billable_hours_per_employee": 106, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 90117585, "net_revenue": 81311815, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 223384 } ], "balance_sheet": [ { "assets": 78042721, "current_assets": 33037738, "current_liabilities": 18833226, "equity": 42588143, "fixed_assets": 45004983, "liabilities": 45805567, "long_term_liabilities": 26972341, "quarter": 1 }, { "assets": 79188567, "current_assets": 28251066, "current_liabilities": 20882355, "equity": 44839956, "fixed_assets": 50937501, "liabilities": 46689425, "long_term_liabilities": 25807070, "quarter": 2 }, { "assets": 80351238, "current_assets": 37381916, "current_liabilities": 25313023, "equity": 45544871, "fixed_assets": 42969322, "liabilities": 47590338, "long_term_liabilities": 22277315, "quarter": 3 }, { "assets": 81530979, "current_assets": 37957582, "current_liabilities": 24188106, "equity": 47716973, "fixed_assets": 43573397, "liabilities": 48508635, "long_term_liabilities": 24320529, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72741, "financing_cash_flow": 180031, "investing_cash_flow": -186966, "net_cash_flow": 13734027, "operating_cash_flow": 14362140, "quarter": 1 }, { "change_in_working_capital": -98685, "financing_cash_flow": -101058, "investing_cash_flow": -458840, "net_cash_flow": 15443971, "operating_cash_flow": 15875311, "quarter": 2 }, { "change_in_working_capital": 15884, "financing_cash_flow": -3476, "investing_cash_flow": -212909, "net_cash_flow": 16474639, "operating_cash_flow": 16631064, "quarter": 3 }, { "change_in_working_capital": 28854, "financing_cash_flow": -31212, "investing_cash_flow": -269437, "net_cash_flow": 19294356, "operating_cash_flow": 19577301, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9146854451679101, "current_ratio": 1.7542261745279326, "debt_to_equity_ratio": 1.075547412339627, "profit_margin": 0.1450032297609086, "quarter": 1, "return_on_assets": 0.13263234376464142, "return_on_equity": 0.24304861097136826 }, { "asset_turnover_ratio": 0.9414375436292464, "current_ratio": 1.3528678159144407, "debt_to_equity_ratio": 1.0412460038988443, "profit_margin": 0.16553499083648543, "quarter": 2, "return_on_assets": 0.15584085515779064, "return_on_equity": 0.27521913714634333 }, { "asset_turnover_ratio": 0.9689720524281157, "current_ratio": 1.476785921618291, "debt_to_equity_ratio": 1.0449110285107626, "profit_margin": 0.16419576567135516, "quarter": 3, "return_on_assets": 0.15910110806257896, "return_on_equity": 0.28068958632026864 }, { "asset_turnover_ratio": 0.9973118929431719, "current_ratio": 1.5692663989483095, "debt_to_equity_ratio": 1.0165907841639494, "profit_margin": 0.18071948092660334, "quarter": 4, "return_on_assets": 0.18023368761461825, "return_on_equity": 0.30795392239151465 } ], "income_statement": [ { "depreciation": 4011151, "expenses": 56637614, "income_tax": 4395938, "marketing_expense": 8358234, "net_income": 14746927, "net_profit": 10350989, "operational_expense": 29257999, "product_revenue": 23589873, "quarter": 1, "rd_expense": 10349201, "revenue": 71384541, "salaries_expense": 28201236, "service_revenue": 47794668 }, { "depreciation": 3534497, "expenses": 58657276, "income_tax": 3553000, "marketing_expense": 9540098, "net_income": 15893814, "net_profit": 12340814, "operational_expense": 35267273, "product_revenue": 28339218, "quarter": 2, "rd_expense": 6525543, "revenue": 74551090, "salaries_expense": 23379658, "service_revenue": 46211872 }, { "depreciation": 3847093, "expenses": 60748958, "income_tax": 4325175, "marketing_expense": 8135937, "net_income": 17109146, "net_profit": 12783971, "operational_expense": 33650936, "product_revenue": 21880556, "quarter": 3, "rd_expense": 12018119, "revenue": 77858104, "salaries_expense": 19952149, "service_revenue": 55977548 }, { "depreciation": 4882672, "expenses": 62915228, "income_tax": 3701958, "marketing_expense": 8747148, "net_income": 18396587, "net_profit": 14694629, "operational_expense": 43391841, "product_revenue": 27111614, "quarter": 4, "rd_expense": 9878650, "revenue": 81311815, "salaries_expense": 20318891, "service_revenue": 54200201 } ], "market_conditions": { "gdp_growth": [ -0.019811255238371725, -0.024740669062373884, -0.025025341008810667, -0.020386537678022773 ], "inflation_rate": [ 0.028405928886350035, 0.03343358857757601, 0.030550958482220975, 0.028699924573500107 ], "interest_rate": [ 0.05422496494717916, 0.052889658384917965, 0.047401342742712474, 0.047145476215151395 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 130538, "billable_hours_per_employee": 109, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 29715259, "net_revenue": 23401944, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 64291 }, { "average_project_size": 56319, "billable_hours_per_employee": 133, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 31527940, "net_revenue": 24329803, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 66840 }, { "average_project_size": 152545, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 30493172, "net_revenue": 25294450, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 69490 }, { "average_project_size": 63210, "billable_hours_per_employee": 83, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 31348394, "net_revenue": 26297345, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 72245 } ], "balance_sheet": [ { "assets": 28320077, "current_assets": 9837357, "current_liabilities": 7570821, "equity": 21161523, "fixed_assets": 18482720, "liabilities": 13495235, "long_term_liabilities": 5924414, "quarter": 1 }, { "assets": 29089248, "current_assets": 9779336, "current_liabilities": 5543048, "equity": 21663694, "fixed_assets": 19309912, "liabilities": 13752711, "long_term_liabilities": 8209663, "quarter": 2 }, { "assets": 29879309, "current_assets": 10013507, "current_liabilities": 6661104, "equity": 22117535, "fixed_assets": 19865802, "liabilities": 14015100, "long_term_liabilities": 7353996, "quarter": 3 }, { "assets": 30690829, "current_assets": 11809401, "current_liabilities": 7639311, "equity": 23158114, "fixed_assets": 18881428, "liabilities": 14282495, "long_term_liabilities": 6643184, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82673, "financing_cash_flow": -174882, "investing_cash_flow": -320968, "net_cash_flow": 7079042, "operating_cash_flow": 7292977, "quarter": 1 }, { "change_in_working_capital": -86054, "financing_cash_flow": -87967, "investing_cash_flow": -329098, "net_cash_flow": 6989062, "operating_cash_flow": 7295201, "quarter": 2 }, { "change_in_working_capital": -6680, "financing_cash_flow": -44189, "investing_cash_flow": -325460, "net_cash_flow": 7278350, "operating_cash_flow": 7628220, "quarter": 3 }, { "change_in_working_capital": -6451, "financing_cash_flow": 184387, "investing_cash_flow": -489078, "net_cash_flow": 7828313, "operating_cash_flow": 8086596, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8263375837572758, "current_ratio": 1.2993778349798522, "debt_to_equity_ratio": 0.6377251297082918, "profit_margin": 0.2707758381098596, "quarter": 1, "return_on_assets": 0.22375225180355265, "return_on_equity": 0.2994435230394334 }, { "asset_turnover_ratio": 0.8363847356934081, "current_ratio": 1.764252447389956, "debt_to_equity_ratio": 0.6348276060398563, "profit_margin": 0.2600578804522174, "quarter": 2, "return_on_assets": 0.21750844160701577, "return_on_equity": 0.2920627017719139 }, { "asset_turnover_ratio": 0.8465540484888724, "current_ratio": 1.5032803871550422, "debt_to_equity_ratio": 0.6336646466254038, "profit_margin": 0.2472212679065961, "quarter": 3, "return_on_assets": 0.20928616521888108, "return_on_equity": 0.2827315973502472 }, { "asset_turnover_ratio": 0.8568470079449467, "current_ratio": 1.5458725269857452, "debt_to_equity_ratio": 0.61673826288272, "profit_margin": 0.25667153851462954, "quarter": 4, "return_on_assets": 0.21992823980088644, "return_on_equity": 0.29146501308353523 } ], "income_statement": [ { "depreciation": 956296, "expenses": 15387470, "income_tax": 1677793, "marketing_expense": 2348513, "net_income": 8014474, "net_profit": 6336681, "operational_expense": 8047170, "product_revenue": 8809267, "quarter": 1, "rd_expense": 1608955, "revenue": 23401944, "salaries_expense": 5135245, "service_revenue": 14592677 }, { "depreciation": 968044, "expenses": 16131866, "income_tax": 1870780, "marketing_expense": 2399667, "net_income": 8197937, "net_profit": 6327157, "operational_expense": 8424268, "product_revenue": 6097277, "quarter": 2, "rd_expense": 2304965, "revenue": 24329803, "salaries_expense": 6473722, "service_revenue": 18232526 }, { "depreciation": 1374894, "expenses": 16912273, "income_tax": 2128851, "marketing_expense": 3205090, "net_income": 8382177, "net_profit": 6253326, "operational_expense": 9958687, "product_revenue": 5087174, "quarter": 3, "rd_expense": 1697723, "revenue": 25294450, "salaries_expense": 5933851, "service_revenue": 20207276 }, { "depreciation": 1336816, "expenses": 17730435, "income_tax": 1817130, "marketing_expense": 2686596, "net_income": 8566910, "net_profit": 6749780, "operational_expense": 11109032, "product_revenue": 10444190, "quarter": 4, "rd_expense": 3163506, "revenue": 26297345, "salaries_expense": 8260975, "service_revenue": 15853155 } ], "market_conditions": { "gdp_growth": [ 0.00769719059105106, -0.0008810617593101415, 0.012952734997606892, 0.012260214447777277 ], "inflation_rate": [ 0.022603057481762584, 0.024842836113254912, 0.021188628127774563, 0.022463455405430533 ], "interest_rate": [ 0.05989187411493581, 0.0547623975622103, 0.05894621901490883, 0.054474791542897284 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 156518, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 62689519, "net_revenue": 51682143, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 141984 }, { "average_project_size": 97677, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 63346778, "net_revenue": 53700815, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 147530 }, { "average_project_size": 80079, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 66231038, "net_revenue": 55798336, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 153292 }, { "average_project_size": 158894, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 72509801, "net_revenue": 57977784, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 159280 } ], "balance_sheet": [ { "assets": 64053785, "current_assets": 29789047, "current_liabilities": 19426256, "equity": 44395543, "fixed_assets": 34264738, "liabilities": 33168260, "long_term_liabilities": 13742004, "quarter": 1 }, { "assets": 65382842, "current_assets": 27106271, "current_liabilities": 17799021, "equity": 43995029, "fixed_assets": 38276571, "liabilities": 34065379, "long_term_liabilities": 16266358, "quarter": 2 }, { "assets": 66739475, "current_assets": 27372027, "current_liabilities": 18521697, "equity": 45923885, "fixed_assets": 39367448, "liabilities": 34986763, "long_term_liabilities": 16465066, "quarter": 3 }, { "assets": 68124256, "current_assets": 28623419, "current_liabilities": 20423979, "equity": 45717876, "fixed_assets": 39500837, "liabilities": 35933067, "long_term_liabilities": 15509088, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8642, "financing_cash_flow": 176831, "investing_cash_flow": -376525, "net_cash_flow": 15457281, "operating_cash_flow": 15969162, "quarter": 1 }, { "change_in_working_capital": 49416, "financing_cash_flow": -9404, "investing_cash_flow": -393341, "net_cash_flow": 14578286, "operating_cash_flow": 14822561, "quarter": 2 }, { "change_in_working_capital": -4112, "financing_cash_flow": 188934, "investing_cash_flow": -391742, "net_cash_flow": 17716899, "operating_cash_flow": 17799872, "quarter": 3 }, { "change_in_working_capital": -21282, "financing_cash_flow": -90046, "investing_cash_flow": -478595, "net_cash_flow": 16399702, "operating_cash_flow": 17089445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8068554106521574, "current_ratio": 1.5334425223264843, "debt_to_equity_ratio": 0.7471078797256743, "profit_margin": 0.2614059173204176, "quarter": 1, "return_on_assets": 0.21091677876646947, "return_on_equity": 0.304310232223086 }, { "asset_turnover_ratio": 0.8213288587241283, "current_ratio": 1.5229079734216842, "debt_to_equity_ratio": 0.774300637465201, "profit_margin": 0.2360777206081509, "quarter": 2, "return_on_assets": 0.19389744483728621, "return_on_equity": 0.2881590554241935 }, { "asset_turnover_ratio": 0.8360619558364821, "current_ratio": 1.477835805218064, "debt_to_equity_ratio": 0.7618424051013977, "profit_margin": 0.2539712474579887, "quarter": 3, "return_on_assets": 0.2123356978759572, "return_on_equity": 0.30857957683675935 }, { "asset_turnover_ratio": 0.8510593348718554, "current_ratio": 1.4014614390271356, "debt_to_equity_ratio": 0.7859741121831644, "profit_margin": 0.23330810642917985, "quarter": 4, "return_on_assets": 0.19855904187782983, "return_on_equity": 0.2958730409960428 } ], "income_statement": [ { "depreciation": 2459144, "expenses": 34302642, "income_tax": 3869483, "marketing_expense": 6838800, "net_income": 17379501, "net_profit": 13510018, "operational_expense": 19596900, "product_revenue": 16898049, "quarter": 1, "rd_expense": 6851346, "revenue": 51682143, "salaries_expense": 11383107, "service_revenue": 34784094 }, { "depreciation": 2144995, "expenses": 35936362, "income_tax": 5086887, "marketing_expense": 6740012, "net_income": 17764453, "net_profit": 12677566, "operational_expense": 18156589, "product_revenue": 11993746, "quarter": 2, "rd_expense": 3963095, "revenue": 53700815, "salaries_expense": 14428879, "service_revenue": 41707069 }, { "depreciation": 3628699, "expenses": 37647891, "income_tax": 3979272, "marketing_expense": 7417813, "net_income": 18150445, "net_profit": 14171173, "operational_expense": 21122673, "product_revenue": 17912091, "quarter": 3, "rd_expense": 4040348, "revenue": 55798336, "salaries_expense": 13268133, "service_revenue": 37886245 }, { "depreciation": 3562758, "expenses": 39440934, "income_tax": 5010163, "marketing_expense": 4752121, "net_income": 18536850, "net_profit": 13526687, "operational_expense": 26040771, "product_revenue": 21758121, "quarter": 4, "rd_expense": 7348528, "revenue": 57977784, "salaries_expense": 17945038, "service_revenue": 36219663 } ], "market_conditions": { "gdp_growth": [ -0.01804581215063631, -0.009937193950011827, -0.005029177744424537, -0.009796521939900672 ], "inflation_rate": [ 0.02146338062363116, 0.023368148034959384, 0.021419425658149117, 0.027993431982663217 ], "interest_rate": [ 0.04314658078329226, 0.040703492597114525, 0.04178225674376788, 0.04209001835835278 ], "year": 2009 }, "random_event": { "description": "Henderson-White Industry Recognition in 2009", "impact": 0.01, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 73838, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 78241678, "net_revenue": 62374879, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 171360 }, { "average_project_size": 164641, "billable_hours_per_employee": 120, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 79653039, "net_revenue": 64107670, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 176120 }, { "average_project_size": 153022, "billable_hours_per_employee": 80, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 80878253, "net_revenue": 65888598, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 181013 }, { "average_project_size": 64205, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 81942416, "net_revenue": 67719001, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 186041 } ], "balance_sheet": [ { "assets": 84511559, "current_assets": 28557255, "current_liabilities": 17405864, "equity": 59725870, "fixed_assets": 55954304, "liabilities": 38911436, "long_term_liabilities": 21505572, "quarter": 1 }, { "assets": 87352256, "current_assets": 38521447, "current_liabilities": 21824374, "equity": 62488059, "fixed_assets": 48830809, "liabilities": 39944879, "long_term_liabilities": 18120505, "quarter": 2 }, { "assets": 90288437, "current_assets": 29498862, "current_liabilities": 19358343, "equity": 64622938, "fixed_assets": 60789575, "liabilities": 41005770, "long_term_liabilities": 21647427, "quarter": 3 }, { "assets": 93323313, "current_assets": 40601269, "current_liabilities": 17045630, "equity": 68381122, "fixed_assets": 52722044, "liabilities": 42094836, "long_term_liabilities": 25049206, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83087, "financing_cash_flow": 96719, "investing_cash_flow": -397785, "net_cash_flow": 17108954, "operating_cash_flow": 17363677, "quarter": 1 }, { "change_in_working_capital": 24873, "financing_cash_flow": 133939, "investing_cash_flow": -156256, "net_cash_flow": 18977698, "operating_cash_flow": 19246130, "quarter": 2 }, { "change_in_working_capital": 46406, "financing_cash_flow": 56232, "investing_cash_flow": -447331, "net_cash_flow": 18247302, "operating_cash_flow": 18608344, "quarter": 3 }, { "change_in_working_capital": -61146, "financing_cash_flow": 121611, "investing_cash_flow": -334322, "net_cash_flow": 21513712, "operating_cash_flow": 21704266, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7380632867037751, "current_ratio": 1.6406686275383975, "debt_to_equity_ratio": 0.6515005306745636, "profit_margin": 0.22646532107901965, "quarter": 1, "return_on_assets": 0.16714573920000694, "return_on_equity": 0.23650969002209596 }, { "asset_turnover_ratio": 0.7338982750485574, "current_ratio": 1.7650653805694496, "debt_to_equity_ratio": 0.6392401946746338, "profit_margin": 0.23523990187133614, "quarter": 2, "return_on_assets": 0.1726421582059655, "return_on_equity": 0.24133702088586237 }, { "asset_turnover_ratio": 0.729756768300242, "current_ratio": 1.5238319726022005, "debt_to_equity_ratio": 0.634538931052624, "profit_margin": 0.23282132972384692, "quarter": 3, "return_on_assets": 0.16990294117063962, "return_on_equity": 0.2373812066545164 }, { "asset_turnover_ratio": 0.7256386300816389, "current_ratio": 2.3819165968051634, "debt_to_equity_ratio": 0.6155914785955107, "profit_margin": 0.2532914654189893, "quarter": 4, "return_on_assets": 0.18379807197800618, "return_on_equity": 0.25083889381048763 } ], "income_statement": [ { "depreciation": 3237930, "expenses": 43180629, "income_tax": 5068503, "marketing_expense": 4605062, "net_income": 19194250, "net_profit": 14125747, "operational_expense": 21593109, "product_revenue": 23523441, "quarter": 1, "rd_expense": 4694989, "revenue": 62374879, "salaries_expense": 14061402, "service_revenue": 38851438 }, { "depreciation": 4165448, "expenses": 44131845, "income_tax": 4895143, "marketing_expense": 5083182, "net_income": 19975825, "net_profit": 15080682, "operational_expense": 29148147, "product_revenue": 22673966, "quarter": 2, "rd_expense": 7497758, "revenue": 64107670, "salaries_expense": 15103336, "service_revenue": 41433704 }, { "depreciation": 3268073, "expenses": 45104015, "income_tax": 5444312, "marketing_expense": 5096695, "net_income": 20784583, "net_profit": 15340271, "operational_expense": 31312805, "product_revenue": 16857341, "quarter": 3, "rd_expense": 5295819, "revenue": 65888598, "salaries_expense": 20521444, "service_revenue": 49031257 }, { "depreciation": 4551621, "expenses": 46097602, "income_tax": 4468754, "marketing_expense": 5458288, "net_income": 21621399, "net_profit": 17152645, "operational_expense": 24532804, "product_revenue": 17295995, "quarter": 4, "rd_expense": 6034096, "revenue": 67719001, "salaries_expense": 15160164, "service_revenue": 50423006 } ], "market_conditions": { "gdp_growth": [ -0.016567898977663587, -0.009929401194544638, -0.0002833909337734697, -0.015103620685229567 ], "inflation_rate": [ 0.021940325001347287, 0.02442118336856246, 0.022615512165964587, 0.026748272507807265 ], "interest_rate": [ 0.050756940599617606, 0.05195709970886341, 0.05748363524800873, 0.05685883435218384 ], "year": 2010 }, "random_event": { "description": "Henderson-White Industry Recognition in 2010", "impact": 0.09, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 162832, "billable_hours_per_employee": 135, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 78036497, "net_revenue": 70440550, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 193518 }, { "average_project_size": 193741, "billable_hours_per_employee": 110, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 95208457, "net_revenue": 73347387, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 201504 }, { "average_project_size": 55267, "billable_hours_per_employee": 92, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 94255849, "net_revenue": 76374179, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 209819 }, { "average_project_size": 73446, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 98132223, "net_revenue": 79525876, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 218478 } ], "balance_sheet": [ { "assets": 91697365, "current_assets": 40773144, "current_liabilities": 23053083, "equity": 60068399, "fixed_assets": 50924221, "liabilities": 51870577, "long_term_liabilities": 28817494, "quarter": 1 }, { "assets": 92880060, "current_assets": 42653234, "current_liabilities": 27852924, "equity": 61411818, "fixed_assets": 50226826, "liabilities": 53298939, "long_term_liabilities": 25446015, "quarter": 2 }, { "assets": 94078009, "current_assets": 43696107, "current_liabilities": 30996801, "equity": 61654521, "fixed_assets": 50381902, "liabilities": 54766634, "long_term_liabilities": 23769833, "quarter": 3 }, { "assets": 95291409, "current_assets": 37724968, "current_liabilities": 32179772, "equity": 63694947, "fixed_assets": 57566441, "liabilities": 56274745, "long_term_liabilities": 24094973, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15374, "financing_cash_flow": -7409, "investing_cash_flow": -435181, "net_cash_flow": 22712309, "operating_cash_flow": 22940984, "quarter": 1 }, { "change_in_working_capital": -19605, "financing_cash_flow": -195579, "investing_cash_flow": -449496, "net_cash_flow": 25344241, "operating_cash_flow": 25727792, "quarter": 2 }, { "change_in_working_capital": 10483, "financing_cash_flow": 99367, "investing_cash_flow": -443240, "net_cash_flow": 26402616, "operating_cash_flow": 26962047, "quarter": 3 }, { "change_in_working_capital": -9436, "financing_cash_flow": 107674, "investing_cash_flow": -174492, "net_cash_flow": 28537467, "operating_cash_flow": 28490950, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7681851054280567, "current_ratio": 1.768663393091501, "debt_to_equity_ratio": 0.8635252123167125, "profit_margin": 0.28735736731186795, "quarter": 1, "return_on_assets": 0.2207436495039961, "return_on_equity": 0.3369760362682548 }, { "asset_turnover_ratio": 0.7897000389534632, "current_ratio": 1.5313736539833305, "debt_to_equity_ratio": 0.8678938474024658, "profit_margin": 0.29763428382254437, "quarter": 2, "return_on_assets": 0.2350418055285494, "return_on_equity": 0.35548038978425944 }, { "asset_turnover_ratio": 0.8118175523888904, "current_ratio": 1.409697310377287, "debt_to_equity_ratio": 0.8882825316248909, "profit_margin": 0.292548427918289, "quarter": 3, "return_on_assets": 0.23749594870784307, "return_on_equity": 0.3623926621698999 }, { "asset_turnover_ratio": 0.8345545189703303, "current_ratio": 1.172319306675013, "debt_to_equity_ratio": 0.8835040713669171, "profit_margin": 0.31031765057199745, "quarter": 4, "return_on_assets": 0.25897699760111637, "return_on_equity": 0.3874449098764459 } ], "income_statement": [ { "depreciation": 2699373, "expenses": 43510267, "income_tax": 6688672, "marketing_expense": 5559763, "net_income": 26930283, "net_profit": 20241611, "operational_expense": 22113678, "product_revenue": 15488315, "quarter": 1, "rd_expense": 8028512, "revenue": 70440550, "salaries_expense": 19892413, "service_revenue": 54952235 }, { "depreciation": 3897095, "expenses": 44983805, "income_tax": 6532885, "marketing_expense": 4837029, "net_income": 28363582, "net_profit": 21830697, "operational_expense": 26257618, "product_revenue": 26674412, "quarter": 2, "rd_expense": 6313606, "revenue": 73347387, "salaries_expense": 19790890, "service_revenue": 46672975 }, { "depreciation": 4618901, "expenses": 46507246, "income_tax": 7523787, "marketing_expense": 9074382, "net_income": 29866933, "net_profit": 22343146, "operational_expense": 30563284, "product_revenue": 23336485, "quarter": 3, "rd_expense": 7037792, "revenue": 76374179, "salaries_expense": 16509616, "service_revenue": 53037694 }, { "depreciation": 3812667, "expenses": 48082281, "income_tax": 6765312, "marketing_expense": 6865704, "net_income": 31443595, "net_profit": 24678283, "operational_expense": 25178136, "product_revenue": 22634115, "quarter": 4, "rd_expense": 8640910, "revenue": 79525876, "salaries_expense": 19610408, "service_revenue": 56891761 } ], "market_conditions": { "gdp_growth": [ 0.003809831368533338, 0.004338780386520385, -0.0011217837218236906, 0.005028070199513785 ], "inflation_rate": [ 0.031390160260692024, 0.0302318383894747, 0.031182534084968468, 0.035897426124047664 ], "interest_rate": [ 0.050683589017314484, 0.05557581203862744, 0.05303831219141207, 0.052690345492517464 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1998, "industry": "Advertising", "location": "Danielville", "name": "Anthony, Hines and Adams", "num_employees": 922, "region": "North America", "revenue_size": "Large", "website": "www.anthony,hinesandadams.com" }

[ { "advertising_kpis": [ { "average_project_size": 154662, "billable_hours_per_employee": 115, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 99083440, "net_revenue": 79958172, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 86723 }, { "average_project_size": 94056, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 108457601, "net_revenue": 83837092, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 90930 }, { "average_project_size": 187992, "billable_hours_per_employee": 105, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 109749887, "net_revenue": 87904186, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 95341 }, { "average_project_size": 96788, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 108314598, "net_revenue": 92168582, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 99966 } ], "balance_sheet": [ { "assets": 87332099, "current_assets": 32365115, "current_liabilities": 19217136, "equity": 69427736, "fixed_assets": 54966984, "liabilities": 38041155, "long_term_liabilities": 18824019, "quarter": 1 }, { "assets": 90118008, "current_assets": 29911148, "current_liabilities": 19032173, "equity": 73994260, "fixed_assets": 60206860, "liabilities": 39116958, "long_term_liabilities": 20084785, "quarter": 2 }, { "assets": 92992788, "current_assets": 31953894, "current_liabilities": 17852839, "equity": 77773077, "fixed_assets": 61038894, "liabilities": 40223185, "long_term_liabilities": 22370346, "quarter": 3 }, { "assets": 95959274, "current_assets": 38894480, "current_liabilities": 19167080, "equity": 78530806, "fixed_assets": 57064794, "liabilities": 41360696, "long_term_liabilities": 22193616, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68920, "financing_cash_flow": 85557, "investing_cash_flow": -494844, "net_cash_flow": 22761857, "operating_cash_flow": 23088545, "quarter": 1 }, { "change_in_working_capital": 48391, "financing_cash_flow": 8597, "investing_cash_flow": -375371, "net_cash_flow": 28028523, "operating_cash_flow": 28197084, "quarter": 2 }, { "change_in_working_capital": -36433, "financing_cash_flow": -53910, "investing_cash_flow": -269025, "net_cash_flow": 27792899, "operating_cash_flow": 28107715, "quarter": 3 }, { "change_in_working_capital": 47250, "financing_cash_flow": 133736, "investing_cash_flow": -134676, "net_cash_flow": 27408775, "operating_cash_flow": 28092523, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.91556452799789, "current_ratio": 1.6841799423181478, "debt_to_equity_ratio": 0.5479244635025978, "profit_margin": 0.251841575367681, "quarter": 1, "return_on_assets": 0.23057721308175588, "return_on_equity": 0.290039588789126 }, { "asset_turnover_ratio": 0.9303034305862597, "current_ratio": 1.57160971582173, "debt_to_equity_ratio": 0.5286485465223925, "profit_margin": 0.27426058623311983, "quarter": 2, "return_on_assets": 0.2551455642472701, "return_on_equity": 0.3107431576449308 }, { "asset_turnover_ratio": 0.9452796059840683, "current_ratio": 1.7898494463541625, "debt_to_equity_ratio": 0.5171864937271288, "profit_margin": 0.28444008343356936, "quarter": 3, "return_on_assets": 0.26887540999416, "return_on_equity": 0.32149266770041773 }, { "asset_turnover_ratio": 0.9604968666186449, "current_ratio": 2.0292334565306764, "debt_to_equity_ratio": 0.5266811600023563, "profit_margin": 0.25965711396102414, "quarter": 4, "return_on_assets": 0.2493998443548041, "return_on_equity": 0.3047495526787284 } ], "income_statement": [ { "depreciation": 2951753, "expenses": 51266106, "income_tax": 8555274, "marketing_expense": 9287635, "net_income": 28692066, "net_profit": 20136792, "operational_expense": 33822923, "product_revenue": 25554687, "quarter": 1, "rd_expense": 6157607, "revenue": 79958172, "salaries_expense": 24236792, "service_revenue": 54403485 }, { "depreciation": 5203874, "expenses": 53426193, "income_tax": 7417689, "marketing_expense": 8574501, "net_income": 30410899, "net_profit": 22993210, "operational_expense": 35450601, "product_revenue": 29513557, "quarter": 2, "rd_expense": 10107079, "revenue": 83837092, "salaries_expense": 21378983, "service_revenue": 54323535 }, { "depreciation": 3104241, "expenses": 55677295, "income_tax": 7223417, "marketing_expense": 10342253, "net_income": 32226891, "net_profit": 25003474, "operational_expense": 30720794, "product_revenue": 25372242, "quarter": 3, "rd_expense": 7589380, "revenue": 87904186, "salaries_expense": 17707028, "service_revenue": 62531944 }, { "depreciation": 4160295, "expenses": 58023247, "income_tax": 10213107, "marketing_expense": 8256498, "net_income": 34145335, "net_profit": 23932228, "operational_expense": 33291900, "product_revenue": 30022154, "quarter": 4, "rd_expense": 6049685, "revenue": 92168582, "salaries_expense": 18955234, "service_revenue": 62146428 } ], "market_conditions": { "gdp_growth": [ 0.006717724056705357, 0.02179364963898106, 0.0250842132004254, 0.014281433143411699 ], "inflation_rate": [ 0.014027813977027508, 0.01272590251742228, 0.014132364351470562, 0.01886094129286509 ], "interest_rate": [ 0.03250107309756328, 0.034743853029256255, 0.03859552518429277, 0.03434725446247093 ], "year": 1998 }, "random_event": { "description": "Anthony, Hines and Adams Partnership with Major Brand in 1998", "impact": 0.01, "type": "Partnership with Major Brand" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 85693, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 98146047, "net_revenue": 82194648, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 89148 }, { "average_project_size": 83484, "billable_hours_per_employee": 132, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 100458829, "net_revenue": 85704517, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 92955 }, { "average_project_size": 73413, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 103872378, "net_revenue": 89364264, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 96924 }, { "average_project_size": 78286, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 117538552, "net_revenue": 93180289, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 101063 } ], "balance_sheet": [ { "assets": 88788702, "current_assets": 35517385, "current_liabilities": 23562135, "equity": 59991038, "fixed_assets": 53271317, "liabilities": 45288433, "long_term_liabilities": 21726298, "quarter": 1 }, { "assets": 91372656, "current_assets": 31075388, "current_liabilities": 26471006, "equity": 61180700, "fixed_assets": 60297268, "liabilities": 46313749, "long_term_liabilities": 19842743, "quarter": 2 }, { "assets": 94031810, "current_assets": 46574710, "current_liabilities": 25015964, "equity": 63344371, "fixed_assets": 47457100, "liabilities": 47362278, "long_term_liabilities": 22346314, "quarter": 3 }, { "assets": 96768351, "current_assets": 35218039, "current_liabilities": 25564255, "equity": 66645004, "fixed_assets": 61550312, "liabilities": 48434545, "long_term_liabilities": 22870290, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2763, "financing_cash_flow": 176697, "investing_cash_flow": -394173, "net_cash_flow": 21564496, "operating_cash_flow": 21969372, "quarter": 1 }, { "change_in_working_capital": -47016, "financing_cash_flow": -164235, "investing_cash_flow": -300322, "net_cash_flow": 21397701, "operating_cash_flow": 21734899, "quarter": 2 }, { "change_in_working_capital": 51222, "financing_cash_flow": 52350, "investing_cash_flow": -294559, "net_cash_flow": 20731666, "operating_cash_flow": 21005474, "quarter": 3 }, { "change_in_working_capital": 73055, "financing_cash_flow": -159756, "investing_cash_flow": -308735, "net_cash_flow": 22707289, "operating_cash_flow": 22903857, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.925733186188486, "current_ratio": 1.5073924752574417, "debt_to_equity_ratio": 0.7549199765471636, "profit_margin": 0.20063069069898565, "quarter": 1, "return_on_assets": 0.18573048854796864, "return_on_equity": 0.27488720898611557 }, { "asset_turnover_ratio": 0.9379667917281511, "current_ratio": 1.1739405748311946, "debt_to_equity_ratio": 0.7569993314885249, "profit_margin": 0.18810902347189004, "quarter": 2, "return_on_assets": 0.1764400172410442, "return_on_equity": 0.2635110909159261 }, { "asset_turnover_ratio": 0.9503620530116351, "current_ratio": 1.8617995292925749, "debt_to_equity_ratio": 0.7476951345842553, "profit_margin": 0.1865940394249764, "quarter": 3, "return_on_assets": 0.17733189438765457, "return_on_equity": 0.26324105420511634 }, { "asset_turnover_ratio": 0.9629211207701576, "current_ratio": 1.3776282156471995, "debt_to_equity_ratio": 0.7267543265508695, "profit_margin": 0.1965136424936394, "quarter": 4, "return_on_assets": 0.1892271368766013, "return_on_equity": 0.27475724962069176 } ], "income_statement": [ { "depreciation": 5478603, "expenses": 61398354, "income_tax": 4305525, "marketing_expense": 9403679, "net_income": 20796294, "net_profit": 16490769, "operational_expense": 34694500, "product_revenue": 18357774, "quarter": 1, "rd_expense": 9750610, "revenue": 82194648, "salaries_expense": 28962285, "service_revenue": 63836874 }, { "depreciation": 5613106, "expenses": 63487312, "income_tax": 6095412, "marketing_expense": 7076266, "net_income": 22217205, "net_profit": 16121793, "operational_expense": 36515499, "product_revenue": 22365329, "quarter": 2, "rd_expense": 9174183, "revenue": 85704517, "salaries_expense": 27955674, "service_revenue": 63339188 }, { "depreciation": 4330635, "expenses": 65647344, "income_tax": 7042081, "marketing_expense": 6640464, "net_income": 23716920, "net_profit": 16674839, "operational_expense": 40316687, "product_revenue": 18501487, "quarter": 3, "rd_expense": 12306515, "revenue": 89364264, "salaries_expense": 29934510, "service_revenue": 70862777 }, { "depreciation": 4592659, "expenses": 67880866, "income_tax": 6988225, "marketing_expense": 13411231, "net_income": 25299423, "net_profit": 18311198, "operational_expense": 38274228, "product_revenue": 18888420, "quarter": 4, "rd_expense": 10615160, "revenue": 93180289, "salaries_expense": 20678777, "service_revenue": 74291869 } ], "market_conditions": { "gdp_growth": [ 0.02466588177830164, 0.03233968438432924, 0.03260618348383922, 0.02681385557178943 ], "inflation_rate": [ 0.009940190792787346, 0.012093625267693253, 0.013691150069031335, 0.014221441369409019 ], "interest_rate": [ 0.025129339006997167, 0.02240143851515079, 0.022297926051232844, 0.019367669230884402 ], "year": 1999 }, "random_event": { "description": "Anthony, Hines and Adams Introduction of New Service in 1999", "impact": -0.09, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 57661, "billable_hours_per_employee": 90, "client_concentration": 0.18, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 60393236, "net_revenue": 53311352, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 57821 }, { "average_project_size": 84145, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 66960601, "net_revenue": 54786785, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 59422 }, { "average_project_size": 167198, "billable_hours_per_employee": 123, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 64023356, "net_revenue": 56303053, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 61066 }, { "average_project_size": 64545, "billable_hours_per_employee": 91, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 69016107, "net_revenue": 57861284, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 62756 } ], "balance_sheet": [ { "assets": 68061039, "current_assets": 25564325, "current_liabilities": 17918362, "equity": 47758755, "fixed_assets": 42496714, "liabilities": 34420134, "long_term_liabilities": 16501772, "quarter": 1 }, { "assets": 70121909, "current_assets": 32089589, "current_liabilities": 19195429, "equity": 49129482, "fixed_assets": 38032320, "liabilities": 34812620, "long_term_liabilities": 15617191, "quarter": 2 }, { "assets": 72245182, "current_assets": 27031647, "current_liabilities": 20501637, "equity": 51930903, "fixed_assets": 45213535, "liabilities": 35209581, "long_term_liabilities": 14707944, "quarter": 3 }, { "assets": 74432747, "current_assets": 32747833, "current_liabilities": 15560775, "equity": 54452063, "fixed_assets": 41684914, "liabilities": 35611069, "long_term_liabilities": 20050294, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80725, "financing_cash_flow": 193694, "investing_cash_flow": -203378, "net_cash_flow": 16262003, "operating_cash_flow": 16558461, "quarter": 1 }, { "change_in_working_capital": -43455, "financing_cash_flow": 26602, "investing_cash_flow": -203567, "net_cash_flow": 15329381, "operating_cash_flow": 15636489, "quarter": 2 }, { "change_in_working_capital": 32676, "financing_cash_flow": -33859, "investing_cash_flow": -109461, "net_cash_flow": 16948806, "operating_cash_flow": 17488506, "quarter": 3 }, { "change_in_working_capital": -77051, "financing_cash_flow": 103498, "investing_cash_flow": -313869, "net_cash_flow": 18447445, "operating_cash_flow": 18734441, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7832873665064091, "current_ratio": 1.4267110464673054, "debt_to_equity_ratio": 0.7207083601739618, "profit_margin": 0.26481883258184863, "quarter": 1, "return_on_assets": 0.20742924597433782, "return_on_equity": 0.29560758022272565 }, { "asset_turnover_ratio": 0.781307665197763, "current_ratio": 1.6717307542332083, "debt_to_equity_ratio": 0.708589192941216, "profit_margin": 0.2522541339120374, "quarter": 2, "return_on_assets": 0.19708808840329775, "return_on_equity": 0.2813014189728278 }, { "asset_turnover_ratio": 0.7793329802947967, "current_ratio": 1.318511638851083, "debt_to_equity_ratio": 0.6780082564711035, "profit_margin": 0.26455584921833636, "quarter": 3, "return_on_assets": 0.2061770984257469, "return_on_equity": 0.2868292507834882 }, { "asset_turnover_ratio": 0.7773632753336378, "current_ratio": 2.1045116968788506, "debt_to_equity_ratio": 0.6539893447195931, "profit_margin": 0.27013546743967864, "quarter": 4, "return_on_assets": 0.20999339175269185, "return_on_equity": 0.2870485366183463 } ], "income_statement": [ { "depreciation": 2440611, "expenses": 34652300, "income_tax": 4541202, "marketing_expense": 4146304, "net_income": 18659052, "net_profit": 14117850, "operational_expense": 20872986, "product_revenue": 18587890, "quarter": 1, "rd_expense": 5417801, "revenue": 53311352, "salaries_expense": 16488474, "service_revenue": 34723462 }, { "depreciation": 1816296, "expenses": 35729704, "income_tax": 5236888, "marketing_expense": 5018318, "net_income": 19057081, "net_profit": 13820193, "operational_expense": 19146026, "product_revenue": 19148430, "quarter": 2, "rd_expense": 3665125, "revenue": 54786785, "salaries_expense": 16622516, "service_revenue": 35638355 }, { "depreciation": 2593204, "expenses": 36840606, "income_tax": 4567145, "marketing_expense": 7297669, "net_income": 19462447, "net_profit": 14895302, "operational_expense": 21589374, "product_revenue": 15600283, "quarter": 3, "rd_expense": 3738357, "revenue": 56303053, "salaries_expense": 12173540, "service_revenue": 40702770 }, { "depreciation": 3104056, "expenses": 37986049, "income_tax": 4244850, "marketing_expense": 4106558, "net_income": 19875235, "net_profit": 15630385, "operational_expense": 20074419, "product_revenue": 12059361, "quarter": 4, "rd_expense": 5004235, "revenue": 57861284, "salaries_expense": 18275955, "service_revenue": 45801923 } ], "market_conditions": { "gdp_growth": [ 0.019835029658468666, 0.030367915654536913, 0.02934885843535269, 0.027727033889741418 ], "inflation_rate": [ 0.018024449107400035, 0.01386575625962057, 0.01602840861100947, 0.019194766058122235 ], "interest_rate": [ 0.039128446150996955, 0.03137293891499318, 0.031182424809518067, 0.034869863305469394 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 163159, "billable_hours_per_employee": 152, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 74182246, "net_revenue": 62564834, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 67858 }, { "average_project_size": 149230, "billable_hours_per_employee": 129, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 72495713, "net_revenue": 64543103, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 70003 }, { "average_project_size": 189777, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 84037682, "net_revenue": 66583924, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 72217 }, { "average_project_size": 103176, "billable_hours_per_employee": 132, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 83473930, "net_revenue": 68689275, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 74500 } ], "balance_sheet": [ { "assets": 83259635, "current_assets": 25671903, "current_liabilities": 22641270, "equity": 53917647, "fixed_assets": 57587732, "liabilities": 46499727, "long_term_liabilities": 23858457, "quarter": 1 }, { "assets": 85237108, "current_assets": 34845179, "current_liabilities": 24399055, "equity": 54625308, "fixed_assets": 50391929, "liabilities": 47241120, "long_term_liabilities": 22842065, "quarter": 2 }, { "assets": 87261548, "current_assets": 39506538, "current_liabilities": 27418911, "equity": 57047187, "fixed_assets": 47755010, "liabilities": 47994334, "long_term_liabilities": 20575423, "quarter": 3 }, { "assets": 89334070, "current_assets": 43788030, "current_liabilities": 24145877, "equity": 59195715, "fixed_assets": 45546040, "liabilities": 48759557, "long_term_liabilities": 24613680, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91585, "financing_cash_flow": -86316, "investing_cash_flow": -499092, "net_cash_flow": 20725439, "operating_cash_flow": 20887079, "quarter": 1 }, { "change_in_working_capital": -73989, "financing_cash_flow": -165883, "investing_cash_flow": -377922, "net_cash_flow": 18536069, "operating_cash_flow": 18760212, "quarter": 2 }, { "change_in_working_capital": 15266, "financing_cash_flow": 9696, "investing_cash_flow": -193225, "net_cash_flow": 21801194, "operating_cash_flow": 21766023, "quarter": 3 }, { "change_in_working_capital": -7196, "financing_cash_flow": -66881, "investing_cash_flow": -298449, "net_cash_flow": 22383967, "operating_cash_flow": 22757092, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7514425687789767, "current_ratio": 1.1338543730099946, "debt_to_equity_ratio": 0.8624212959441646, "profit_margin": 0.27423934346249523, "quarter": 1, "return_on_assets": 0.20607511671171752, "return_on_equity": 0.3182212124353275 }, { "asset_turnover_ratio": 0.7572183584642501, "current_ratio": 1.4281364175784677, "debt_to_equity_ratio": 0.8648211191779459, "profit_margin": 0.25764673880027117, "quarter": 2, "return_on_assets": 0.19509484061800877, "return_on_equity": 0.30442519427075815 }, { "asset_turnover_ratio": 0.7630385378907099, "current_ratio": 1.4408500031237566, "debt_to_equity_ratio": 0.8413093883139233, "profit_margin": 0.26703101787752853, "quarter": 3, "return_on_assets": 0.20375495745273736, "return_on_equity": 0.3116713362220647 }, { "asset_turnover_ratio": 0.7689034541916651, "current_ratio": 1.8134785495676964, "debt_to_equity_ratio": 0.8237007864505057, "profit_margin": 0.27109329658815007, "quarter": 4, "return_on_assets": 0.20844457215483408, "return_on_equity": 0.314570100217558 } ], "income_statement": [ { "depreciation": 3729340, "expenses": 40931250, "income_tax": 4475845, "marketing_expense": 6004290, "net_income": 21633584, "net_profit": 17157739, "operational_expense": 23847380, "product_revenue": 14805704, "quarter": 1, "rd_expense": 5465814, "revenue": 62564834, "salaries_expense": 12632089, "service_revenue": 47759130 }, { "depreciation": 2130892, "expenses": 42230143, "income_tax": 5683640, "marketing_expense": 6101827, "net_income": 22312960, "net_profit": 16629320, "operational_expense": 28460596, "product_revenue": 22759397, "quarter": 2, "rd_expense": 4362600, "revenue": 64543103, "salaries_expense": 21108064, "service_revenue": 41783706 }, { "depreciation": 3986050, "expenses": 43570256, "income_tax": 5233695, "marketing_expense": 8265418, "net_income": 23013668, "net_profit": 17779973, "operational_expense": 29200013, "product_revenue": 14103335, "quarter": 3, "rd_expense": 5908422, "revenue": 66583924, "salaries_expense": 17302055, "service_revenue": 52480589 }, { "depreciation": 4135890, "expenses": 44952894, "income_tax": 5115179, "marketing_expense": 5845421, "net_income": 23736381, "net_profit": 18621202, "operational_expense": 27404383, "product_revenue": 26899913, "quarter": 4, "rd_expense": 5367366, "revenue": 68689275, "salaries_expense": 19735920, "service_revenue": 41789362 } ], "market_conditions": { "gdp_growth": [ 0.00384818001529009, 0.01194172473269352, 0.01796334865633688, 0.008141897127527092 ], "inflation_rate": [ 0.01749405547912575, 0.017307503095960686, 0.011571188801766937, 0.015308074956724635 ], "interest_rate": [ 0.03772226666198958, 0.040845773534341816, 0.03759068681743597, 0.035921890275396856 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 142460, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 83490351, "net_revenue": 66074794, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 71665 }, { "average_project_size": 51548, "billable_hours_per_employee": 124, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 81159989, "net_revenue": 68758435, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 74575 }, { "average_project_size": 155036, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 84528973, "net_revenue": 71551074, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 77604 }, { "average_project_size": 160712, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 82922710, "net_revenue": 74457136, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 80756 } ], "balance_sheet": [ { "assets": 98492997, "current_assets": 44270133, "current_liabilities": 25928201, "equity": 64785725, "fixed_assets": 54222864, "liabilities": 49526012, "long_term_liabilities": 23597811, "quarter": 1 }, { "assets": 101686710, "current_assets": 35447057, "current_liabilities": 26857294, "equity": 69251479, "fixed_assets": 66239653, "liabilities": 50820105, "long_term_liabilities": 23962811, "quarter": 2 }, { "assets": 104983982, "current_assets": 35814895, "current_liabilities": 27179322, "equity": 69669328, "fixed_assets": 69169087, "liabilities": 52148012, "long_term_liabilities": 24968690, "quarter": 3 }, { "assets": 108388170, "current_assets": 33934627, "current_liabilities": 29862384, "equity": 74466680, "fixed_assets": 74453543, "liabilities": 53510617, "long_term_liabilities": 23648233, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49492, "financing_cash_flow": 185392, "investing_cash_flow": -494641, "net_cash_flow": 19760975, "operating_cash_flow": 20105817, "quarter": 1 }, { "change_in_working_capital": 83199, "financing_cash_flow": -94398, "investing_cash_flow": -301586, "net_cash_flow": 21263192, "operating_cash_flow": 21626670, "quarter": 2 }, { "change_in_working_capital": -50958, "financing_cash_flow": 187477, "investing_cash_flow": -364639, "net_cash_flow": 19672110, "operating_cash_flow": 19676128, "quarter": 3 }, { "change_in_working_capital": 52879, "financing_cash_flow": 21785, "investing_cash_flow": -199818, "net_cash_flow": 22901536, "operating_cash_flow": 22930912, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6708577869754537, "current_ratio": 1.707412442536989, "debt_to_equity_ratio": 0.7644587137058356, "profit_margin": 0.23940657310259644, "quarter": 1, "return_on_assets": 0.160607763818985, "return_on_equity": 0.24417014705014106 }, { "asset_turnover_ratio": 0.6761791683495316, "current_ratio": 1.3198298011705871, "debt_to_equity_ratio": 0.7338486590300837, "profit_margin": 0.2673835435608737, "quarter": 2, "return_on_assets": 0.18079918211534232, "return_on_equity": 0.26547987516627625 }, { "asset_turnover_ratio": 0.6815427709724328, "current_ratio": 1.3177258431980017, "debt_to_equity_ratio": 0.748507463714879, "profit_margin": 0.2352635265824242, "quarter": 3, "return_on_assets": 0.16034215581573197, "return_on_equity": 0.24161791828966686 }, { "asset_turnover_ratio": 0.686948917026646, "current_ratio": 1.136366975925298, "debt_to_equity_ratio": 0.7185847012381914, "profit_margin": 0.2630926738842063, "quarter": 4, "return_on_assets": 0.1807312274024001, "return_on_equity": 0.2630589546895336 } ], "income_statement": [ { "depreciation": 4287077, "expenses": 43672650, "income_tax": 6583404, "marketing_expense": 4769654, "net_income": 22402144, "net_profit": 15818740, "operational_expense": 28144468, "product_revenue": 18349521, "quarter": 1, "rd_expense": 5325246, "revenue": 66074794, "salaries_expense": 16361993, "service_revenue": 47725273 }, { "depreciation": 3241796, "expenses": 45638784, "income_tax": 4734777, "marketing_expense": 9054117, "net_income": 23119651, "net_profit": 18384874, "operational_expense": 24668161, "product_revenue": 25836887, "quarter": 2, "rd_expense": 4690065, "revenue": 68758435, "salaries_expense": 14221521, "service_revenue": 42921548 }, { "depreciation": 2842770, "expenses": 47693434, "income_tax": 7024282, "marketing_expense": 9160381, "net_income": 23857640, "net_profit": 16833358, "operational_expense": 26349148, "product_revenue": 17581685, "quarter": 3, "rd_expense": 7123429, "revenue": 71551074, "salaries_expense": 21280735, "service_revenue": 53969389 }, { "depreciation": 3341785, "expenses": 49840583, "income_tax": 5027426, "marketing_expense": 8746588, "net_income": 24616553, "net_profit": 19589127, "operational_expense": 30088869, "product_revenue": 15968269, "quarter": 4, "rd_expense": 9202686, "revenue": 74457136, "salaries_expense": 21451409, "service_revenue": 58488867 } ], "market_conditions": { "gdp_growth": [ 0.021703615764191803, 0.014213936358265383, 0.020437238690693908, 0.017063674449619988 ], "inflation_rate": [ 0.016668178334701706, 0.015223549438037304, 0.019019299842255727, 0.020836322997803518 ], "interest_rate": [ 0.03288414640507324, 0.0336105441370119, 0.03962630949402068, 0.03107526557111342 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 155253, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 80974431, "net_revenue": 65559789, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 71106 }, { "average_project_size": 74050, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 87029145, "net_revenue": 67739927, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 73471 }, { "average_project_size": 107093, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 85317096, "net_revenue": 69992564, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 75914 }, { "average_project_size": 115073, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 91597861, "net_revenue": 72320111, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 78438 } ], "balance_sheet": [ { "assets": 98000946, "current_assets": 31679641, "current_liabilities": 24143675, "equity": 76305318, "fixed_assets": 66321305, "liabilities": 40260189, "long_term_liabilities": 16116514, "quarter": 1 }, { "assets": 101028433, "current_assets": 44190983, "current_liabilities": 18391486, "equity": 77844521, "fixed_assets": 56837450, "liabilities": 40821938, "long_term_liabilities": 22430452, "quarter": 2 }, { "assets": 104149446, "current_assets": 47765052, "current_liabilities": 24513377, "equity": 81910734, "fixed_assets": 56384394, "liabilities": 41391525, "long_term_liabilities": 16878148, "quarter": 3 }, { "assets": 107366875, "current_assets": 50795369, "current_liabilities": 20350524, "equity": 84189802, "fixed_assets": 56571506, "liabilities": 41969060, "long_term_liabilities": 21618536, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91932, "financing_cash_flow": -102403, "investing_cash_flow": -345832, "net_cash_flow": 21619960, "operating_cash_flow": 22169711, "quarter": 1 }, { "change_in_working_capital": 28800, "financing_cash_flow": -67521, "investing_cash_flow": -425482, "net_cash_flow": 21595012, "operating_cash_flow": 21894808, "quarter": 2 }, { "change_in_working_capital": 78644, "financing_cash_flow": -63993, "investing_cash_flow": -341602, "net_cash_flow": 21805055, "operating_cash_flow": 22149968, "quarter": 3 }, { "change_in_working_capital": 53188, "financing_cash_flow": 112543, "investing_cash_flow": -192717, "net_cash_flow": 21316919, "operating_cash_flow": 21582667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6689709811576717, "current_ratio": 1.312130029914667, "debt_to_equity_ratio": 0.527619700110548, "profit_margin": 0.2831699321057912, "quarter": 1, "return_on_assets": 0.18943246731516244, "return_on_equity": 0.24329314766763702 }, { "asset_turnover_ratio": 0.6705035898161461, "current_ratio": 2.402795674041782, "debt_to_equity_ratio": 0.5244034837082496, "profit_margin": 0.2603785799769167, "quarter": 2, "return_on_assets": 0.17458477258575317, "return_on_equity": 0.22658018539288077 }, { "asset_turnover_ratio": 0.6720397149304087, "current_ratio": 1.948530061769947, "debt_to_equity_ratio": 0.5053247966255558, "profit_margin": 0.27364068274452696, "quarter": 3, "return_on_assets": 0.18389740642499433, "return_on_equity": 0.23382543489355131 }, { "asset_turnover_ratio": 0.6735793604871149, "current_ratio": 2.4960226576966766, "debt_to_equity_ratio": 0.4985052702701451, "profit_margin": 0.25984455416557645, "quarter": 4, "return_on_assets": 0.17502592862090846, "return_on_equity": 0.22320977783033627 } ], "income_statement": [ { "depreciation": 3605150, "expenses": 41375847, "income_tax": 5619381, "marketing_expense": 5108202, "net_income": 24183942, "net_profit": 18564561, "operational_expense": 21472586, "product_revenue": 19303927, "quarter": 1, "rd_expense": 5952699, "revenue": 65559789, "salaries_expense": 17874095, "service_revenue": 46255862 }, { "depreciation": 4256782, "expenses": 42776706, "income_tax": 7325195, "marketing_expense": 8477588, "net_income": 24963221, "net_profit": 17638026, "operational_expense": 23365805, "product_revenue": 24238161, "quarter": 2, "rd_expense": 5269258, "revenue": 67739927, "salaries_expense": 17490398, "service_revenue": 43501766 }, { "depreciation": 2997155, "expenses": 44224994, "income_tax": 6614757, "marketing_expense": 5907913, "net_income": 25767570, "net_profit": 19152813, "operational_expense": 22442466, "product_revenue": 20537456, "quarter": 3, "rd_expense": 4850277, "revenue": 69992564, "salaries_expense": 20724218, "service_revenue": 49455108 }, { "depreciation": 2790680, "expenses": 45722317, "income_tax": 7805807, "marketing_expense": 6547286, "net_income": 26597794, "net_profit": 18791987, "operational_expense": 26948551, "product_revenue": 15151087, "quarter": 4, "rd_expense": 8641488, "revenue": 72320111, "salaries_expense": 19758322, "service_revenue": 57169024 } ], "market_conditions": { "gdp_growth": [ 0.01940795802919701, 0.022542920205843073, 0.026703509664183046, 0.015114546627808586 ], "inflation_rate": [ 0.010238429919661538, 0.01289975268511204, 0.014999205355990707, 0.009560030397949372 ], "interest_rate": [ 0.02350416580008232, 0.024534185439144294, 0.020919198454652482, 0.02861619498614907 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 118020, "billable_hours_per_employee": 96, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 113691482, "net_revenue": 91834209, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 99603 }, { "average_project_size": 151472, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 120210822, "net_revenue": 94300884, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 102279 }, { "average_project_size": 133301, "billable_hours_per_employee": 115, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 111664535, "net_revenue": 96833815, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 105026 }, { "average_project_size": 59263, "billable_hours_per_employee": 125, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 126931441, "net_revenue": 99434781, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 107847 } ], "balance_sheet": [ { "assets": 121248719, "current_assets": 38898539, "current_liabilities": 28201708, "equity": 90159388, "fixed_assets": 82350180, "liabilities": 50696968, "long_term_liabilities": 22495260, "quarter": 1 }, { "assets": 123950018, "current_assets": 61287042, "current_liabilities": 24160782, "equity": 91614246, "fixed_assets": 62662976, "liabilities": 51255381, "long_term_liabilities": 27094599, "quarter": 2 }, { "assets": 126711499, "current_assets": 43129451, "current_liabilities": 23389996, "equity": 96445133, "fixed_assets": 83582048, "liabilities": 51819944, "long_term_liabilities": 28429948, "quarter": 3 }, { "assets": 129534504, "current_assets": 64483226, "current_liabilities": 23141867, "equity": 97463083, "fixed_assets": 65051278, "liabilities": 52390726, "long_term_liabilities": 29248859, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92172, "financing_cash_flow": -149070, "investing_cash_flow": -204052, "net_cash_flow": 24531259, "operating_cash_flow": 24724387, "quarter": 1 }, { "change_in_working_capital": -23543, "financing_cash_flow": -190892, "investing_cash_flow": -242504, "net_cash_flow": 23386216, "operating_cash_flow": 23663122, "quarter": 2 }, { "change_in_working_capital": -26687, "financing_cash_flow": 96464, "investing_cash_flow": -461506, "net_cash_flow": 26056097, "operating_cash_flow": 26550806, "quarter": 3 }, { "change_in_working_capital": 61576, "financing_cash_flow": 78144, "investing_cash_flow": -487163, "net_cash_flow": 26471739, "operating_cash_flow": 26458647, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7574035400736894, "current_ratio": 1.3792972751863115, "debt_to_equity_ratio": 0.5623038168803897, "profit_margin": 0.21351125265313714, "quarter": 1, "return_on_assets": 0.16171417860505397, "return_on_equity": 0.2174774855392763 }, { "asset_turnover_ratio": 0.7607976628127637, "current_ratio": 2.5366332099681212, "debt_to_equity_ratio": 0.559469550183276, "profit_margin": 0.20063024011524644, "quarter": 2, "return_on_assets": 0.15263901776924307, "return_on_equity": 0.2065138319208565 }, { "asset_turnover_ratio": 0.7642070038173884, "current_ratio": 1.8439272499234287, "debt_to_equity_ratio": 0.537299730822083, "profit_margin": 0.222583175102623, "quarter": 3, "return_on_assets": 0.17009962134533663, "return_on_equity": 0.22348020402439592 }, { "asset_turnover_ratio": 0.7676316188310722, "current_ratio": 2.7864314491134183, "debt_to_equity_ratio": 0.5375443130605667, "profit_margin": 0.20434806408433684, "quarter": 4, "return_on_assets": 0.15686403523805517, "return_on_equity": 0.20848206699966593 } ], "income_statement": [ { "depreciation": 5116750, "expenses": 66367371, "income_tax": 5859201, "marketing_expense": 8747894, "net_income": 25466838, "net_profit": 19607637, "operational_expense": 40546478, "product_revenue": 35555490, "quarter": 1, "rd_expense": 8811523, "revenue": 91834209, "salaries_expense": 24531985, "service_revenue": 56278719 }, { "depreciation": 4743513, "expenses": 67888168, "income_tax": 7493107, "marketing_expense": 12260770, "net_income": 26412716, "net_profit": 18919609, "operational_expense": 43773552, "product_revenue": 33805382, "quarter": 2, "rd_expense": 10756851, "revenue": 94300884, "salaries_expense": 27697331, "service_revenue": 60495502 }, { "depreciation": 4997228, "expenses": 69443814, "income_tax": 5836423, "marketing_expense": 8693322, "net_income": 27390001, "net_profit": 21553578, "operational_expense": 43154121, "product_revenue": 30777892, "quarter": 3, "rd_expense": 10490748, "revenue": 96833815, "salaries_expense": 31045801, "service_revenue": 66055923 }, { "depreciation": 6139342, "expenses": 71035107, "income_tax": 8080369, "marketing_expense": 8150771, "net_income": 28399674, "net_profit": 20319305, "operational_expense": 42443842, "product_revenue": 28278221, "quarter": 4, "rd_expense": 11329657, "revenue": 99434781, "salaries_expense": 27477247, "service_revenue": 71156560 } ], "market_conditions": { "gdp_growth": [ 0.03428173382040071, 0.021921752167799353, 0.016844337961162248, 0.019300763904001254 ], "inflation_rate": [ 0.011568708478435868, 0.015762069474799526, 0.01598757269315681, 0.01302671674660736 ], "interest_rate": [ 0.02352411209950898, 0.0229530063596778, 0.0239938966378358, 0.02461852168918921 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 115839, "billable_hours_per_employee": 141, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 90109366, "net_revenue": 78321176, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 84947 }, { "average_project_size": 55624, "billable_hours_per_employee": 122, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 100250415, "net_revenue": 80797686, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 87633 }, { "average_project_size": 172681, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 104482670, "net_revenue": 83352503, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 90404 }, { "average_project_size": 139056, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 109826694, "net_revenue": 85988103, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 93263 } ], "balance_sheet": [ { "assets": 107604411, "current_assets": 35337925, "current_liabilities": 19112995, "equity": 82977737, "fixed_assets": 72266486, "liabilities": 44238332, "long_term_liabilities": 25125337, "quarter": 1 }, { "assets": 109208660, "current_assets": 36864867, "current_liabilities": 21641137, "equity": 83741433, "fixed_assets": 72343793, "liabilities": 44607485, "long_term_liabilities": 22966348, "quarter": 2 }, { "assets": 110836827, "current_assets": 54216050, "current_liabilities": 18556110, "equity": 85818883, "fixed_assets": 56620777, "liabilities": 44979717, "long_term_liabilities": 26423607, "quarter": 3 }, { "assets": 112489267, "current_assets": 46332589, "current_liabilities": 21608913, "equity": 86455908, "fixed_assets": 66156678, "liabilities": 45355056, "long_term_liabilities": 23746143, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19845, "financing_cash_flow": 138665, "investing_cash_flow": -131999, "net_cash_flow": 24568170, "operating_cash_flow": 24917690, "quarter": 1 }, { "change_in_working_capital": -32987, "financing_cash_flow": 90694, "investing_cash_flow": -189027, "net_cash_flow": 22218562, "operating_cash_flow": 22386463, "quarter": 2 }, { "change_in_working_capital": 30485, "financing_cash_flow": 189758, "investing_cash_flow": -298005, "net_cash_flow": 24471587, "operating_cash_flow": 24772235, "quarter": 3 }, { "change_in_working_capital": -35111, "financing_cash_flow": -164612, "investing_cash_flow": -423795, "net_cash_flow": 23845890, "operating_cash_flow": 24027517, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7278621319715229, "current_ratio": 1.848895215009474, "debt_to_equity_ratio": 0.5331349540178469, "profit_margin": 0.2504004536397666, "quarter": 1, "return_on_assets": 0.182257008032877, "return_on_equity": 0.23634843162811248 }, { "asset_turnover_ratio": 0.7398468766121661, "current_ratio": 1.703462576850745, "debt_to_equity_ratio": 0.5326811758762237, "profit_margin": 0.23689116542273253, "quarter": 2, "return_on_assets": 0.17526318883502462, "return_on_equity": 0.22856377439827189 }, { "asset_turnover_ratio": 0.7520289533369626, "current_ratio": 2.921735751728137, "debt_to_equity_ratio": 0.5241237758827506, "profit_margin": 0.2394861855558195, "quarter": 3, "return_on_assets": 0.18010054546220455, "return_on_equity": 0.23260350522157228 }, { "asset_turnover_ratio": 0.7644116215994189, "current_ratio": 2.144142511934774, "debt_to_equity_ratio": 0.5246033157155668, "profit_margin": 0.22470197999367425, "quarter": 4, "return_on_assets": 0.17176480490356472, "return_on_equity": 0.2234861381595807 } ], "income_statement": [ { "depreciation": 5306032, "expenses": 53546119, "income_tax": 5163399, "marketing_expense": 9726725, "net_income": 24775057, "net_profit": 19611658, "operational_expense": 32973998, "product_revenue": 26164159, "quarter": 1, "rd_expense": 9607813, "revenue": 78321176, "salaries_expense": 21413089, "service_revenue": 52157017 }, { "depreciation": 3246205, "expenses": 55267561, "income_tax": 6389867, "marketing_expense": 10264818, "net_income": 25530125, "net_profit": 19140258, "operational_expense": 35351186, "product_revenue": 28369268, "quarter": 2, "rd_expense": 7326850, "revenue": 80797686, "salaries_expense": 24664232, "service_revenue": 52428418 }, { "depreciation": 4810462, "expenses": 57044346, "income_tax": 6346384, "marketing_expense": 7768249, "net_income": 26308157, "net_profit": 19961773, "operational_expense": 32054250, "product_revenue": 18381226, "quarter": 3, "rd_expense": 6062619, "revenue": 83352503, "salaries_expense": 22512914, "service_revenue": 64971277 }, { "depreciation": 4705820, "expenses": 58878253, "income_tax": 7788153, "marketing_expense": 10162762, "net_income": 27109850, "net_profit": 19321697, "operational_expense": 32391036, "product_revenue": 27750427, "quarter": 4, "rd_expense": 10738209, "revenue": 85988103, "salaries_expense": 24443140, "service_revenue": 58237676 } ], "market_conditions": { "gdp_growth": [ 0.011246654982364487, 0.020098433788409198, 0.025961526926842643, 0.011267343933537396 ], "inflation_rate": [ 0.009725202945215655, 0.014626522986993434, 0.01104028200145901, 0.009481067199393988 ], "interest_rate": [ 0.028250556214929817, 0.01979086786632333, 0.020839878170492845, 0.024163890310859193 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 122114, "billable_hours_per_employee": 116, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 103481117, "net_revenue": 93900938, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 101845 }, { "average_project_size": 130755, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 110155570, "net_revenue": 94852759, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 102877 }, { "average_project_size": 140283, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 108128706, "net_revenue": 95814229, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 103920 }, { "average_project_size": 116425, "billable_hours_per_employee": 139, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 117640589, "net_revenue": 96785444, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 104973 } ], "balance_sheet": [ { "assets": 121367643, "current_assets": 46655558, "current_liabilities": 27526956, "equity": 79345732, "fixed_assets": 74712085, "liabilities": 56778485, "long_term_liabilities": 29251529, "quarter": 1 }, { "assets": 124765501, "current_assets": 40657807, "current_liabilities": 30070575, "equity": 82603709, "fixed_assets": 84107694, "liabilities": 58303408, "long_term_liabilities": 28232833, "quarter": 2 }, { "assets": 128258486, "current_assets": 44875577, "current_liabilities": 29309394, "equity": 83423560, "fixed_assets": 83382909, "liabilities": 59869287, "long_term_liabilities": 30559893, "quarter": 3 }, { "assets": 131849262, "current_assets": 41797602, "current_liabilities": 35931004, "equity": 85777230, "fixed_assets": 90051660, "liabilities": 61477220, "long_term_liabilities": 25546216, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72441, "financing_cash_flow": -50571, "investing_cash_flow": -229506, "net_cash_flow": 20807066, "operating_cash_flow": 20924459, "quarter": 1 }, { "change_in_working_capital": -65994, "financing_cash_flow": -147811, "investing_cash_flow": -326577, "net_cash_flow": 19631665, "operating_cash_flow": 19966093, "quarter": 2 }, { "change_in_working_capital": 39360, "financing_cash_flow": 150722, "investing_cash_flow": -162335, "net_cash_flow": 20040799, "operating_cash_flow": 20314099, "quarter": 3 }, { "change_in_working_capital": 75959, "financing_cash_flow": -119305, "investing_cash_flow": -226286, "net_cash_flow": 21849898, "operating_cash_flow": 22000457, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7736900518040051, "current_ratio": 1.6949043693752408, "debt_to_equity_ratio": 0.7155833536200787, "profit_margin": 0.15715044294871686, "quarter": 1, "return_on_assets": 0.1215857343460151, "return_on_equity": 0.18597816956304594 }, { "asset_turnover_ratio": 0.7602482917132678, "current_ratio": 1.352079466388654, "debt_to_equity_ratio": 0.7058207035231312, "profit_margin": 0.17017550327661002, "quarter": 2, "return_on_assets": 0.12937563565748836, "return_on_equity": 0.19541030536534382 }, { "asset_turnover_ratio": 0.7470400749935564, "current_ratio": 1.5310987664910438, "debt_to_equity_ratio": 0.7176544252007466, "profit_margin": 0.15691156894869968, "quarter": 3, "return_on_assets": 0.11721923023479319, "return_on_equity": 0.18021720722539292 }, { "asset_turnover_ratio": 0.7340613252730986, "current_ratio": 1.1632739792074833, "debt_to_equity_ratio": 0.7167079188731089, "profit_margin": 0.1591684385928942, "quarter": 4, "return_on_assets": 0.11683939497514972, "return_on_equity": 0.17959530751925656 } ], "income_statement": [ { "depreciation": 6167885, "expenses": 72927576, "income_tax": 6216788, "marketing_expense": 11083793, "net_income": 20973362, "net_profit": 14756574, "operational_expense": 49714792, "product_revenue": 32826755, "quarter": 1, "rd_expense": 11333199, "revenue": 93900938, "salaries_expense": 23978087, "service_revenue": 61074183 }, { "depreciation": 3824477, "expenses": 73692874, "income_tax": 5018269, "marketing_expense": 13971632, "net_income": 21159885, "net_profit": 16141616, "operational_expense": 44806845, "product_revenue": 29276531, "quarter": 2, "rd_expense": 9308600, "revenue": 94852759, "salaries_expense": 30558917, "service_revenue": 65576228 }, { "depreciation": 5279738, "expenses": 74466203, "income_tax": 6313665, "marketing_expense": 12749297, "net_income": 21348026, "net_profit": 15034361, "operational_expense": 47678201, "product_revenue": 19532346, "quarter": 3, "rd_expense": 10893236, "revenue": 95814229, "salaries_expense": 35144562, "service_revenue": 76281883 }, { "depreciation": 6595269, "expenses": 75247648, "income_tax": 6132608, "marketing_expense": 9955948, "net_income": 21537796, "net_profit": 15405188, "operational_expense": 49300862, "product_revenue": 36634976, "quarter": 4, "rd_expense": 8522482, "revenue": 96785444, "salaries_expense": 30663108, "service_revenue": 60150468 } ], "market_conditions": { "gdp_growth": [ 0.013992954232659642, 0.014803597907544763, 0.011226775467330244, 0.00431952863973303 ], "inflation_rate": [ 0.018427830846157373, 0.02403830376595616, 0.015670307821616176, 0.018667981688481078 ], "interest_rate": [ 0.03549820131699784, 0.031006836108896534, 0.027099078387967553, 0.03207172745704781 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 146845, "billable_hours_per_employee": 109, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 23074996, "net_revenue": 20365007, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 22088 }, { "average_project_size": 113961, "billable_hours_per_employee": 144, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 25775338, "net_revenue": 21024810, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 22803 }, { "average_project_size": 66982, "billable_hours_per_employee": 110, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 26549602, "net_revenue": 21705991, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 23542 }, { "average_project_size": 52290, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 28049863, "net_revenue": 22409242, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 24305 } ], "balance_sheet": [ { "assets": 20473458, "current_assets": 8277470, "current_liabilities": 4497790, "equity": 15939980, "fixed_assets": 12195988, "liabilities": 8809813, "long_term_liabilities": 4312023, "quarter": 1 }, { "assets": 21169285, "current_assets": 7336324, "current_liabilities": 4648469, "equity": 16718548, "fixed_assets": 13832961, "liabilities": 8961954, "long_term_liabilities": 4313485, "quarter": 2 }, { "assets": 21888760, "current_assets": 7535610, "current_liabilities": 5074071, "equity": 17431023, "fixed_assets": 14353150, "liabilities": 9116722, "long_term_liabilities": 4042651, "quarter": 3 }, { "assets": 22632688, "current_assets": 9862533, "current_liabilities": 4190388, "equity": 18207950, "fixed_assets": 12770155, "liabilities": 9274163, "long_term_liabilities": 5083775, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54802, "financing_cash_flow": -28817, "investing_cash_flow": -374184, "net_cash_flow": 4963064, "operating_cash_flow": 5345874, "quarter": 1 }, { "change_in_working_capital": 10859, "financing_cash_flow": -182285, "investing_cash_flow": -467644, "net_cash_flow": 5300071, "operating_cash_flow": 5599450, "quarter": 2 }, { "change_in_working_capital": 5033, "financing_cash_flow": -80675, "investing_cash_flow": -273962, "net_cash_flow": 5609175, "operating_cash_flow": 5959598, "quarter": 3 }, { "change_in_working_capital": 22423, "financing_cash_flow": -22026, "investing_cash_flow": -190568, "net_cash_flow": 5384224, "operating_cash_flow": 5815774, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9947028489276213, "current_ratio": 1.8403415899808573, "debt_to_equity_ratio": 0.5526865780258193, "profit_margin": 0.2099844601084596, "quarter": 1, "return_on_assets": 0.20887214070041318, "return_on_equity": 0.2682773127695267 }, { "asset_turnover_ratio": 0.9931752536753131, "current_ratio": 1.5782237119361235, "debt_to_equity_ratio": 0.5360485850804747, "profit_margin": 0.2145663623119543, "quarter": 2, "return_on_assets": 0.21310200131936435, "return_on_equity": 0.26983306205778157 }, { "asset_turnover_ratio": 0.9916500980411864, "current_ratio": 1.4851211187230136, "debt_to_equity_ratio": 0.5230170369231915, "profit_margin": 0.21464051099993545, "quarter": 3, "return_on_assets": 0.21284828377669635, "return_on_equity": 0.2672812146481592 }, { "asset_turnover_ratio": 0.9901272884599478, "current_ratio": 2.3536085441252697, "debt_to_equity_ratio": 0.5093469061591228, "profit_margin": 0.21640290198124507, "quarter": 4, "return_on_assets": 0.21426641855355405, "return_on_equity": 0.26633558418163494 } ], "income_statement": [ { "depreciation": 1069539, "expenses": 14390880, "income_tax": 1697792, "marketing_expense": 2585553, "net_income": 5974127, "net_profit": 4276335, "operational_expense": 7685706, "product_revenue": 7205835, "quarter": 1, "rd_expense": 1536564, "revenue": 20365007, "salaries_expense": 5111444, "service_revenue": 13159172 }, { "depreciation": 1088233, "expenses": 14767662, "income_tax": 1745931, "marketing_expense": 2369467, "net_income": 6257148, "net_profit": 4511217, "operational_expense": 8727038, "product_revenue": 5073222, "quarter": 2, "rd_expense": 1541183, "revenue": 21024810, "salaries_expense": 5121853, "service_revenue": 15951588 }, { "depreciation": 1300613, "expenses": 15154310, "income_tax": 1892696, "marketing_expense": 1892419, "net_income": 6551681, "net_profit": 4658985, "operational_expense": 10158381, "product_revenue": 5544940, "quarter": 3, "rd_expense": 2906457, "revenue": 21705991, "salaries_expense": 7194351, "service_revenue": 16161051 }, { "depreciation": 966349, "expenses": 15551081, "income_tax": 2008736, "marketing_expense": 2414834, "net_income": 6858161, "net_profit": 4849425, "operational_expense": 10806868, "product_revenue": 5063104, "quarter": 4, "rd_expense": 2379434, "revenue": 22409242, "salaries_expense": 7669206, "service_revenue": 17346138 } ], "market_conditions": { "gdp_growth": [ 0.013036170982888685, 0.019139253715592525, 0.02182258897081797, 0.031290439826601436 ], "inflation_rate": [ 0.017988428771905318, 0.014065306758630604, 0.017003102844846553, 0.014584397436341552 ], "interest_rate": [ 0.02414925733533376, 0.029227923412202435, 0.022812852013139245, 0.027722619602065214 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 2006, "industry": "Advertising", "location": "Whitefurt", "name": "Bowman-Lawrence", "num_employees": 756, "region": "Latin America", "revenue_size": "Large", "website": "www.bowman-lawrence.com" }

[ { "advertising_kpis": [ { "average_project_size": 126600, "billable_hours_per_employee": 146, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 55085905, "net_revenue": 49056496, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 64890 }, { "average_project_size": 140603, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 56642504, "net_revenue": 50570598, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 66892 }, { "average_project_size": 167794, "billable_hours_per_employee": 98, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 60789273, "net_revenue": 52131433, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 68957 }, { "average_project_size": 166555, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 63725124, "net_revenue": 53740442, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 71085 } ], "balance_sheet": [ { "assets": 72295909, "current_assets": 26639477, "current_liabilities": 21732148, "equity": 42656803, "fixed_assets": 45656432, "liabilities": 38391402, "long_term_liabilities": 16659254, "quarter": 1 }, { "assets": 74594773, "current_assets": 26790480, "current_liabilities": 19293462, "equity": 44306683, "fixed_assets": 47804293, "liabilities": 39233157, "long_term_liabilities": 19939695, "quarter": 2 }, { "assets": 76966736, "current_assets": 31905050, "current_liabilities": 22896853, "equity": 45916626, "fixed_assets": 45061686, "liabilities": 40093368, "long_term_liabilities": 17196515, "quarter": 3 }, { "assets": 79414123, "current_assets": 26882658, "current_liabilities": 22596052, "equity": 47472585, "fixed_assets": 52531465, "liabilities": 40972440, "long_term_liabilities": 18376388, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71592, "financing_cash_flow": 26540, "investing_cash_flow": -246796, "net_cash_flow": 11372210, "operating_cash_flow": 11667236, "quarter": 1 }, { "change_in_working_capital": 93457, "financing_cash_flow": -133590, "investing_cash_flow": -296674, "net_cash_flow": 11136417, "operating_cash_flow": 11415622, "quarter": 2 }, { "change_in_working_capital": 84728, "financing_cash_flow": -89970, "investing_cash_flow": -490355, "net_cash_flow": 10973558, "operating_cash_flow": 11393178, "quarter": 3 }, { "change_in_working_capital": 75919, "financing_cash_flow": 104205, "investing_cash_flow": -361318, "net_cash_flow": 11140091, "operating_cash_flow": 11522185, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6785514793098458, "current_ratio": 1.2258096622570396, "debt_to_equity_ratio": 0.9000065476074238, "profit_margin": 0.17841257965102114, "quarter": 1, "return_on_assets": 0.1210621198496861, "return_on_equity": 0.20517937080282364 }, { "asset_turnover_ratio": 0.6779375546863049, "current_ratio": 1.3885781618664395, "debt_to_equity_ratio": 0.8854907283400114, "profit_margin": 0.17688276100670194, "quarter": 2, "return_on_assets": 0.11991546646304561, "return_on_equity": 0.20188979165964646 }, { "asset_turnover_ratio": 0.6773242014576271, "current_ratio": 1.3934251139228608, "debt_to_equity_ratio": 0.8731775718886662, "profit_margin": 0.1734703513713118, "quarter": 3, "return_on_assets": 0.11749566721914777, "return_on_equity": 0.19694953196256187 }, { "asset_turnover_ratio": 0.6767113955284755, "current_ratio": 1.189705971644958, "debt_to_equity_ratio": 0.8630758152310434, "profit_margin": 0.16804666400027005, "quarter": 4, "return_on_assets": 0.11371909250952755, "return_on_equity": 0.19023404771406485 } ], "income_statement": [ { "depreciation": 2914940, "expenses": 38083860, "income_tax": 2220340, "marketing_expense": 6803049, "net_income": 10972636, "net_profit": 8752296, "operational_expense": 19225982, "product_revenue": 17461591, "quarter": 1, "rd_expense": 5708343, "revenue": 49056496, "salaries_expense": 13683432, "service_revenue": 31594905 }, { "depreciation": 2470555, "expenses": 39147767, "income_tax": 2477764, "marketing_expense": 6189093, "net_income": 11422831, "net_profit": 8945067, "operational_expense": 19615351, "product_revenue": 19552319, "quarter": 2, "rd_expense": 6463275, "revenue": 50570598, "salaries_expense": 13638782, "service_revenue": 31018279 }, { "depreciation": 2349920, "expenses": 40241395, "income_tax": 2846780, "marketing_expense": 6003952, "net_income": 11890038, "net_profit": 9043258, "operational_expense": 23023608, "product_revenue": 19669712, "quarter": 3, "rd_expense": 4370906, "revenue": 52131433, "salaries_expense": 16248860, "service_revenue": 32461721 }, { "depreciation": 2491283, "expenses": 41365575, "income_tax": 3343965, "marketing_expense": 8002948, "net_income": 12374867, "net_profit": 9030902, "operational_expense": 23701643, "product_revenue": 20169399, "quarter": 4, "rd_expense": 5635303, "revenue": 53740442, "salaries_expense": 16649602, "service_revenue": 33571043 } ], "market_conditions": { "gdp_growth": [ 0.02490465256199454, 0.020969366239444925, 0.03136933349588535, 0.021446202084788597 ], "inflation_rate": [ 0.018853536507726233, 0.01872905364784497, 0.014728832081867576, 0.014511922373376823 ], "interest_rate": [ 0.03185235232697764, 0.023150671566764, 0.024882795859854163, 0.03212114541658156 ], "year": 2006 }, "random_event": { "description": "Bowman-Lawrence Award Nomination in 2006", "impact": -0.07, "type": "Award Nomination" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 191922, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 90134137, "net_revenue": 77792314, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 102900 }, { "average_project_size": 146600, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 92624328, "net_revenue": 79737245, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 105473 }, { "average_project_size": 99623, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 96272131, "net_revenue": 81730802, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 108110 }, { "average_project_size": 132422, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 101232454, "net_revenue": 83774201, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 110812 } ], "balance_sheet": [ { "assets": 89461842, "current_assets": 28325414, "current_liabilities": 22710076, "equity": 61001845, "fixed_assets": 61136428, "liabilities": 52843740, "long_term_liabilities": 30133664, "quarter": 1 }, { "assets": 92016687, "current_assets": 31254856, "current_liabilities": 30851452, "equity": 61091419, "fixed_assets": 60761831, "liabilities": 53894153, "long_term_liabilities": 23042701, "quarter": 2 }, { "assets": 94644492, "current_assets": 32113188, "current_liabilities": 25611107, "equity": 64442150, "fixed_assets": 62531304, "liabilities": 54965446, "long_term_liabilities": 29354339, "quarter": 3 }, { "assets": 97347342, "current_assets": 38639500, "current_liabilities": 24294687, "equity": 66889804, "fixed_assets": 58707842, "liabilities": 56058034, "long_term_liabilities": 31763347, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26500, "financing_cash_flow": -155608, "investing_cash_flow": -489087, "net_cash_flow": 28559052, "operating_cash_flow": 28726557, "quarter": 1 }, { "change_in_working_capital": 77379, "financing_cash_flow": -80818, "investing_cash_flow": -219414, "net_cash_flow": 26162173, "operating_cash_flow": 26639458, "quarter": 2 }, { "change_in_working_capital": -18683, "financing_cash_flow": 1852, "investing_cash_flow": -486903, "net_cash_flow": 28246042, "operating_cash_flow": 28915674, "quarter": 3 }, { "change_in_working_capital": -25253, "financing_cash_flow": -57720, "investing_cash_flow": -193953, "net_cash_flow": 29044527, "operating_cash_flow": 29385703, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8695585990728875, "current_ratio": 1.2472619642488207, "debt_to_equity_ratio": 0.8662646187176798, "profit_margin": 0.31344668574841467, "quarter": 1, "return_on_assets": 0.27256026094343105, "return_on_equity": 0.3997214018690746 }, { "asset_turnover_ratio": 0.8665520092024178, "current_ratio": 1.0130756892738793, "debt_to_equity_ratio": 0.8821885934586001, "profit_margin": 0.28805716826559535, "quarter": 2, "return_on_assets": 0.24961651792571057, "return_on_equity": 0.37597563415575597 }, { "asset_turnover_ratio": 0.8635558210825411, "current_ratio": 1.2538773899933338, "debt_to_equity_ratio": 0.8529424607962335, "profit_margin": 0.3029837392272255, "quarter": 3, "return_on_assets": 0.26164337170302526, "return_on_equity": 0.3842687433612938 }, { "asset_turnover_ratio": 0.8605699886495103, "current_ratio": 1.5904506199236073, "debt_to_equity_ratio": 0.8380654546393946, "profit_margin": 0.30558925891755145, "quarter": 4, "return_on_assets": 0.26298094507808956, "return_on_equity": 0.3827264316696159 } ], "income_statement": [ { "depreciation": 4342814, "expenses": 47015334, "income_tax": 6393237, "marketing_expense": 9261120, "net_income": 30776980, "net_profit": 24383743, "operational_expense": 31575752, "product_revenue": 27194072, "quarter": 1, "rd_expense": 8610483, "revenue": 77792314, "salaries_expense": 15658845, "service_revenue": 50598242 }, { "depreciation": 3670573, "expenses": 48261828, "income_tax": 8506532, "marketing_expense": 8402772, "net_income": 31475417, "net_profit": 22968885, "operational_expense": 25858440, "product_revenue": 26763466, "quarter": 2, "rd_expense": 5622717, "revenue": 79737245, "salaries_expense": 19749842, "service_revenue": 52973779 }, { "depreciation": 4152570, "expenses": 49541370, "income_tax": 7426328, "marketing_expense": 6364924, "net_income": 32189432, "net_profit": 24763104, "operational_expense": 32100616, "product_revenue": 22171245, "quarter": 3, "rd_expense": 6112713, "revenue": 81730802, "salaries_expense": 15727063, "service_revenue": 59559557 }, { "depreciation": 3785207, "expenses": 50854836, "income_tax": 7318869, "marketing_expense": 5611817, "net_income": 32919365, "net_profit": 25600496, "operational_expense": 34556794, "product_revenue": 32646123, "quarter": 4, "rd_expense": 5207595, "revenue": 83774201, "salaries_expense": 22816677, "service_revenue": 51128078 } ], "market_conditions": { "gdp_growth": [ 0.027275802002792247, 0.031643981871771046, 0.027549739287700135, 0.024113595307614977 ], "inflation_rate": [ 0.0175328414993286, 0.012817312822022477, 0.018141737420215475, 0.017646138521934758 ], "interest_rate": [ 0.02784496653230904, 0.03126280861893739, 0.0339475778705661, 0.027791956068659897 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 173445, "billable_hours_per_employee": 159, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 102292000, "net_revenue": 90606299, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 119850 }, { "average_project_size": 96072, "billable_hours_per_employee": 120, "client_concentration": 0.24, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 106168009, "net_revenue": 92676346, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 122588 }, { "average_project_size": 107335, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 114723684, "net_revenue": 94793687, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 125388 }, { "average_project_size": 53303, "billable_hours_per_employee": 135, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 109012739, "net_revenue": 96959402, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 128253 } ], "balance_sheet": [ { "assets": 91877317, "current_assets": 35570313, "current_liabilities": 20611496, "equity": 66757737, "fixed_assets": 56307004, "liabilities": 46654328, "long_term_liabilities": 26042832, "quarter": 1 }, { "assets": 94888175, "current_assets": 37844626, "current_liabilities": 24800370, "equity": 69221600, "fixed_assets": 57043549, "liabilities": 47516635, "long_term_liabilities": 22716265, "quarter": 2 }, { "assets": 97997701, "current_assets": 34428030, "current_liabilities": 26836483, "equity": 72984508, "fixed_assets": 63569671, "liabilities": 48394880, "long_term_liabilities": 21558397, "quarter": 3 }, { "assets": 101209127, "current_assets": 36930308, "current_liabilities": 28407108, "equity": 76097815, "fixed_assets": 64278819, "liabilities": 49289357, "long_term_liabilities": 20882249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92824, "financing_cash_flow": 127060, "investing_cash_flow": -269760, "net_cash_flow": 26492036, "operating_cash_flow": 26708812, "quarter": 1 }, { "change_in_working_capital": 83718, "financing_cash_flow": 185801, "investing_cash_flow": -299037, "net_cash_flow": 27889402, "operating_cash_flow": 28171839, "quarter": 2 }, { "change_in_working_capital": -52769, "financing_cash_flow": 164789, "investing_cash_flow": -139820, "net_cash_flow": 28256450, "operating_cash_flow": 28830402, "quarter": 3 }, { "change_in_working_capital": 31273, "financing_cash_flow": 165017, "investing_cash_flow": -153009, "net_cash_flow": 30228408, "operating_cash_flow": 30354357, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9861661393529809, "current_ratio": 1.725751153628053, "debt_to_equity_ratio": 0.6988602384769274, "profit_margin": 0.23767385090963708, "quarter": 1, "return_on_assets": 0.23438590397671277, "return_on_equity": 0.32258055721691103 }, { "asset_turnover_ratio": 0.9766901513281291, "current_ratio": 1.5259702173798213, "debt_to_equity_ratio": 0.6864423099148242, "profit_margin": 0.23576738772156597, "quarter": 2, "return_on_assets": 0.23027168559201397, "return_on_equity": 0.31565378436788516 }, { "asset_turnover_ratio": 0.967305212598814, "current_ratio": 1.282881590706204, "debt_to_equity_ratio": 0.6630842808449158, "profit_margin": 0.24665869363220358, "quarter": 3, "return_on_assets": 0.2385942400832444, "return_on_equity": 0.32036506980358076 }, { "asset_turnover_ratio": 0.9580104569027653, "current_ratio": 1.3000375821431736, "debt_to_equity_ratio": 0.6477105420175336, "profit_margin": 0.24936256310656701, "quarter": 4, "return_on_assets": 0.23889194301616692, "return_on_equity": 0.3177232486898605 } ], "income_statement": [ { "depreciation": 5174064, "expenses": 62456071, "income_tax": 6615480, "marketing_expense": 12326703, "net_income": 28150228, "net_profit": 21534748, "operational_expense": 35172908, "product_revenue": 27311545, "quarter": 1, "rd_expense": 10552362, "revenue": 90606299, "salaries_expense": 29790709, "service_revenue": 63294754 }, { "depreciation": 6321779, "expenses": 63283188, "income_tax": 7543098, "marketing_expense": 9969091, "net_income": 29393158, "net_profit": 21850060, "operational_expense": 41846487, "product_revenue": 26636084, "quarter": 2, "rd_expense": 10818040, "revenue": 92676346, "salaries_expense": 22021876, "service_revenue": 66040262 }, { "depreciation": 5448715, "expenses": 64121259, "income_tax": 7290741, "marketing_expense": 9498981, "net_income": 30672428, "net_profit": 23381687, "operational_expense": 42671750, "product_revenue": 20449989, "quarter": 3, "rd_expense": 9242333, "revenue": 94793687, "salaries_expense": 26805883, "service_revenue": 74343698 }, { "depreciation": 6176312, "expenses": 64970428, "income_tax": 7810929, "marketing_expense": 6742317, "net_income": 31988974, "net_profit": 24178045, "operational_expense": 43702321, "product_revenue": 24969489, "quarter": 4, "rd_expense": 12005376, "revenue": 96959402, "salaries_expense": 21835567, "service_revenue": 71989913 } ], "market_conditions": { "gdp_growth": [ 0.02268085480909817, 0.032569702372250854, 0.023588706794719853, 0.02519047435321311 ], "inflation_rate": [ 0.017308808366187124, 0.008091582366071416, 0.015430439323692851, 0.013165133608205853 ], "interest_rate": [ 0.025525130775505805, 0.0282231494874594, 0.02921117486227984, 0.030697826399209937 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 110772, "billable_hours_per_employee": 99, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 80817722, "net_revenue": 67099713, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 88756 }, { "average_project_size": 164664, "billable_hours_per_employee": 98, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 76437155, "net_revenue": 68310717, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 90358 }, { "average_project_size": 179854, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 79444317, "net_revenue": 69543578, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 91989 }, { "average_project_size": 104120, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 85029473, "net_revenue": 70798689, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 93649 } ], "balance_sheet": [ { "assets": 92199506, "current_assets": 27787146, "current_liabilities": 29315602, "equity": 58702449, "fixed_assets": 64412360, "liabilities": 51043942, "long_term_liabilities": 21728340, "quarter": 1 }, { "assets": 94443786, "current_assets": 45443572, "current_liabilities": 22396033, "equity": 59167239, "fixed_assets": 49000214, "liabilities": 51646005, "long_term_liabilities": 29249972, "quarter": 2 }, { "assets": 96742696, "current_assets": 36466174, "current_liabilities": 27607062, "equity": 61477703, "fixed_assets": 60276522, "liabilities": 52255169, "long_term_liabilities": 24648107, "quarter": 3 }, { "assets": 99097564, "current_assets": 42820815, "current_liabilities": 23053076, "equity": 63905264, "fixed_assets": 56276749, "liabilities": 52871519, "long_term_liabilities": 29818443, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86201, "financing_cash_flow": -192883, "investing_cash_flow": -302449, "net_cash_flow": 20257172, "operating_cash_flow": 20293009, "quarter": 1 }, { "change_in_working_capital": 83846, "financing_cash_flow": -181746, "investing_cash_flow": -164826, "net_cash_flow": 18987992, "operating_cash_flow": 19249300, "quarter": 2 }, { "change_in_working_capital": -34741, "financing_cash_flow": 115026, "investing_cash_flow": -190788, "net_cash_flow": 19170735, "operating_cash_flow": 19732079, "quarter": 3 }, { "change_in_working_capital": -28106, "financing_cash_flow": 73302, "investing_cash_flow": -316879, "net_cash_flow": 20631518, "operating_cash_flow": 20785629, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7277665131958516, "current_ratio": 0.9478620292361726, "debt_to_equity_ratio": 0.8695368399366098, "profit_margin": 0.26150462074256564, "quarter": 1, "return_on_assets": 0.19031430602242055, "return_on_equity": 0.29891231624765774 }, { "asset_turnover_ratio": 0.7232949873483471, "current_ratio": 2.029090241115469, "debt_to_equity_ratio": 0.8728817817576379, "profit_margin": 0.23963235519837978, "quarter": 2, "return_on_assets": 0.17332488132146673, "return_on_equity": 0.27666421953540876 }, { "asset_turnover_ratio": 0.7188509404368884, "current_ratio": 1.3209002102433065, "debt_to_equity_ratio": 0.8499857094530678, "profit_margin": 0.2443097765260223, "quarter": 3, "return_on_assets": 0.17562231261365716, "return_on_equity": 0.2763632206622944 }, { "asset_turnover_ratio": 0.714434201430017, "current_ratio": 1.857488128699181, "debt_to_equity_ratio": 0.827342157603793, "profit_margin": 0.24971110693871745, "quarter": 4, "return_on_assets": 0.1784021552739682, "return_on_equity": 0.2766473040468153 } ], "income_statement": [ { "depreciation": 2746124, "expenses": 44920154, "income_tax": 4632674, "marketing_expense": 7519408, "net_income": 22179559, "net_profit": 17546885, "operational_expense": 27643464, "product_revenue": 23441497, "quarter": 1, "rd_expense": 5636370, "revenue": 67099713, "salaries_expense": 20534842, "service_revenue": 43658216 }, { "depreciation": 2879842, "expenses": 45880557, "income_tax": 6060702, "marketing_expense": 5037675, "net_income": 22430160, "net_profit": 16369458, "operational_expense": 27232654, "product_revenue": 22883244, "quarter": 2, "rd_expense": 6648068, "revenue": 68310717, "salaries_expense": 19922470, "service_revenue": 45427473 }, { "depreciation": 2741903, "expenses": 46861495, "income_tax": 5691907, "marketing_expense": 7574976, "net_income": 22682083, "net_profit": 16990176, "operational_expense": 23885332, "product_revenue": 26570646, "quarter": 3, "rd_expense": 5535649, "revenue": 69543578, "salaries_expense": 21104754, "service_revenue": 42972932 }, { "depreciation": 3106410, "expenses": 47863405, "income_tax": 5256065, "marketing_expense": 6693985, "net_income": 22935284, "net_profit": 17679219, "operational_expense": 28941758, "product_revenue": 28106854, "quarter": 4, "rd_expense": 6169306, "revenue": 70798689, "salaries_expense": 23267974, "service_revenue": 42691835 } ], "market_conditions": { "gdp_growth": [ 0.028251467416898574, 0.029929359576461055, 0.014047611871003304, 0.02083060050402609 ], "inflation_rate": [ 0.020561077517797944, 0.01707934477865871, 0.016871011784331764, 0.020118050516233527 ], "interest_rate": [ 0.03628996889405713, 0.036407580864888336, 0.03876840374920283, 0.04298419116115478 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 122795, "billable_hours_per_employee": 102, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 97483721, "net_revenue": 86100818, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 113890 }, { "average_project_size": 117594, "billable_hours_per_employee": 146, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 103318051, "net_revenue": 88580037, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 117169 }, { "average_project_size": 99646, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 112219472, "net_revenue": 91130644, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 120543 }, { "average_project_size": 138256, "billable_hours_per_employee": 96, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 108392869, "net_revenue": 93754694, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 124014 } ], "balance_sheet": [ { "assets": 111723401, "current_assets": 45807881, "current_liabilities": 22340505, "equity": 74451915, "fixed_assets": 65915520, "liabilities": 54861366, "long_term_liabilities": 32520861, "quarter": 1 }, { "assets": 114596350, "current_assets": 48510158, "current_liabilities": 24079128, "equity": 77174411, "fixed_assets": 66086192, "liabilities": 55883119, "long_term_liabilities": 31803991, "quarter": 2 }, { "assets": 117543177, "current_assets": 56573889, "current_liabilities": 32269141, "equity": 77889984, "fixed_assets": 60969288, "liabilities": 56923901, "long_term_liabilities": 24654760, "quarter": 3 }, { "assets": 120565781, "current_assets": 47096416, "current_liabilities": 24324274, "equity": 82887320, "fixed_assets": 73469365, "liabilities": 57984067, "long_term_liabilities": 33659793, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52450, "financing_cash_flow": 33430, "investing_cash_flow": -123521, "net_cash_flow": 22374119, "operating_cash_flow": 22506912, "quarter": 1 }, { "change_in_working_capital": 60363, "financing_cash_flow": 141647, "investing_cash_flow": -449114, "net_cash_flow": 23737027, "operating_cash_flow": 23776080, "quarter": 2 }, { "change_in_working_capital": -11728, "financing_cash_flow": -37977, "investing_cash_flow": -250409, "net_cash_flow": 22569395, "operating_cash_flow": 22984711, "quarter": 3 }, { "change_in_working_capital": -96575, "financing_cash_flow": -184245, "investing_cash_flow": -370732, "net_cash_flow": 26871445, "operating_cash_flow": 26900414, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7706605530205798, "current_ratio": 2.0504407129561306, "debt_to_equity_ratio": 0.7368697769560394, "profit_margin": 0.20429399404776852, "quarter": 1, "return_on_assets": 0.15744132243163633, "return_on_equity": 0.23625826145640444 }, { "asset_turnover_ratio": 0.772974331206884, "current_ratio": 2.014614399657662, "debt_to_equity_ratio": 0.7241146161776343, "profit_margin": 0.20841242141273886, "quarter": 2, "return_on_assets": 0.16109745205671908, "return_on_equity": 0.23921374663941394 }, { "asset_turnover_ratio": 0.7752950560456605, "current_ratio": 1.7531885648892853, "debt_to_equity_ratio": 0.7308244022748804, "profit_margin": 0.18951592177928644, "quarter": 3, "return_on_assets": 0.1469307571974169, "return_on_equity": 0.22173207790105592 }, { "asset_turnover_ratio": 0.7776227485309452, "current_ratio": 1.9361899968730825, "debt_to_equity_ratio": 0.6995529231732912, "profit_margin": 0.216582286535968, "quarter": 4, "return_on_assets": 0.16841931293921614, "return_on_equity": 0.24497843578487036 } ], "income_statement": [ { "depreciation": 4917032, "expenses": 63335418, "income_tax": 5175520, "marketing_expense": 11308948, "net_income": 22765400, "net_profit": 17589880, "operational_expense": 33793884, "product_revenue": 33013572, "quarter": 1, "rd_expense": 7647704, "revenue": 86100818, "salaries_expense": 21374746, "service_revenue": 53087246 }, { "depreciation": 5314900, "expenses": 64909174, "income_tax": 5209683, "marketing_expense": 9974427, "net_income": 23670863, "net_profit": 18461180, "operational_expense": 36304866, "product_revenue": 22037388, "quarter": 2, "rd_expense": 11367683, "revenue": 88580037, "salaries_expense": 25860366, "service_revenue": 66542649 }, { "depreciation": 5714003, "expenses": 66522036, "income_tax": 7337900, "marketing_expense": 7521281, "net_income": 24608608, "net_profit": 17270708, "operational_expense": 39738177, "product_revenue": 21686341, "quarter": 3, "rd_expense": 9940979, "revenue": 91130644, "salaries_expense": 24624684, "service_revenue": 69444303 }, { "depreciation": 6594808, "expenses": 68174974, "income_tax": 5274114, "marketing_expense": 9488107, "net_income": 25579720, "net_profit": 20305606, "operational_expense": 43667631, "product_revenue": 37193793, "quarter": 4, "rd_expense": 12188841, "revenue": 93754694, "salaries_expense": 32181021, "service_revenue": 56560901 } ], "market_conditions": { "gdp_growth": [ 0.018272531117646245, 0.019621588261030526, 0.010120057931919717, 0.01301610710798106 ], "inflation_rate": [ 0.018245417181666723, 0.013774479284138181, 0.016282534200714086, 0.01048314232672672 ], "interest_rate": [ 0.034716250682447415, 0.03776161935490886, 0.040136854452348304, 0.03880783437086565 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1994, "industry": "Advertising", "location": "South Jessica", "name": "Sellers-Martinez", "num_employees": 632, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.sellers-martinez.com" }

[ { "advertising_kpis": [ { "average_project_size": 126149, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 4675291, "net_revenue": 3870362, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6124 }, { "average_project_size": 90253, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 5058768, "net_revenue": 3987608, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 6310 }, { "average_project_size": 184193, "billable_hours_per_employee": 158, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 4807280, "net_revenue": 4108406, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 6501 }, { "average_project_size": 92012, "billable_hours_per_employee": 153, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 4881085, "net_revenue": 4232864, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6698 } ], "balance_sheet": [ { "assets": 5451851, "current_assets": 1679779, "current_liabilities": 1352506, "equity": 3308605, "fixed_assets": 3772072, "liabilities": 2939184, "long_term_liabilities": 1586678, "quarter": 1 }, { "assets": 5530638, "current_assets": 1842452, "current_liabilities": 1203804, "equity": 3413869, "fixed_assets": 3688186, "liabilities": 2972083, "long_term_liabilities": 1768279, "quarter": 2 }, { "assets": 5610565, "current_assets": 1916478, "current_liabilities": 1643245, "equity": 3426327, "fixed_assets": 3694087, "liabilities": 3005351, "long_term_liabilities": 1362106, "quarter": 3 }, { "assets": 5691646, "current_assets": 2229053, "current_liabilities": 1255006, "equity": 3512635, "fixed_assets": 3462593, "liabilities": 3038991, "long_term_liabilities": 1783985, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70417, "financing_cash_flow": -64484, "investing_cash_flow": -440201, "net_cash_flow": 993515, "operating_cash_flow": 980775, "quarter": 1 }, { "change_in_working_capital": 18518, "financing_cash_flow": 47578, "investing_cash_flow": -322075, "net_cash_flow": 850077, "operating_cash_flow": 1034518, "quarter": 2 }, { "change_in_working_capital": -82652, "financing_cash_flow": 135565, "investing_cash_flow": -226246, "net_cash_flow": 891542, "operating_cash_flow": 1020457, "quarter": 3 }, { "change_in_working_capital": -88484, "financing_cash_flow": -95303, "investing_cash_flow": -493700, "net_cash_flow": 492257, "operating_cash_flow": 1136564, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7099170538593222, "current_ratio": 1.241975266653161, "debt_to_equity_ratio": 0.8883453902777757, "profit_margin": 0.20564949738551588, "quarter": 1, "return_on_assets": 0.14599408531157582, "return_on_equity": 0.24056603916151972 }, { "asset_turnover_ratio": 0.721003254959012, "current_ratio": 1.5305249027250283, "debt_to_equity_ratio": 0.8705908164607371, "profit_margin": 0.21449299931186816, "quarter": 2, "return_on_assets": 0.15465015066977805, "return_on_equity": 0.25054095514502756 }, { "asset_turnover_ratio": 0.7322624370272869, "current_ratio": 1.1662764834215227, "debt_to_equity_ratio": 0.8771349027690585, "profit_margin": 0.19986169818659597, "quarter": 3, "return_on_assets": 0.14635121418252886, "return_on_equity": 0.2396481713508372 }, { "asset_turnover_ratio": 0.7436976930750788, "current_ratio": 1.7761293571504837, "debt_to_equity_ratio": 0.8651599155619641, "profit_margin": 0.20316740627622337, "quarter": 4, "return_on_assets": 0.15109513135567462, "return_on_equity": 0.24482475406639176 } ], "income_statement": [ { "depreciation": 184837, "expenses": 2825549, "income_tax": 248875, "marketing_expense": 464492, "net_income": 1044813, "net_profit": 795938, "operational_expense": 1922553, "product_revenue": 800476, "quarter": 1, "rd_expense": 548187, "revenue": 3870362, "salaries_expense": 1405023, "service_revenue": 3069886 }, { "depreciation": 179204, "expenses": 2913828, "income_tax": 218466, "marketing_expense": 448024, "net_income": 1073780, "net_profit": 855314, "operational_expense": 1729839, "product_revenue": 1324853, "quarter": 2, "rd_expense": 575221, "revenue": 3987608, "salaries_expense": 1372641, "service_revenue": 2662755 }, { "depreciation": 199344, "expenses": 3004865, "income_tax": 282428, "marketing_expense": 535444, "net_income": 1103541, "net_profit": 821113, "operational_expense": 1921454, "product_revenue": 1207758, "quarter": 3, "rd_expense": 436653, "revenue": 4108406, "salaries_expense": 1162131, "service_revenue": 2900648 }, { "depreciation": 276584, "expenses": 3098747, "income_tax": 274137, "marketing_expense": 550416, "net_income": 1134117, "net_profit": 859980, "operational_expense": 1830691, "product_revenue": 1088247, "quarter": 4, "rd_expense": 510635, "revenue": 4232864, "salaries_expense": 1482021, "service_revenue": 3144617 } ], "market_conditions": { "gdp_growth": [ -0.012235520655568925, -0.002015421320051204, -0.00898122704705303, -0.008118224077161722 ], "inflation_rate": [ 0.026243580283478618, 0.02416971212419918, 0.027959963090176298, 0.03329520613100671 ], "interest_rate": [ 0.06269800533058235, 0.059432303879861356, 0.06168462928460971, 0.06443851786707848 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 154114, "billable_hours_per_employee": 140, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 2321721, "net_revenue": 1952959, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3090 }, { "average_project_size": 81803, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 2421907, "net_revenue": 1978798, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3131 }, { "average_project_size": 55544, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 2416144, "net_revenue": 2004980, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 3172 }, { "average_project_size": 120234, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 2285266, "net_revenue": 2031508, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 3214 } ], "balance_sheet": [ { "assets": 2361749, "current_assets": 1105060, "current_liabilities": 495073, "equity": 1760549, "fixed_assets": 1256689, "liabilities": 1007888, "long_term_liabilities": 512815, "quarter": 1 }, { "assets": 2398622, "current_assets": 785679, "current_liabilities": 521799, "equity": 1821837, "fixed_assets": 1612943, "liabilities": 1030871, "long_term_liabilities": 509072, "quarter": 2 }, { "assets": 2436070, "current_assets": 747577, "current_liabilities": 599987, "equity": 1818037, "fixed_assets": 1688493, "liabilities": 1054379, "long_term_liabilities": 454392, "quarter": 3 }, { "assets": 2474103, "current_assets": 826136, "current_liabilities": 456501, "equity": 1800222, "fixed_assets": 1647967, "liabilities": 1078422, "long_term_liabilities": 621921, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55144, "financing_cash_flow": 73226, "investing_cash_flow": -148139, "net_cash_flow": 465538, "operating_cash_flow": 497878, "quarter": 1 }, { "change_in_working_capital": 28435, "financing_cash_flow": 34980, "investing_cash_flow": -453771, "net_cash_flow": -90904, "operating_cash_flow": 584632, "quarter": 2 }, { "change_in_working_capital": -21871, "financing_cash_flow": -96420, "investing_cash_flow": -443147, "net_cash_flow": 56717, "operating_cash_flow": 527385, "quarter": 3 }, { "change_in_working_capital": -42983, "financing_cash_flow": 8392, "investing_cash_flow": -303603, "net_cash_flow": 620906, "operating_cash_flow": 504638, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8269121739863127, "current_ratio": 2.23211526380958, "debt_to_equity_ratio": 0.5724850600579705, "profit_margin": 0.20824195490023087, "quarter": 1, "return_on_assets": 0.1721978076417096, "return_on_equity": 0.2310006708134792 }, { "asset_turnover_ratio": 0.8249728385714797, "current_ratio": 1.505711969551494, "debt_to_equity_ratio": 0.5658415105193275, "profit_margin": 0.22947567159457408, "quarter": 2, "return_on_assets": 0.18931119617847247, "return_on_equity": 0.2492462278458501 }, { "asset_turnover_ratio": 0.8230387468340401, "current_ratio": 1.2459886630877002, "debt_to_equity_ratio": 0.5799546433873458, "profit_margin": 0.21763109856457422, "quarter": 3, "return_on_assets": 0.1791188266347026, "return_on_equity": 0.24000941675004414 }, { "asset_turnover_ratio": 0.8211089029033957, "current_ratio": 1.8097134507920027, "debt_to_equity_ratio": 0.5990494505677633, "profit_margin": 0.1991333531544055, "quarter": 4, "return_on_assets": 0.16351016914008834, "return_on_equity": 0.22471728486819958 } ], "income_statement": [ { "depreciation": 91190, "expenses": 1372318, "income_tax": 173953, "marketing_expense": 262791, "net_income": 580641, "net_profit": 406688, "operational_expense": 861401, "product_revenue": 700380, "quarter": 1, "rd_expense": 237360, "revenue": 1952959, "salaries_expense": 459256, "service_revenue": 1252579 }, { "depreciation": 130546, "expenses": 1399623, "income_tax": 125089, "marketing_expense": 216554, "net_income": 579175, "net_profit": 454086, "operational_expense": 923183, "product_revenue": 578777, "quarter": 2, "rd_expense": 179179, "revenue": 1978798, "salaries_expense": 632891, "service_revenue": 1400021 }, { "depreciation": 91039, "expenses": 1427472, "income_tax": 141162, "marketing_expense": 265040, "net_income": 577508, "net_profit": 436346, "operational_expense": 761313, "product_revenue": 768830, "quarter": 3, "rd_expense": 150884, "revenue": 2004980, "salaries_expense": 469437, "service_revenue": 1236150 }, { "depreciation": 100097, "expenses": 1455874, "income_tax": 171093, "marketing_expense": 235215, "net_income": 575634, "net_profit": 404541, "operational_expense": 867108, "product_revenue": 439445, "quarter": 4, "rd_expense": 182695, "revenue": 2031508, "salaries_expense": 518862, "service_revenue": 1592063 } ], "market_conditions": { "gdp_growth": [ -0.02102488829356087, -0.003113400417889628, -0.010493576744151824, -0.002702053132410027 ], "inflation_rate": [ 0.03099108957788416, 0.02393681896286378, 0.023354608347764427, 0.02502577564182769 ], "interest_rate": [ 0.04936752211294096, 0.052045456786535764, 0.05411405184350251, 0.04946971492936762 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 196568, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 4029872, "net_revenue": 3434191, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 5434 }, { "average_project_size": 136188, "billable_hours_per_employee": 117, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 4247760, "net_revenue": 3530985, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 5587 }, { "average_project_size": 182599, "billable_hours_per_employee": 140, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 4471441, "net_revenue": 3630508, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5744 }, { "average_project_size": 124740, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 4391064, "net_revenue": 3732836, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5906 } ], "balance_sheet": [ { "assets": 3627167, "current_assets": 1772655, "current_liabilities": 867867, "equity": 2639256, "fixed_assets": 1854512, "liabilities": 1576082, "long_term_liabilities": 708215, "quarter": 1 }, { "assets": 3714809, "current_assets": 1197442, "current_liabilities": 823407, "equity": 2687361, "fixed_assets": 2517367, "liabilities": 1608620, "long_term_liabilities": 785213, "quarter": 2 }, { "assets": 3804568, "current_assets": 1348011, "current_liabilities": 835242, "equity": 2712386, "fixed_assets": 2456557, "liabilities": 1641831, "long_term_liabilities": 806589, "quarter": 3 }, { "assets": 3896497, "current_assets": 1525904, "current_liabilities": 921369, "equity": 2809954, "fixed_assets": 2370593, "liabilities": 1675727, "long_term_liabilities": 754358, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81266, "financing_cash_flow": 46491, "investing_cash_flow": -294985, "net_cash_flow": 413213, "operating_cash_flow": 779816, "quarter": 1 }, { "change_in_working_capital": 43221, "financing_cash_flow": -164913, "investing_cash_flow": -497483, "net_cash_flow": 728796, "operating_cash_flow": 766441, "quarter": 2 }, { "change_in_working_capital": 19207, "financing_cash_flow": -114872, "investing_cash_flow": -469887, "net_cash_flow": 145951, "operating_cash_flow": 768987, "quarter": 3 }, { "change_in_working_capital": -32010, "financing_cash_flow": 199903, "investing_cash_flow": -422864, "net_cash_flow": 268881, "operating_cash_flow": 761629, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.946797045738451, "current_ratio": 2.0425422328536516, "debt_to_equity_ratio": 0.597169050671856, "profit_margin": 0.17126915771429138, "quarter": 1, "return_on_assets": 0.1621571325500039, "return_on_equity": 0.22285485000318273 }, { "asset_turnover_ratio": 0.9505158946260763, "current_ratio": 1.454252878588596, "debt_to_equity_ratio": 0.598587238558571, "profit_margin": 0.16459203310124512, "quarter": 2, "return_on_assets": 0.15644734359155477, "return_on_equity": 0.21626123174370693 }, { "asset_turnover_ratio": 0.9542497334782819, "current_ratio": 1.6139166852241627, "debt_to_equity_ratio": 0.6053087576768204, "profit_margin": 0.1513972700239195, "quarter": 3, "return_on_assets": 0.14447080456966468, "return_on_equity": 0.20264409269182188 }, { "asset_turnover_ratio": 0.9579979145370829, "current_ratio": 1.656126915492056, "debt_to_equity_ratio": 0.5963538904907341, "profit_margin": 0.15783816915610543, "quarter": 4, "return_on_assets": 0.15120863688590033, "return_on_equity": 0.20967745379461727 } ], "income_statement": [ { "depreciation": 191645, "expenses": 2686904, "income_tax": 159116, "marketing_expense": 506125, "net_income": 747287, "net_profit": 588171, "operational_expense": 1475547, "product_revenue": 1317859, "quarter": 1, "rd_expense": 355021, "revenue": 3434191, "salaries_expense": 859085, "service_revenue": 2116332 }, { "depreciation": 185269, "expenses": 2777311, "income_tax": 172502, "marketing_expense": 395045, "net_income": 753674, "net_profit": 581172, "operational_expense": 1608627, "product_revenue": 1106975, "quarter": 2, "rd_expense": 543162, "revenue": 3530985, "salaries_expense": 917023, "service_revenue": 2424010 }, { "depreciation": 219338, "expenses": 2870760, "income_tax": 210099, "marketing_expense": 318453, "net_income": 759748, "net_profit": 549649, "operational_expense": 1835321, "product_revenue": 1388107, "quarter": 3, "rd_expense": 426061, "revenue": 3630508, "salaries_expense": 984077, "service_revenue": 2242401 }, { "depreciation": 172445, "expenses": 2967353, "income_tax": 176299, "marketing_expense": 452197, "net_income": 765483, "net_profit": 589184, "operational_expense": 1568950, "product_revenue": 1381798, "quarter": 4, "rd_expense": 560222, "revenue": 3732836, "salaries_expense": 1084699, "service_revenue": 2351038 } ], "market_conditions": { "gdp_growth": [ -0.008728315790203606, -0.011174654314011465, -0.01315463269450487, -0.02267673920913646 ], "inflation_rate": [ 0.026352250775269072, 0.025379146166762026, 0.024190459917961427, 0.025477242772878418 ], "interest_rate": [ 0.059745810538195776, 0.05808093525908496, 0.05658180482618145, 0.060829149592022104 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 75070, "billable_hours_per_employee": 99, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 5065633, "net_revenue": 4543593, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 7189 }, { "average_project_size": 119731, "billable_hours_per_employee": 121, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5607581, "net_revenue": 4663795, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 7379 }, { "average_project_size": 72675, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 5878154, "net_revenue": 4787177, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 7575 }, { "average_project_size": 147603, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 5632455, "net_revenue": 4913823, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 7775 } ], "balance_sheet": [ { "assets": 5305434, "current_assets": 2013680, "current_liabilities": 1490093, "equity": 3120918, "fixed_assets": 3291754, "liabilities": 2837839, "long_term_liabilities": 1347746, "quarter": 1 }, { "assets": 5458514, "current_assets": 2231615, "current_liabilities": 1352873, "equity": 3316778, "fixed_assets": 3226899, "liabilities": 2876291, "long_term_liabilities": 1523418, "quarter": 2 }, { "assets": 5616011, "current_assets": 1874090, "current_liabilities": 1546419, "equity": 3475992, "fixed_assets": 3741921, "liabilities": 2915263, "long_term_liabilities": 1368844, "quarter": 3 }, { "assets": 5778052, "current_assets": 1900500, "current_liabilities": 1346508, "equity": 3607155, "fixed_assets": 3877552, "liabilities": 2954764, "long_term_liabilities": 1608256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4075, "financing_cash_flow": 116427, "investing_cash_flow": -297502, "net_cash_flow": 658482, "operating_cash_flow": 936248, "quarter": 1 }, { "change_in_working_capital": 76938, "financing_cash_flow": 132458, "investing_cash_flow": -299872, "net_cash_flow": 708771, "operating_cash_flow": 1000015, "quarter": 2 }, { "change_in_working_capital": 29714, "financing_cash_flow": 32808, "investing_cash_flow": -390275, "net_cash_flow": 714466, "operating_cash_flow": 1107543, "quarter": 3 }, { "change_in_working_capital": -90907, "financing_cash_flow": -60852, "investing_cash_flow": -454614, "net_cash_flow": 582737, "operating_cash_flow": 1078450, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8564036420017664, "current_ratio": 1.3513787394478063, "debt_to_equity_ratio": 0.9092962391193873, "profit_margin": 0.14378994773519546, "quarter": 1, "return_on_assets": 0.12314223492366506, "return_on_equity": 0.20933680410699673 }, { "asset_turnover_ratio": 0.854407444956631, "current_ratio": 1.649537687573039, "debt_to_equity_ratio": 0.8671943072463698, "profit_margin": 0.15750156256868067, "quarter": 2, "return_on_assets": 0.1345705076509834, "return_on_equity": 0.22146643519704967 }, { "asset_turnover_ratio": 0.852415887362044, "current_ratio": 1.2118901798283648, "debt_to_equity_ratio": 0.8386851868473806, "profit_margin": 0.16194178740414236, "quarter": 3, "return_on_assets": 0.13804175241109748, "return_on_equity": 0.2230281312500144 }, { "asset_turnover_ratio": 0.8504290027157941, "current_ratio": 1.4114286732793269, "debt_to_equity_ratio": 0.8191397375493984, "profit_margin": 0.15952283995577374, "quarter": 4, "return_on_assets": 0.1356628496939799, "return_on_equity": 0.21730893183131858 } ], "income_statement": [ { "depreciation": 282925, "expenses": 3612776, "income_tax": 277494, "marketing_expense": 714993, "net_income": 930817, "net_profit": 653323, "operational_expense": 1971794, "product_revenue": 1591976, "quarter": 1, "rd_expense": 384392, "revenue": 4543593, "salaries_expense": 1261867, "service_revenue": 2951617 }, { "depreciation": 265460, "expenses": 3702181, "income_tax": 227059, "marketing_expense": 590689, "net_income": 961614, "net_profit": 734555, "operational_expense": 2422619, "product_revenue": 1232629, "quarter": 2, "rd_expense": 463447, "revenue": 4663795, "salaries_expense": 1543285, "service_revenue": 3431166 }, { "depreciation": 332299, "expenses": 3793798, "income_tax": 218135, "marketing_expense": 735633, "net_income": 993379, "net_profit": 775244, "operational_expense": 1954383, "product_revenue": 975562, "quarter": 3, "rd_expense": 408468, "revenue": 4787177, "salaries_expense": 1729318, "service_revenue": 3811615 }, { "depreciation": 294583, "expenses": 3887683, "income_tax": 242273, "marketing_expense": 431049, "net_income": 1026140, "net_profit": 783867, "operational_expense": 2613360, "product_revenue": 1449065, "quarter": 4, "rd_expense": 419376, "revenue": 4913823, "salaries_expense": 1752548, "service_revenue": 3464758 } ], "market_conditions": { "gdp_growth": [ 0.011960552100802897, 0.003685687003197857, 0.0032341559216534765, 0.007214426924563389 ], "inflation_rate": [ 0.02282798118560272, 0.025632986746045798, 0.022189370240512582, 0.0290387989950443 ], "interest_rate": [ 0.05282248012592823, 0.0474067750813294, 0.0533369888209215, 0.050465897385154154 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 70273, "billable_hours_per_employee": 114, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 5253622, "net_revenue": 4562265, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 7219 }, { "average_project_size": 194918, "billable_hours_per_employee": 156, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 5925650, "net_revenue": 4686984, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7416 }, { "average_project_size": 59887, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 6095341, "net_revenue": 4815114, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7619 }, { "average_project_size": 115554, "billable_hours_per_employee": 99, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 5858342, "net_revenue": 4946746, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 7827 } ], "balance_sheet": [ { "assets": 5181063, "current_assets": 2521539, "current_liabilities": 1149327, "equity": 3869433, "fixed_assets": 2659524, "liabilities": 2685485, "long_term_liabilities": 1536158, "quarter": 1 }, { "assets": 5340517, "current_assets": 2240308, "current_liabilities": 1259237, "equity": 3905824, "fixed_assets": 3100209, "liabilities": 2755292, "long_term_liabilities": 1496055, "quarter": 2 }, { "assets": 5504878, "current_assets": 2732763, "current_liabilities": 1283438, "equity": 4091160, "fixed_assets": 2772115, "liabilities": 2826914, "long_term_liabilities": 1543476, "quarter": 3 }, { "assets": 5674297, "current_assets": 2736523, "current_liabilities": 1169511, "equity": 4302733, "fixed_assets": 2937774, "liabilities": 2900397, "long_term_liabilities": 1730886, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6048, "financing_cash_flow": 157729, "investing_cash_flow": -452055, "net_cash_flow": 1126057, "operating_cash_flow": 1624909, "quarter": 1 }, { "change_in_working_capital": -46311, "financing_cash_flow": 91751, "investing_cash_flow": -481248, "net_cash_flow": 1267344, "operating_cash_flow": 1576436, "quarter": 2 }, { "change_in_working_capital": -89136, "financing_cash_flow": -47038, "investing_cash_flow": -338588, "net_cash_flow": 1553940, "operating_cash_flow": 1640722, "quarter": 3 }, { "change_in_working_capital": 40456, "financing_cash_flow": -139273, "investing_cash_flow": -328391, "net_cash_flow": 1278173, "operating_cash_flow": 1818185, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8805654360890806, "current_ratio": 2.1939265326578075, "debt_to_equity_ratio": 0.6940254554091, "profit_margin": 0.30113441459450513, "quarter": 1, "return_on_assets": 0.2651685571088404, "return_on_equity": 0.3550533114283152 }, { "asset_turnover_ratio": 0.8776273907563631, "current_ratio": 1.779099565848208, "debt_to_equity_ratio": 0.705431683557682, "profit_margin": 0.2817588026756652, "quarter": 2, "return_on_assets": 0.24727924281488103, "return_on_equity": 0.33811021694781945 }, { "asset_turnover_ratio": 0.8746994937944129, "current_ratio": 2.1292520558063575, "debt_to_equity_ratio": 0.690981042051643, "profit_margin": 0.29349170133874297, "quarter": 3, "return_on_assets": 0.25671704259385947, "return_on_equity": 0.34542672493864823 }, { "asset_turnover_ratio": 0.8717812973131297, "current_ratio": 2.3398864995711883, "debt_to_equity_ratio": 0.6740824959392089, "profit_margin": 0.30905831833694314, "quarter": 4, "return_on_assets": 0.2694312617051945, "return_on_equity": 0.35531672543938936 } ], "income_statement": [ { "depreciation": 251054, "expenses": 2749531, "income_tax": 438879, "marketing_expense": 522393, "net_income": 1812734, "net_profit": 1373855, "operational_expense": 1574180, "product_revenue": 923684, "quarter": 1, "rd_expense": 336038, "revenue": 4562265, "salaries_expense": 992951, "service_revenue": 3638581 }, { "depreciation": 255837, "expenses": 2816033, "income_tax": 550352, "marketing_expense": 545211, "net_income": 1870951, "net_profit": 1320599, "operational_expense": 1432937, "product_revenue": 956338, "quarter": 2, "rd_expense": 318988, "revenue": 4686984, "salaries_expense": 965450, "service_revenue": 3730646 }, { "depreciation": 227526, "expenses": 2884144, "income_tax": 517774, "marketing_expense": 411864, "net_income": 1930970, "net_profit": 1413196, "operational_expense": 1995573, "product_revenue": 1015023, "quarter": 3, "rd_expense": 358291, "revenue": 4815114, "salaries_expense": 1082116, "service_revenue": 3800091 }, { "depreciation": 289352, "expenses": 2953902, "income_tax": 464011, "marketing_expense": 360886, "net_income": 1992844, "net_profit": 1528833, "operational_expense": 1874419, "product_revenue": 1026260, "quarter": 4, "rd_expense": 398938, "revenue": 4946746, "salaries_expense": 1473141, "service_revenue": 3920486 } ], "market_conditions": { "gdp_growth": [ 0.0017184685249866782, -0.001147808567549832, -0.003954747879983244, 0.001653559376103791 ], "inflation_rate": [ 0.019568880657973096, 0.021871326295122076, 0.022619809595970573, 0.0269684643983508 ], "interest_rate": [ 0.05544605603494946, 0.05274866220139535, 0.05517134050223219, 0.051647150440390366 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2005, "industry": "Advertising", "location": "South Donaldshire", "name": "Lewis-Jones", "num_employees": 496, "region": "Europe", "revenue_size": "Medium", "website": "www.lewis-jones.com" }

[ { "advertising_kpis": [ { "average_project_size": 69319, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 11625074, "net_revenue": 10348005, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 20863 }, { "average_project_size": 123329, "billable_hours_per_employee": 95, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 11745663, "net_revenue": 10119963, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 20403 }, { "average_project_size": 71531, "billable_hours_per_employee": 112, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 11377945, "net_revenue": 9896947, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 19954 }, { "average_project_size": 115424, "billable_hours_per_employee": 121, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 12328655, "net_revenue": 9678846, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 19514 } ], "balance_sheet": [ { "assets": 14030068, "current_assets": 4837031, "current_liabilities": 3432743, "equity": 9012999, "fixed_assets": 9193037, "liabilities": 6695997, "long_term_liabilities": 3263254, "quarter": 1 }, { "assets": 14343241, "current_assets": 4743812, "current_liabilities": 4071830, "equity": 9193785, "fixed_assets": 9599429, "liabilities": 6835534, "long_term_liabilities": 2763704, "quarter": 2 }, { "assets": 14663405, "current_assets": 4429486, "current_liabilities": 3488050, "equity": 9290329, "fixed_assets": 10233919, "liabilities": 6977978, "long_term_liabilities": 3489928, "quarter": 3 }, { "assets": 14990715, "current_assets": 7245087, "current_liabilities": 3788261, "equity": 9548360, "fixed_assets": 7745628, "liabilities": 7123391, "long_term_liabilities": 3335130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41361, "financing_cash_flow": 64991, "investing_cash_flow": -312361, "net_cash_flow": 2104250, "operating_cash_flow": 2215560, "quarter": 1 }, { "change_in_working_capital": -40800, "financing_cash_flow": 78207, "investing_cash_flow": -472221, "net_cash_flow": 1640971, "operating_cash_flow": 2187274, "quarter": 2 }, { "change_in_working_capital": 93168, "financing_cash_flow": -89828, "investing_cash_flow": -406387, "net_cash_flow": 1516694, "operating_cash_flow": 2061397, "quarter": 3 }, { "change_in_working_capital": 34554, "financing_cash_flow": -75081, "investing_cash_flow": -424562, "net_cash_flow": 1635687, "operating_cash_flow": 2234983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7375591479670661, "current_ratio": 1.4090862613367794, "debt_to_equity_ratio": 0.7429266329664521, "profit_margin": 0.16224653930878463, "quarter": 1, "return_on_assets": 0.1196664192931923, "return_on_equity": 0.1862785072981812 }, { "asset_turnover_ratio": 0.7055562267969979, "current_ratio": 1.165031938956194, "debt_to_equity_ratio": 0.743495089345683, "profit_margin": 0.16660910716768432, "quarter": 2, "return_on_assets": 0.11755209300324801, "return_on_equity": 0.18339323793192902 }, { "asset_turnover_ratio": 0.6749419387925246, "current_ratio": 1.269903241065925, "debt_to_equity_ratio": 0.7511012796209908, "profit_margin": 0.16216132106193962, "quarter": 3, "return_on_assets": 0.10944947643470258, "return_on_equity": 0.17274974869027782 }, { "asset_turnover_ratio": 0.645656061101822, "current_ratio": 1.9125099880921614, "debt_to_equity_ratio": 0.74603293130967, "profit_margin": 0.1736814492140902, "quarter": 4, "return_on_assets": 0.11213848038602561, "return_on_equity": 0.176054945561332 } ], "income_statement": [ { "depreciation": 536632, "expenses": 8070661, "income_tax": 598416, "marketing_expense": 1017331, "net_income": 2277344, "net_profit": 1678928, "operational_expense": 4401874, "product_revenue": 2715536, "quarter": 1, "rd_expense": 1114582, "revenue": 10348005, "salaries_expense": 2576192, "service_revenue": 7632469 }, { "depreciation": 501196, "expenses": 7879811, "income_tax": 554074, "marketing_expense": 1523792, "net_income": 2240152, "net_profit": 1686078, "operational_expense": 4380002, "product_revenue": 2547318, "quarter": 2, "rd_expense": 1212345, "revenue": 10119963, "salaries_expense": 3164032, "service_revenue": 7572645 }, { "depreciation": 456495, "expenses": 7693475, "income_tax": 598570, "marketing_expense": 1496707, "net_income": 2203472, "net_profit": 1604902, "operational_expense": 4785815, "product_revenue": 3869808, "quarter": 3, "rd_expense": 1005788, "revenue": 9896947, "salaries_expense": 3126508, "service_revenue": 6027139 }, { "depreciation": 553947, "expenses": 7511545, "income_tax": 486265, "marketing_expense": 1322421, "net_income": 2167301, "net_profit": 1681036, "operational_expense": 4680620, "product_revenue": 3461469, "quarter": 4, "rd_expense": 1328128, "revenue": 9678846, "salaries_expense": 3132875, "service_revenue": 6217377 } ], "market_conditions": { "gdp_growth": [ 0.03186349770045986, 0.03733210274060786, 0.03683801239454202, 0.04152215515810055 ], "inflation_rate": [ 0.004779662735851086, 0.009993097766275334, 0.01013819771172498, 0.0077679410797488095 ], "interest_rate": [ 0.01659368018841865, 0.011730487023500328, 0.011087867885063569, 0.010483486779754057 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 190848, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 12527608, "net_revenue": 10127011, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 20417 }, { "average_project_size": 116410, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 11629324, "net_revenue": 10037842, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 20238 }, { "average_project_size": 175686, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 11968898, "net_revenue": 9949459, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 20059 }, { "average_project_size": 110192, "billable_hours_per_employee": 118, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 12684184, "net_revenue": 9861854, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 19883 } ], "balance_sheet": [ { "assets": 10515408, "current_assets": 3898230, "current_liabilities": 2207692, "equity": 6835726, "fixed_assets": 6617178, "liabilities": 5406680, "long_term_liabilities": 3198988, "quarter": 1 }, { "assets": 10711960, "current_assets": 5323532, "current_liabilities": 3083985, "equity": 6972570, "fixed_assets": 5388428, "liabilities": 5509389, "long_term_liabilities": 2425404, "quarter": 2 }, { "assets": 10912186, "current_assets": 3278092, "current_liabilities": 2601247, "equity": 7092592, "fixed_assets": 7634094, "liabilities": 5614049, "long_term_liabilities": 3012802, "quarter": 3 }, { "assets": 11116155, "current_assets": 5109143, "current_liabilities": 2805751, "equity": 7088504, "fixed_assets": 6007012, "liabilities": 5720697, "long_term_liabilities": 2914946, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53532, "financing_cash_flow": 22847, "investing_cash_flow": -421524, "net_cash_flow": 2123426, "operating_cash_flow": 2361299, "quarter": 1 }, { "change_in_working_capital": 10129, "financing_cash_flow": 93419, "investing_cash_flow": -237729, "net_cash_flow": 1991886, "operating_cash_flow": 2495828, "quarter": 2 }, { "change_in_working_capital": 78456, "financing_cash_flow": 176161, "investing_cash_flow": -271328, "net_cash_flow": 2006793, "operating_cash_flow": 2352979, "quarter": 3 }, { "change_in_working_capital": 60278, "financing_cash_flow": 73096, "investing_cash_flow": -477235, "net_cash_flow": 2341135, "operating_cash_flow": 2386791, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9630640104501889, "current_ratio": 1.7657490265852303, "debt_to_equity_ratio": 0.790944517085676, "profit_margin": 0.1705338327370238, "quarter": 1, "return_on_assets": 0.16423499687315984, "return_on_equity": 0.25264295262858694 }, { "asset_turnover_ratio": 0.937068659703733, "current_ratio": 1.7261860871567145, "debt_to_equity_ratio": 0.7901518378445824, "profit_margin": 0.17633262209148143, "quarter": 2, "return_on_assets": 0.16523577384530935, "return_on_equity": 0.25385173616041146 }, { "asset_turnover_ratio": 0.9117750558870605, "current_ratio": 1.2602002039790916, "debt_to_equity_ratio": 0.7915370008594883, "profit_margin": 0.180357042528644, "quarter": 3, "return_on_assets": 0.16444505253117936, "return_on_equity": 0.2530041203554356 }, { "asset_turnover_ratio": 0.8871641318423502, "current_ratio": 1.8209538194943171, "debt_to_equity_ratio": 0.8070386925083205, "profit_margin": 0.17167623856528397, "quarter": 4, "return_on_assets": 0.15230500114473036, "return_on_equity": 0.23884390839026118 } ], "income_statement": [ { "depreciation": 634301, "expenses": 7793177, "income_tax": 606836, "marketing_expense": 974963, "net_income": 2333834, "net_profit": 1726998, "operational_expense": 4757295, "product_revenue": 3833280, "quarter": 1, "rd_expense": 1076501, "revenue": 10127011, "salaries_expense": 2493864, "service_revenue": 6293731 }, { "depreciation": 725829, "expenses": 7720057, "income_tax": 547786, "marketing_expense": 1407517, "net_income": 2317785, "net_profit": 1769999, "operational_expense": 4132654, "product_revenue": 2103939, "quarter": 2, "rd_expense": 1021142, "revenue": 10037842, "salaries_expense": 2859087, "service_revenue": 7933903 }, { "depreciation": 558524, "expenses": 7647623, "income_tax": 507381, "marketing_expense": 1053466, "net_income": 2301836, "net_profit": 1794455, "operational_expense": 3969127, "product_revenue": 2586650, "quarter": 3, "rd_expense": 1174899, "revenue": 9949459, "salaries_expense": 3711436, "service_revenue": 7362809 }, { "depreciation": 693745, "expenses": 7575869, "income_tax": 592939, "marketing_expense": 1311497, "net_income": 2285985, "net_profit": 1693046, "operational_expense": 5004990, "product_revenue": 2373611, "quarter": 4, "rd_expense": 791797, "revenue": 9861854, "salaries_expense": 2487130, "service_revenue": 7488243 } ], "market_conditions": { "gdp_growth": [ 0.02491357039364809, 0.030792608959459785, 0.032926619388933626, 0.02669873132833431 ], "inflation_rate": [ 0.002411989476662316, 0.01098030731850732, 0.00658367517346254, 0.005302803247486619 ], "interest_rate": [ 0.013193180373484624, 0.011184704680652188, 0.018897080414032236, 0.010939050122220495 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 93477, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 21040542, "net_revenue": 17493982, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 35270 }, { "average_project_size": 179356, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 22838227, "net_revenue": 17585814, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 35455 }, { "average_project_size": 62813, "billable_hours_per_employee": 138, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 20388676, "net_revenue": 17678128, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 35641 }, { "average_project_size": 165438, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 23041076, "net_revenue": 17770926, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 35828 } ], "balance_sheet": [ { "assets": 22568835, "current_assets": 8111811, "current_liabilities": 6613215, "equity": 15291464, "fixed_assets": 14457024, "liabilities": 11679226, "long_term_liabilities": 5066011, "quarter": 1 }, { "assets": 23354613, "current_assets": 7906935, "current_liabilities": 6435753, "equity": 15958712, "fixed_assets": 15447678, "liabilities": 11973400, "long_term_liabilities": 5537647, "quarter": 2 }, { "assets": 24167750, "current_assets": 9381126, "current_liabilities": 5644485, "equity": 16378870, "fixed_assets": 14786624, "liabilities": 12274984, "long_term_liabilities": 6630499, "quarter": 3 }, { "assets": 25009197, "current_assets": 8672921, "current_liabilities": 5037188, "equity": 16684138, "fixed_assets": 16336276, "liabilities": 12584164, "long_term_liabilities": 7546976, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11062, "financing_cash_flow": 120304, "investing_cash_flow": -491250, "net_cash_flow": 4634635, "operating_cash_flow": 5010189, "quarter": 1 }, { "change_in_working_capital": -79738, "financing_cash_flow": -97412, "investing_cash_flow": -170101, "net_cash_flow": 4824108, "operating_cash_flow": 5390427, "quarter": 2 }, { "change_in_working_capital": -43317, "financing_cash_flow": 59805, "investing_cash_flow": -318561, "net_cash_flow": 4808161, "operating_cash_flow": 5268444, "quarter": 3 }, { "change_in_working_capital": -41027, "financing_cash_flow": 141265, "investing_cash_flow": -258552, "net_cash_flow": 5162218, "operating_cash_flow": 5423423, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7751389028277268, "current_ratio": 1.2266062724408626, "debt_to_equity_ratio": 0.7637742207024782, "profit_margin": 0.2516211003303879, "quarter": 1, "return_on_assets": 0.19504130363840225, "return_on_equity": 0.2878635426928383 }, { "asset_turnover_ratio": 0.7529910257986292, "current_ratio": 1.2285951620579596, "debt_to_equity_ratio": 0.7502735809757078, "profit_margin": 0.2602949741194806, "quarter": 2, "return_on_assets": 0.19599977957245535, "return_on_equity": 0.2868338622816177 }, { "asset_turnover_ratio": 0.7314759545261764, "current_ratio": 1.661998570285863, "debt_to_equity_ratio": 0.7494402238982298, "profit_margin": 0.2537657833453859, "quarter": 3, "return_on_assets": 0.18562356859864904, "return_on_equity": 0.2738958182096811 }, { "asset_turnover_ratio": 0.7105756334359715, "current_ratio": 1.721778301703252, "debt_to_equity_ratio": 0.7542591652023017, "profit_margin": 0.23966702691801203, "quarter": 4, "return_on_assets": 0.17030154946598244, "return_on_equity": 0.25527869644808737 } ], "income_statement": [ { "depreciation": 608334, "expenses": 11493429, "income_tax": 1598698, "marketing_expense": 2228310, "net_income": 6000553, "net_profit": 4401855, "operational_expense": 5928069, "product_revenue": 6784911, "quarter": 1, "rd_expense": 1553567, "revenue": 17493982, "salaries_expense": 5077590, "service_revenue": 10709071 }, { "depreciation": 812928, "expenses": 11623806, "income_tax": 1384509, "marketing_expense": 1613934, "net_income": 5962008, "net_profit": 4577499, "operational_expense": 6644124, "product_revenue": 6873789, "quarter": 2, "rd_expense": 1269928, "revenue": 17585814, "salaries_expense": 3933299, "service_revenue": 10712025 }, { "depreciation": 782340, "expenses": 11755663, "income_tax": 1436361, "marketing_expense": 1845609, "net_income": 5922465, "net_profit": 4486104, "operational_expense": 8069087, "product_revenue": 3545722, "quarter": 3, "rd_expense": 1440790, "revenue": 17678128, "salaries_expense": 4226038, "service_revenue": 14132406 }, { "depreciation": 1164318, "expenses": 11889016, "income_tax": 1622805, "marketing_expense": 1920106, "net_income": 5881910, "net_profit": 4259105, "operational_expense": 7814845, "product_revenue": 3656105, "quarter": 4, "rd_expense": 1347809, "revenue": 17770926, "salaries_expense": 5147304, "service_revenue": 14114821 } ], "market_conditions": { "gdp_growth": [ 0.02891409325302925, 0.04314309323203449, 0.038613061086902205, 0.04716042664194559 ], "inflation_rate": [ 0.0044626400644702776, 0.006202396128963205, 0.008425844782177137, 0.00575339089748717 ], "interest_rate": [ 0.016234445747528567, 0.012848055122345416, 0.010679164492041985, 0.010168720368558197 ], "year": 2007 }, "random_event": { "description": "Lewis-Jones Economic Slowdown Impact in 2007", "impact": 0.07, "type": "Economic Slowdown Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 66929, "billable_hours_per_employee": 141, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 20283392, "net_revenue": 16323085, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 32909 }, { "average_project_size": 84390, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 20583899, "net_revenue": 16299947, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 32863 }, { "average_project_size": 157064, "billable_hours_per_employee": 119, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 20492932, "net_revenue": 16276842, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 32816 }, { "average_project_size": 51367, "billable_hours_per_employee": 107, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 21015580, "net_revenue": 16253770, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 32770 } ], "balance_sheet": [ { "assets": 22604070, "current_assets": 9846829, "current_liabilities": 5992646, "equity": 14784448, "fixed_assets": 12757241, "liabilities": 11236106, "long_term_liabilities": 5243460, "quarter": 1 }, { "assets": 23406066, "current_assets": 10185072, "current_liabilities": 5498295, "equity": 15610861, "fixed_assets": 13220994, "liabilities": 11488622, "long_term_liabilities": 5990327, "quarter": 2 }, { "assets": 24236516, "current_assets": 8906393, "current_liabilities": 4813041, "equity": 16055733, "fixed_assets": 15330123, "liabilities": 11746813, "long_term_liabilities": 6933772, "quarter": 3 }, { "assets": 25096431, "current_assets": 12438184, "current_liabilities": 6811493, "equity": 16406596, "fixed_assets": 12658247, "liabilities": 12010806, "long_term_liabilities": 5199313, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26704, "financing_cash_flow": -145773, "investing_cash_flow": -209265, "net_cash_flow": 3922695, "operating_cash_flow": 4165081, "quarter": 1 }, { "change_in_working_capital": -24595, "financing_cash_flow": -83976, "investing_cash_flow": -141166, "net_cash_flow": 4754755, "operating_cash_flow": 4797698, "quarter": 2 }, { "change_in_working_capital": -21755, "financing_cash_flow": 162056, "investing_cash_flow": -183066, "net_cash_flow": 4114643, "operating_cash_flow": 4495828, "quarter": 3 }, { "change_in_working_capital": 19631, "financing_cash_flow": -71617, "investing_cash_flow": -446747, "net_cash_flow": 3992367, "operating_cash_flow": 4152078, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7221303508615926, "current_ratio": 1.6431521234526452, "debt_to_equity_ratio": 0.7599949622738705, "profit_margin": 0.2093038172624844, "quarter": 1, "return_on_assets": 0.15114463899642852, "return_on_equity": 0.23108634153943386 }, { "asset_turnover_ratio": 0.6963984037300416, "current_ratio": 1.8524055184379884, "debt_to_equity_ratio": 0.7359377551308669, "profit_margin": 0.2265907367674263, "quarter": 2, "return_on_assets": 0.15779742738484973, "return_on_equity": 0.2365927798601243 }, { "asset_turnover_ratio": 0.6715834074501467, "current_ratio": 1.850471043151305, "debt_to_equity_ratio": 0.7316273258903845, "profit_margin": 0.21908611019262828, "quarter": 3, "return_on_assets": 0.14713459640816362, "return_on_equity": 0.22210322007721478 }, { "asset_turnover_ratio": 0.6476526482988757, "current_ratio": 1.8260583986506336, "debt_to_equity_ratio": 0.7320717838118279, "profit_margin": 0.20432004390366051, "quarter": 4, "return_on_assets": 0.13232841753474828, "return_on_equity": 0.202416820649451 } ], "income_statement": [ { "depreciation": 748597, "expenses": 11511694, "income_tax": 1394907, "marketing_expense": 1471665, "net_income": 4811391, "net_profit": 3416484, "operational_expense": 7350810, "product_revenue": 6213603, "quarter": 1, "rd_expense": 1152424, "revenue": 16323085, "salaries_expense": 4310082, "service_revenue": 10109482 }, { "depreciation": 1104281, "expenses": 11561899, "income_tax": 1044631, "marketing_expense": 1349602, "net_income": 4738048, "net_profit": 3693417, "operational_expense": 6234802, "product_revenue": 4919567, "quarter": 2, "rd_expense": 2137162, "revenue": 16299947, "salaries_expense": 4218108, "service_revenue": 11380380 }, { "depreciation": 929798, "expenses": 11612323, "income_tax": 1098489, "marketing_expense": 2310631, "net_income": 4664519, "net_profit": 3566030, "operational_expense": 6093332, "product_revenue": 4765522, "quarter": 3, "rd_expense": 1653076, "revenue": 16276842, "salaries_expense": 3620973, "service_revenue": 11511320 }, { "depreciation": 831107, "expenses": 11662967, "income_tax": 1269832, "marketing_expense": 1911026, "net_income": 4590803, "net_profit": 3320971, "operational_expense": 6042082, "product_revenue": 5607750, "quarter": 4, "rd_expense": 1874800, "revenue": 16253770, "salaries_expense": 3570170, "service_revenue": 10646020 } ], "market_conditions": { "gdp_growth": [ 0.03219847109647054, 0.046169478449958466, 0.03378593887169523, 0.04072107442454994 ], "inflation_rate": [ 0.008438337401641339, 0.0058873075630292105, 0.011606206052026714, 0.005410236095651447 ], "interest_rate": [ 0.009435313449320474, 0.008443737494119193, 0.011464792492907518, 0.009914739666063956 ], "year": 2008 }, "random_event": { "description": "Lewis-Jones New Ad Campaign Launch in 2008", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 182228, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 21127406, "net_revenue": 19090294, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 38488 }, { "average_project_size": 60411, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 23461826, "net_revenue": 18995301, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 38297 }, { "average_project_size": 185425, "billable_hours_per_employee": 105, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 24288688, "net_revenue": 18900782, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 38106 }, { "average_project_size": 116491, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 22905723, "net_revenue": 18806732, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 37917 } ], "balance_sheet": [ { "assets": 20827654, "current_assets": 9485166, "current_liabilities": 5006476, "equity": 13627201, "fixed_assets": 11342488, "liabilities": 12033181, "long_term_liabilities": 7026705, "quarter": 1 }, { "assets": 21110574, "current_assets": 6504448, "current_liabilities": 5583305, "equity": 13818465, "fixed_assets": 14606126, "liabilities": 12297810, "long_term_liabilities": 6714505, "quarter": 2 }, { "assets": 21397337, "current_assets": 9201265, "current_liabilities": 7495690, "equity": 13837165, "fixed_assets": 12196072, "liabilities": 12568258, "long_term_liabilities": 5072568, "quarter": 3 }, { "assets": 21687995, "current_assets": 7207357, "current_liabilities": 5153914, "equity": 13575893, "fixed_assets": 14480638, "liabilities": 12844655, "long_term_liabilities": 7690741, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9994, "financing_cash_flow": -44606, "investing_cash_flow": -484619, "net_cash_flow": 5224910, "operating_cash_flow": 5601891, "quarter": 1 }, { "change_in_working_capital": 89082, "financing_cash_flow": -128984, "investing_cash_flow": -468624, "net_cash_flow": 5549935, "operating_cash_flow": 5951295, "quarter": 2 }, { "change_in_working_capital": 73629, "financing_cash_flow": -135230, "investing_cash_flow": -399045, "net_cash_flow": 5450777, "operating_cash_flow": 5841759, "quarter": 3 }, { "change_in_working_capital": 42243, "financing_cash_flow": -89398, "investing_cash_flow": -313031, "net_cash_flow": 5851751, "operating_cash_flow": 5811802, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9165839801256541, "current_ratio": 1.894579340837747, "debt_to_equity_ratio": 0.8830266024548988, "profit_margin": 0.2531510515238791, "quarter": 1, "return_on_assets": 0.23203419837875164, "return_on_equity": 0.3546383442938869 }, { "asset_turnover_ratio": 0.899800308603641, "current_ratio": 1.1649816730413258, "debt_to_equity_ratio": 0.8899548538857246, "profit_margin": 0.26352312079708556, "quarter": 2, "return_on_assets": 0.23711818541741214, "return_on_equity": 0.36224725394607865 }, { "asset_turnover_ratio": 0.8833240323316869, "current_ratio": 1.2275407600901318, "debt_to_equity_ratio": 0.9082971837077899, "profit_margin": 0.26496713204776395, "quarter": 3, "return_on_assets": 0.2340518355157934, "return_on_equity": 0.36193006298616803 }, { "asset_turnover_ratio": 0.8671494068492731, "current_ratio": 1.3984239938811551, "debt_to_equity_ratio": 0.9461370239143753, "profit_margin": 0.25164143350370494, "quarter": 4, "return_on_assets": 0.21821071980143852, "return_on_equity": 0.3485997569367997 } ], "income_statement": [ { "depreciation": 769163, "expenses": 12259469, "income_tax": 1998097, "marketing_expense": 2048741, "net_income": 6830825, "net_profit": 4832728, "operational_expense": 7083505, "product_revenue": 4542522, "quarter": 1, "rd_expense": 1970775, "revenue": 19090294, "salaries_expense": 6007717, "service_revenue": 14547772 }, { "depreciation": 945594, "expenses": 12228748, "income_tax": 1760852, "marketing_expense": 1555180, "net_income": 6766553, "net_profit": 5005701, "operational_expense": 8323117, "product_revenue": 4628684, "quarter": 2, "rd_expense": 2231640, "revenue": 18995301, "salaries_expense": 4739341, "service_revenue": 14366617 }, { "depreciation": 833673, "expenses": 12198104, "income_tax": 1694592, "marketing_expense": 2190736, "net_income": 6702678, "net_profit": 5008086, "operational_expense": 7983332, "product_revenue": 6290728, "quarter": 3, "rd_expense": 2061172, "revenue": 18900782, "salaries_expense": 3940678, "service_revenue": 12610054 }, { "depreciation": 1079249, "expenses": 12167537, "income_tax": 1906642, "marketing_expense": 1545141, "net_income": 6639195, "net_profit": 4732553, "operational_expense": 6316117, "product_revenue": 5720602, "quarter": 4, "rd_expense": 1390059, "revenue": 18806732, "salaries_expense": 5258817, "service_revenue": 13086130 } ], "market_conditions": { "gdp_growth": [ 0.05556614486987627, 0.05380016589326217, 0.04624921658126701, 0.0508405022105558 ], "inflation_rate": [ 0.009589367292192109, 0.0022476531968787976, 0.008141940904137803, 0.01016725829538314 ], "interest_rate": [ 0.021847682316349377, 0.022399435254675647, 0.017071293131855472, 0.018556237688976657 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "Watsonchester", "name": "Fernandez, Miller and Mooney", "num_employees": 202, "region": "North America", "revenue_size": "Large", "website": "www.fernandez,millerandmooney.com" }

[ { "advertising_kpis": [ { "average_project_size": 189467, "billable_hours_per_employee": 120, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 51007550, "net_revenue": 45516694, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 225330 }, { "average_project_size": 99588, "billable_hours_per_employee": 121, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 51015211, "net_revenue": 46205236, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 228739 }, { "average_project_size": 60023, "billable_hours_per_employee": 126, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 51695983, "net_revenue": 46904194, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 232199 }, { "average_project_size": 133395, "billable_hours_per_employee": 154, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 58713057, "net_revenue": 47613725, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 235712 } ], "balance_sheet": [ { "assets": 61231417, "current_assets": 25222682, "current_liabilities": 15791907, "equity": 40355033, "fixed_assets": 36008735, "liabilities": 27908415, "long_term_liabilities": 12116508, "quarter": 1 }, { "assets": 62055787, "current_assets": 20026978, "current_liabilities": 12938964, "equity": 40471692, "fixed_assets": 42028809, "liabilities": 28301438, "long_term_liabilities": 15362474, "quarter": 2 }, { "assets": 62891256, "current_assets": 27959087, "current_liabilities": 12255858, "equity": 41507848, "fixed_assets": 34932169, "liabilities": 28699996, "long_term_liabilities": 16444138, "quarter": 3 }, { "assets": 63737972, "current_assets": 24227723, "current_liabilities": 13812406, "equity": 41383814, "fixed_assets": 39510249, "liabilities": 29104167, "long_term_liabilities": 15291761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78261, "financing_cash_flow": -136739, "investing_cash_flow": -303484, "net_cash_flow": 9438332, "operating_cash_flow": 9817625, "quarter": 1 }, { "change_in_working_capital": -61854, "financing_cash_flow": 35779, "investing_cash_flow": -168027, "net_cash_flow": 9242107, "operating_cash_flow": 9495841, "quarter": 2 }, { "change_in_working_capital": 66740, "financing_cash_flow": -155943, "investing_cash_flow": -172954, "net_cash_flow": 9108814, "operating_cash_flow": 9388226, "quarter": 3 }, { "change_in_working_capital": 52710, "financing_cash_flow": 64234, "investing_cash_flow": -473890, "net_cash_flow": 10275346, "operating_cash_flow": 10360520, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7433552289015294, "current_ratio": 1.5971903836566412, "debt_to_equity_ratio": 0.6915721020473456, "profit_margin": 0.15449344805226847, "quarter": 1, "return_on_assets": 0.11484351244068057, "return_on_equity": 0.1742541258732213 }, { "asset_turnover_ratio": 0.744575779854343, "current_ratio": 1.5478038272615953, "debt_to_equity_ratio": 0.6992897158833883, "profit_margin": 0.14538055816877551, "quarter": 2, "return_on_assets": 0.1082468424741757, "return_on_equity": 0.16597633229665812 }, { "asset_turnover_ratio": 0.7457983348273407, "current_ratio": 2.2812835298842398, "debt_to_equity_ratio": 0.6914354124068297, "profit_margin": 0.15599005922583384, "quarter": 3, "return_on_assets": 0.11633712642024513, "return_on_equity": 0.17626999115926223 }, { "asset_turnover_ratio": 0.7470229049647202, "current_ratio": 1.754055231217501, "debt_to_equity_ratio": 0.703274159312624, "profit_margin": 0.14176603489855077, "quarter": 4, "return_on_assets": 0.10590247521524532, "return_on_equity": 0.16310746515533828 } ], "income_statement": [ { "depreciation": 2785594, "expenses": 36384077, "income_tax": 2100586, "marketing_expense": 4687342, "net_income": 9132617, "net_profit": 7032031, "operational_expense": 22833088, "product_revenue": 12868214, "quarter": 1, "rd_expense": 4150182, "revenue": 45516694, "salaries_expense": 17013244, "service_revenue": 32648480 }, { "depreciation": 2778498, "expenses": 36916649, "income_tax": 2571244, "marketing_expense": 6622456, "net_income": 9288587, "net_profit": 6717343, "operational_expense": 19829606, "product_revenue": 15313629, "quarter": 2, "rd_expense": 5058759, "revenue": 46205236, "salaries_expense": 13848538, "service_revenue": 30891607 }, { "depreciation": 2071638, "expenses": 37457017, "income_tax": 2130589, "marketing_expense": 5395521, "net_income": 9447177, "net_profit": 7316588, "operational_expense": 24951183, "product_revenue": 16120212, "quarter": 3, "rd_expense": 4536638, "revenue": 46904194, "salaries_expense": 14335338, "service_revenue": 30783982 }, { "depreciation": 3610511, "expenses": 38005295, "income_tax": 2858421, "marketing_expense": 6383152, "net_income": 9608430, "net_profit": 6750009, "operational_expense": 19677256, "product_revenue": 13804823, "quarter": 4, "rd_expense": 6296123, "revenue": 47613725, "salaries_expense": 15237299, "service_revenue": 33808902 } ], "market_conditions": { "gdp_growth": [ 0.012598320224503351, 0.004856740389451782, 0.010642506455989466, -0.006266232218826776 ], "inflation_rate": [ 0.031474905409209636, 0.03664482349808212, 0.03168109940266914, 0.031327348465122355 ], "interest_rate": [ 0.04567245733176877, 0.041923070659956624, 0.049639000093702666, 0.04588520012639545 ], "year": 2009 }, "random_event": { "description": "Fernandez, Miller and Mooney Technology Adoption in 2009", "impact": -0.03, "type": "Technology Adoption" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 121248, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 57233320, "net_revenue": 44662254, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 221100 }, { "average_project_size": 66311, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 50782759, "net_revenue": 44083311, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 218234 }, { "average_project_size": 162616, "billable_hours_per_employee": 87, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 48255835, "net_revenue": 43511874, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 215405 }, { "average_project_size": 160181, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 51717697, "net_revenue": 42947843, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 212613 } ], "balance_sheet": [ { "assets": 58313439, "current_assets": 23851323, "current_liabilities": 14447658, "equity": 45309347, "fixed_assets": 34462116, "liabilities": 24783842, "long_term_liabilities": 10336184, "quarter": 1 }, { "assets": 59174407, "current_assets": 29388377, "current_liabilities": 13805251, "equity": 46143552, "fixed_assets": 29786030, "liabilities": 25105970, "long_term_liabilities": 11300719, "quarter": 2 }, { "assets": 60048085, "current_assets": 26255610, "current_liabilities": 11900061, "equity": 47253476, "fixed_assets": 33792475, "liabilities": 25432285, "long_term_liabilities": 13532224, "quarter": 3 }, { "assets": 60934664, "current_assets": 29011518, "current_liabilities": 13932821, "equity": 47821086, "fixed_assets": 31923146, "liabilities": 25762841, "long_term_liabilities": 11830020, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29948, "financing_cash_flow": -93308, "investing_cash_flow": -264394, "net_cash_flow": 13257968, "operating_cash_flow": 13567970, "quarter": 1 }, { "change_in_working_capital": -32174, "financing_cash_flow": -33085, "investing_cash_flow": -172054, "net_cash_flow": 14236049, "operating_cash_flow": 14443161, "quarter": 2 }, { "change_in_working_capital": -74721, "financing_cash_flow": 77969, "investing_cash_flow": -351353, "net_cash_flow": 14689864, "operating_cash_flow": 14843625, "quarter": 3 }, { "change_in_working_capital": 96334, "financing_cash_flow": 136577, "investing_cash_flow": -137875, "net_cash_flow": 14977565, "operating_cash_flow": 15055666, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7658998468603438, "current_ratio": 1.6508781561689791, "debt_to_equity_ratio": 0.5469918160594988, "profit_margin": 0.26375180258479564, "quarter": 1, "return_on_assets": 0.2020074652088346, "return_on_equity": 0.2599849872036337 }, { "asset_turnover_ratio": 0.7449725858680764, "current_ratio": 2.1287825190574226, "debt_to_equity_ratio": 0.5440840358366863, "profit_margin": 0.2739157909441058, "quarter": 2, "return_on_assets": 0.20405975508972993, "return_on_equity": 0.2616858580804529 }, { "asset_turnover_ratio": 0.7246171797152232, "current_ratio": 2.206342471689851, "debt_to_equity_ratio": 0.5382098239714682, "profit_margin": 0.2904420067037333, "quarter": 3, "return_on_assets": 0.2104592677684892, "return_on_equity": 0.2674443674789131 }, { "asset_turnover_ratio": 0.7048179177618834, "current_ratio": 2.082242928406243, "debt_to_equity_ratio": 0.5387339175024173, "profit_margin": 0.2945261535020513, "quarter": 4, "return_on_assets": 0.20758731023773266, "return_on_equity": 0.26451224884353314 } ], "income_statement": [ { "depreciation": 1788220, "expenses": 28043552, "income_tax": 4838952, "marketing_expense": 4726733, "net_income": 16618702, "net_profit": 11779750, "operational_expense": 14380431, "product_revenue": 17268402, "quarter": 1, "rd_expense": 3021132, "revenue": 44662254, "salaries_expense": 11977887, "service_revenue": 27393852 }, { "depreciation": 2368046, "expenses": 27708065, "income_tax": 4300131, "marketing_expense": 4713779, "net_income": 16375246, "net_profit": 12075115, "operational_expense": 16995871, "product_revenue": 15399820, "quarter": 2, "rd_expense": 2837884, "revenue": 44083311, "salaries_expense": 8499690, "service_revenue": 28683491 }, { "depreciation": 2205949, "expenses": 27376592, "income_tax": 3497606, "marketing_expense": 3172029, "net_income": 16135282, "net_profit": 12637676, "operational_expense": 14842097, "product_revenue": 17222220, "quarter": 3, "rd_expense": 3738349, "revenue": 43511874, "salaries_expense": 10761193, "service_revenue": 26289654 }, { "depreciation": 2406403, "expenses": 27049084, "income_tax": 3249496, "marketing_expense": 4353783, "net_income": 15898759, "net_profit": 12649263, "operational_expense": 16142949, "product_revenue": 15477213, "quarter": 4, "rd_expense": 4299364, "revenue": 42947843, "salaries_expense": 9573768, "service_revenue": 27470630 } ], "market_conditions": { "gdp_growth": [ 0.0007317906804708094, 0.005409900236057318, 0.01411207378956327, 0.00858056854789105 ], "inflation_rate": [ 0.024322620766762216, 0.018208711409884948, 0.01709186459945917, 0.022257716279206873 ], "interest_rate": [ 0.05121704867399621, 0.06063902116782399, 0.059566380635602836, 0.057025542429916365 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 115048, "billable_hours_per_employee": 112, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 72786491, "net_revenue": 56453182, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 279471 }, { "average_project_size": 120599, "billable_hours_per_employee": 137, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 65751662, "net_revenue": 55439248, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 274452 }, { "average_project_size": 65835, "billable_hours_per_employee": 131, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 61766957, "net_revenue": 54443524, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 269522 }, { "average_project_size": 101012, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 67695452, "net_revenue": 53465685, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 264682 } ], "balance_sheet": [ { "assets": 75570900, "current_assets": 28127297, "current_liabilities": 22028759, "equity": 50085458, "fixed_assets": 47443603, "liabilities": 42468003, "long_term_liabilities": 20439244, "quarter": 1 }, { "assets": 77690859, "current_assets": 27815685, "current_liabilities": 20791338, "equity": 51377293, "fixed_assets": 49875174, "liabilities": 43471344, "long_term_liabilities": 22680006, "quarter": 2 }, { "assets": 79870288, "current_assets": 28680348, "current_liabilities": 19455528, "equity": 51805977, "fixed_assets": 51189940, "liabilities": 44498390, "long_term_liabilities": 25042862, "quarter": 3 }, { "assets": 82110856, "current_assets": 33847840, "current_liabilities": 26926840, "equity": 52373388, "fixed_assets": 48263016, "liabilities": 45549700, "long_term_liabilities": 18622860, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68224, "financing_cash_flow": -119638, "investing_cash_flow": -345282, "net_cash_flow": 19952988, "operating_cash_flow": 20194898, "quarter": 1 }, { "change_in_working_capital": 38474, "financing_cash_flow": -128348, "investing_cash_flow": -207247, "net_cash_flow": 19213179, "operating_cash_flow": 19422839, "quarter": 2 }, { "change_in_working_capital": 89663, "financing_cash_flow": -42140, "investing_cash_flow": -229600, "net_cash_flow": 18796999, "operating_cash_flow": 19238944, "quarter": 3 }, { "change_in_working_capital": -25034, "financing_cash_flow": 168846, "investing_cash_flow": -244533, "net_cash_flow": 17472555, "operating_cash_flow": 17729083, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7470227561137951, "current_ratio": 1.276844374211003, "debt_to_equity_ratio": 0.8479108447006714, "profit_margin": 0.3008255761384717, "quarter": 1, "return_on_assets": 0.22472355099648145, "return_on_equity": 0.3390716922265141 }, { "asset_turnover_ratio": 0.7135877851472848, "current_ratio": 1.3378496852872095, "debt_to_equity_ratio": 0.8461197829165503, "profit_margin": 0.3094879281190827, "quarter": 2, "return_on_assets": 0.22084680515631833, "return_on_equity": 0.33395644258641655 }, { "asset_turnover_ratio": 0.6816492761363274, "current_ratio": 1.4741490439118383, "debt_to_equity_ratio": 0.858943167889682, "profit_margin": 0.30185553381886154, "quarter": 3, "return_on_assets": 0.20575960612537167, "return_on_equity": 0.317223609160001 }, { "asset_turnover_ratio": 0.651140270660435, "current_ratio": 1.2570297888649393, "debt_to_equity_ratio": 0.8697107775422128, "profit_margin": 0.2957454299893474, "quarter": 4, "return_on_assets": 0.19257175932985038, "return_on_equity": 0.30191348323694467 } ], "income_statement": [ { "depreciation": 3212337, "expenses": 33874460, "income_tax": 5596161, "marketing_expense": 5576244, "net_income": 22578722, "net_profit": 16982561, "operational_expense": 18679446, "product_revenue": 13487321, "quarter": 1, "rd_expense": 6687459, "revenue": 56453182, "salaries_expense": 14071823, "service_revenue": 42965861 }, { "depreciation": 2265061, "expenses": 33303467, "income_tax": 4978003, "marketing_expense": 5761250, "net_income": 22135781, "net_profit": 17157778, "operational_expense": 19049378, "product_revenue": 11488054, "quarter": 2, "rd_expense": 5217846, "revenue": 55439248, "salaries_expense": 15131008, "service_revenue": 43951194 }, { "depreciation": 2804865, "expenses": 32742099, "income_tax": 5267346, "marketing_expense": 5881646, "net_income": 21701425, "net_profit": 16434079, "operational_expense": 16883960, "product_revenue": 12598932, "quarter": 3, "rd_expense": 3341146, "revenue": 54443524, "salaries_expense": 13411776, "service_revenue": 41844592 }, { "depreciation": 1916851, "expenses": 32190194, "income_tax": 5463259, "marketing_expense": 5586563, "net_income": 21275491, "net_profit": 15812232, "operational_expense": 18163860, "product_revenue": 13769551, "quarter": 4, "rd_expense": 5920752, "revenue": 53465685, "salaries_expense": 12406512, "service_revenue": 39696134 } ], "market_conditions": { "gdp_growth": [ -0.002020133421381713, -0.014558283470542985, -0.0014475214300285286, 0.004209876655775371 ], "inflation_rate": [ 0.022627648738887396, 0.024233673377901728, 0.018129529882687456, 0.019024213832198038 ], "interest_rate": [ 0.04280777970002019, 0.04031598764872843, 0.04541421880404421, 0.04041414670691743 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 153512, "billable_hours_per_employee": 151, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 123037482, "net_revenue": 95945828, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 474979 }, { "average_project_size": 176330, "billable_hours_per_employee": 143, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 116596775, "net_revenue": 94815606, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 469384 }, { "average_project_size": 109241, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 120287353, "net_revenue": 93698697, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 463855 }, { "average_project_size": 86786, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 111173787, "net_revenue": 92594946, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 458391 } ], "balance_sheet": [ { "assets": 121979787, "current_assets": 56596815, "current_liabilities": 29366302, "equity": 87363354, "fixed_assets": 65382972, "liabilities": 62264396, "long_term_liabilities": 32898094, "quarter": 1 }, { "assets": 125304050, "current_assets": 40291291, "current_liabilities": 32954286, "equity": 88871203, "fixed_assets": 85012759, "liabilities": 63338447, "long_term_liabilities": 30384161, "quarter": 2 }, { "assets": 128718907, "current_assets": 43155780, "current_liabilities": 33216396, "equity": 89155637, "fixed_assets": 85563127, "liabilities": 64431024, "long_term_liabilities": 31214628, "quarter": 3 }, { "assets": 132226828, "current_assets": 60613735, "current_liabilities": 36961192, "equity": 90781123, "fixed_assets": 71613093, "liabilities": 65542448, "long_term_liabilities": 28581256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59007, "financing_cash_flow": -162020, "investing_cash_flow": -475852, "net_cash_flow": 31504323, "operating_cash_flow": 31652353, "quarter": 1 }, { "change_in_working_capital": 98598, "financing_cash_flow": 164360, "investing_cash_flow": -242895, "net_cash_flow": 30208483, "operating_cash_flow": 30415562, "quarter": 2 }, { "change_in_working_capital": 66397, "financing_cash_flow": -49817, "investing_cash_flow": -376251, "net_cash_flow": 30073303, "operating_cash_flow": 30739532, "quarter": 3 }, { "change_in_working_capital": 2245, "financing_cash_flow": 175702, "investing_cash_flow": -301125, "net_cash_flow": 29249938, "operating_cash_flow": 29366066, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7865715325441583, "current_ratio": 1.9272707540772414, "debt_to_equity_ratio": 0.7127061078721864, "profit_margin": 0.288162222123926, "quarter": 1, "return_on_assets": 0.22666020067734666, "return_on_equity": 0.316470942725024 }, { "asset_turnover_ratio": 0.7566842891351078, "current_ratio": 1.2226419046068848, "debt_to_equity_ratio": 0.7126993318634384, "profit_margin": 0.28376763209212624, "quarter": 2, "return_on_assets": 0.21472250896918335, "return_on_equity": 0.3027482366813466 }, { "asset_turnover_ratio": 0.7279326649347636, "current_ratio": 1.2992312591649016, "debt_to_equity_ratio": 0.7226803168934792, "profit_margin": 0.2654012787392337, "quarter": 3, "return_on_assets": 0.19319426010974441, "return_on_equity": 0.2789252013307919 }, { "asset_turnover_ratio": 0.7002735178673424, "current_ratio": 1.6399291180868842, "debt_to_equity_ratio": 0.7219832255214556, "profit_margin": 0.26023820997746466, "quarter": 4, "return_on_assets": 0.18223792678441927, "return_on_equity": 0.26543781574502 } ], "income_statement": [ { "depreciation": 4004390, "expenses": 60981414, "income_tax": 7316451, "marketing_expense": 9715714, "net_income": 34964414, "net_profit": 27647963, "operational_expense": 30561139, "product_revenue": 31186738, "quarter": 1, "rd_expense": 11543839, "revenue": 95945828, "salaries_expense": 18312669, "service_revenue": 64759090 }, { "depreciation": 3509962, "expenses": 60384087, "income_tax": 7525919, "marketing_expense": 9158107, "net_income": 34431519, "net_profit": 26905600, "operational_expense": 30488515, "product_revenue": 20945781, "quarter": 2, "rd_expense": 10666470, "revenue": 94815606, "salaries_expense": 23522444, "service_revenue": 73869825 }, { "depreciation": 5871778, "expenses": 59792612, "income_tax": 9038331, "marketing_expense": 7286633, "net_income": 33906085, "net_profit": 24867754, "operational_expense": 32613063, "product_revenue": 23319125, "quarter": 3, "rd_expense": 10783396, "revenue": 93698697, "salaries_expense": 24474759, "service_revenue": 70379572 }, { "depreciation": 5269323, "expenses": 59206930, "income_tax": 9291273, "marketing_expense": 6082103, "net_income": 33388016, "net_profit": 24096743, "operational_expense": 39379531, "product_revenue": 31560271, "quarter": 4, "rd_expense": 8433674, "revenue": 92594946, "salaries_expense": 29392926, "service_revenue": 61034675 } ], "market_conditions": { "gdp_growth": [ -0.018126938149615114, -0.01956221936780125, -0.013303571128295819, -0.019440310171772623 ], "inflation_rate": [ 0.024987089266256354, 0.026885653283833875, 0.019300386162750077, 0.028105896920520082 ], "interest_rate": [ 0.0495975338463242, 0.04734663385193461, 0.04606430230326238, 0.049654337434804886 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 58309, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 57472677, "net_revenue": 48647988, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 240832 }, { "average_project_size": 115722, "billable_hours_per_employee": 154, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 62443505, "net_revenue": 48819227, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 241679 }, { "average_project_size": 85505, "billable_hours_per_employee": 115, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 60006589, "net_revenue": 48991068, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 242530 }, { "average_project_size": 180527, "billable_hours_per_employee": 142, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 56928500, "net_revenue": 49163515, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 243384 } ], "balance_sheet": [ { "assets": 61679855, "current_assets": 30172096, "current_liabilities": 12684348, "equity": 42880176, "fixed_assets": 31507759, "liabilities": 29511764, "long_term_liabilities": 16827416, "quarter": 1 }, { "assets": 63776388, "current_assets": 28417526, "current_liabilities": 12959814, "equity": 44518365, "fixed_assets": 35358862, "liabilities": 29838495, "long_term_liabilities": 16878681, "quarter": 2 }, { "assets": 65944183, "current_assets": 32177957, "current_liabilities": 15596744, "equity": 46639562, "fixed_assets": 33766226, "liabilities": 30168843, "long_term_liabilities": 14572099, "quarter": 3 }, { "assets": 68185662, "current_assets": 26817479, "current_liabilities": 16452200, "equity": 48500033, "fixed_assets": 41368183, "liabilities": 30502848, "long_term_liabilities": 14050648, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50641, "financing_cash_flow": 105107, "investing_cash_flow": -113688, "net_cash_flow": 12925593, "operating_cash_flow": 13500178, "quarter": 1 }, { "change_in_working_capital": -90180, "financing_cash_flow": 59273, "investing_cash_flow": -416943, "net_cash_flow": 12237913, "operating_cash_flow": 12625022, "quarter": 2 }, { "change_in_working_capital": 81192, "financing_cash_flow": -67663, "investing_cash_flow": -167463, "net_cash_flow": 12553193, "operating_cash_flow": 12861998, "quarter": 3 }, { "change_in_working_capital": 12391, "financing_cash_flow": -40754, "investing_cash_flow": -174099, "net_cash_flow": 12696029, "operating_cash_flow": 12877459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7887176129061911, "current_ratio": 2.37868718202938, "debt_to_equity_ratio": 0.6882379400681564, "profit_margin": 0.22019584859295724, "quarter": 1, "return_on_assets": 0.17367234407409032, "return_on_equity": 0.2498143897543704 }, { "asset_turnover_ratio": 0.7654749434853538, "current_ratio": 2.1927418094117708, "debt_to_equity_ratio": 0.6702513670481833, "profit_margin": 0.2167275610488466, "quarter": 2, "return_on_assets": 0.16589951754558444, "return_on_equity": 0.2376653320489196 }, { "asset_turnover_ratio": 0.7429172031746909, "current_ratio": 2.063120161490116, "debt_to_equity_ratio": 0.6468509073905968, "profit_margin": 0.22175923986796942, "quarter": 3, "return_on_assets": 0.16474875426085725, "return_on_equity": 0.23294005205280444 }, { "asset_turnover_ratio": 0.7210242382042137, "current_ratio": 1.6300238873828423, "debt_to_equity_ratio": 0.6289242731030719, "profit_margin": 0.22002533789538847, "quarter": 4, "return_on_assets": 0.15864360164164718, "return_on_equity": 0.2230352915429975 } ], "income_statement": [ { "depreciation": 2788093, "expenses": 34156751, "income_tax": 3779152, "marketing_expense": 5347153, "net_income": 14491237, "net_profit": 10712085, "operational_expense": 23086560, "product_revenue": 10870200, "quarter": 1, "rd_expense": 5350367, "revenue": 48647988, "salaries_expense": 14333790, "service_revenue": 37777788 }, { "depreciation": 2044550, "expenses": 34347314, "income_tax": 3891441, "marketing_expense": 5892940, "net_income": 14471913, "net_profit": 10580472, "operational_expense": 20993340, "product_revenue": 18775465, "quarter": 2, "rd_expense": 5955764, "revenue": 48819227, "salaries_expense": 16522696, "service_revenue": 30043762 }, { "depreciation": 1997776, "expenses": 34538940, "income_tax": 3587906, "marketing_expense": 4753416, "net_income": 14452128, "net_profit": 10864222, "operational_expense": 21455894, "product_revenue": 16082167, "quarter": 3, "rd_expense": 5966044, "revenue": 48991068, "salaries_expense": 16895155, "service_revenue": 32908901 }, { "depreciation": 2060240, "expenses": 34731636, "income_tax": 3614660, "marketing_expense": 6363611, "net_income": 14431879, "net_profit": 10817219, "operational_expense": 18854327, "product_revenue": 17725477, "quarter": 4, "rd_expense": 5327347, "revenue": 49163515, "salaries_expense": 13843929, "service_revenue": 31438038 } ], "market_conditions": { "gdp_growth": [ -0.009685785040524005, -0.020512905663756655, -0.013351206910807078, -0.016772025884633744 ], "inflation_rate": [ 0.03587477161827447, 0.029154134477598237, 0.03024494995815677, 0.03728267937378731 ], "interest_rate": [ 0.04069593962143322, 0.04020976127070107, 0.04066637383443656, 0.03959810104850123 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 173806, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 64028418, "net_revenue": 54111389, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 267878 }, { "average_project_size": 69956, "billable_hours_per_employee": 93, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 70313883, "net_revenue": 54101506, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 267829 }, { "average_project_size": 105902, "billable_hours_per_employee": 96, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 66925412, "net_revenue": 54091626, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 267780 }, { "average_project_size": 146611, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 66998758, "net_revenue": 54081747, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 267731 } ], "balance_sheet": [ { "assets": 65326824, "current_assets": 25577391, "current_liabilities": 15136325, "equity": 46898235, "fixed_assets": 39749433, "liabilities": 28527575, "long_term_liabilities": 13391250, "quarter": 1 }, { "assets": 66927031, "current_assets": 32265611, "current_liabilities": 13021135, "equity": 47430501, "fixed_assets": 34661420, "liabilities": 29045715, "long_term_liabilities": 16024580, "quarter": 2 }, { "assets": 68566435, "current_assets": 25575762, "current_liabilities": 15741641, "equity": 47408699, "fixed_assets": 42990673, "liabilities": 29573267, "long_term_liabilities": 13831626, "quarter": 3 }, { "assets": 70245997, "current_assets": 31913459, "current_liabilities": 16945054, "equity": 48675505, "fixed_assets": 38332538, "liabilities": 30110400, "long_term_liabilities": 13165346, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19600, "financing_cash_flow": -72302, "investing_cash_flow": -173277, "net_cash_flow": 12476792, "operating_cash_flow": 12701595, "quarter": 1 }, { "change_in_working_capital": -98398, "financing_cash_flow": 43755, "investing_cash_flow": -468259, "net_cash_flow": 11568640, "operating_cash_flow": 11804048, "quarter": 2 }, { "change_in_working_capital": -82824, "financing_cash_flow": -149788, "investing_cash_flow": -424504, "net_cash_flow": 12295716, "operating_cash_flow": 12489058, "quarter": 3 }, { "change_in_working_capital": -56539, "financing_cash_flow": -177345, "investing_cash_flow": -416384, "net_cash_flow": 11588420, "operating_cash_flow": 12137172, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8283180734456033, "current_ratio": 1.6898019169118, "debt_to_equity_ratio": 0.6082867510898864, "profit_margin": 0.18663327973340327, "quarter": 1, "return_on_assets": 0.15459171870960695, "return_on_equity": 0.21533829578021432 }, { "asset_turnover_ratio": 0.8083655466503512, "current_ratio": 2.4779415158509606, "debt_to_equity_ratio": 0.6123847395160342, "profit_margin": 0.17650497566555726, "quarter": 2, "return_on_assets": 0.14268054114039513, "return_on_equity": 0.20133004709353586 }, { "asset_turnover_ratio": 0.7888936620374094, "current_ratio": 1.6247201927677044, "debt_to_equity_ratio": 0.6237941058032409, "profit_margin": 0.15557918336564702, "quarter": 3, "return_on_assets": 0.12273543170211489, "return_on_equity": 0.1775102708471287 }, { "asset_turnover_ratio": 0.7698908024609573, "current_ratio": 1.8833495012763015, "debt_to_equity_ratio": 0.618594506620938, "profit_margin": 0.15790739896031836, "quarter": 4, "return_on_assets": 0.12157145410008204, "return_on_equity": 0.1754456990225371 } ], "income_statement": [ { "depreciation": 2602609, "expenses": 41385094, "income_tax": 2627309, "marketing_expense": 6684639, "net_income": 12726295, "net_profit": 10098986, "operational_expense": 21703969, "product_revenue": 13041425, "quarter": 1, "rd_expense": 4724327, "revenue": 54111389, "salaries_expense": 18234203, "service_revenue": 41069964 }, { "depreciation": 2254863, "expenses": 41784036, "income_tax": 2768285, "marketing_expense": 6704561, "net_income": 12317470, "net_profit": 9549185, "operational_expense": 27513401, "product_revenue": 17588188, "quarter": 2, "rd_expense": 6996365, "revenue": 54101506, "salaries_expense": 18939869, "service_revenue": 36513318 }, { "depreciation": 4073527, "expenses": 42186824, "income_tax": 3489271, "marketing_expense": 6814679, "net_income": 11904802, "net_profit": 8415531, "operational_expense": 27080295, "product_revenue": 11125548, "quarter": 3, "rd_expense": 8200654, "revenue": 54091626, "salaries_expense": 20731698, "service_revenue": 42966078 }, { "depreciation": 3597264, "expenses": 42593494, "income_tax": 2948345, "marketing_expense": 6462269, "net_income": 11488253, "net_profit": 8539908, "operational_expense": 28137270, "product_revenue": 21310191, "quarter": 4, "rd_expense": 8025220, "revenue": 54081747, "salaries_expense": 16905565, "service_revenue": 32771556 } ], "market_conditions": { "gdp_growth": [ 0.0024937021028371698, 0.01810023810254427, 0.017697020102404287, 0.016869948198594525 ], "inflation_rate": [ 0.022212652385400822, 0.017538577948754023, 0.02114960137740035, 0.024032126368043253 ], "interest_rate": [ 0.056153073024647615, 0.052234815281269685, 0.05907452366304424, 0.05278175577467188 ], "year": 2014 }, "random_event": { "description": "Fernandez, Miller and Mooney New Ad Campaign Launch in 2014", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 168571, "billable_hours_per_employee": 85, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 51095259, "net_revenue": 41067973, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 203307 }, { "average_project_size": 142698, "billable_hours_per_employee": 87, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 52274309, "net_revenue": 40644268, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 201209 }, { "average_project_size": 150314, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 44604564, "net_revenue": 40224935, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 199133 }, { "average_project_size": 128464, "billable_hours_per_employee": 139, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 45070183, "net_revenue": 39809929, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 197079 } ], "balance_sheet": [ { "assets": 57008477, "current_assets": 20436869, "current_liabilities": 10016682, "equity": 45521519, "fixed_assets": 36571608, "liabilities": 22825914, "long_term_liabilities": 12809232, "quarter": 1 }, { "assets": 58877987, "current_assets": 22074105, "current_liabilities": 13707036, "equity": 47883556, "fixed_assets": 36803882, "liabilities": 23061347, "long_term_liabilities": 9354311, "quarter": 2 }, { "assets": 60808805, "current_assets": 26555565, "current_liabilities": 9616611, "equity": 49190536, "fixed_assets": 34253240, "liabilities": 23299208, "long_term_liabilities": 13682597, "quarter": 3 }, { "assets": 62802941, "current_assets": 26461946, "current_liabilities": 13000476, "equity": 50700542, "fixed_assets": 36340995, "liabilities": 23539523, "long_term_liabilities": 10539047, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71410, "financing_cash_flow": 175829, "investing_cash_flow": -276121, "net_cash_flow": 12718157, "operating_cash_flow": 12874088, "quarter": 1 }, { "change_in_working_capital": 34559, "financing_cash_flow": 10552, "investing_cash_flow": -488673, "net_cash_flow": 13227947, "operating_cash_flow": 13498174, "quarter": 2 }, { "change_in_working_capital": -2881, "financing_cash_flow": -112401, "investing_cash_flow": -454602, "net_cash_flow": 13627621, "operating_cash_flow": 13978476, "quarter": 3 }, { "change_in_working_capital": 47877, "financing_cash_flow": 190884, "investing_cash_flow": -439566, "net_cash_flow": 12848637, "operating_cash_flow": 13235269, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7203836194396143, "current_ratio": 2.040283299399941, "debt_to_equity_ratio": 0.5014312901113867, "profit_margin": 0.2761021587308436, "quarter": 1, "return_on_assets": 0.19889947244161602, "return_on_equity": 0.24909001828344085 }, { "asset_turnover_ratio": 0.690313478278393, "current_ratio": 1.6104214652970927, "debt_to_equity_ratio": 0.48161308237007294, "profit_margin": 0.29689096627352224, "quarter": 2, "return_on_assets": 0.20494783559770818, "return_on_equity": 0.25200542749999605 }, { "asset_turnover_ratio": 0.6614985280503375, "current_ratio": 2.7614265566112635, "debt_to_equity_ratio": 0.4736522488797439, "profit_margin": 0.29039050032026154, "quarter": 3, "return_on_assets": 0.19209288852165407, "return_on_equity": 0.23746313721810228 }, { "asset_turnover_ratio": 0.6338863812126251, "current_ratio": 2.035459778549647, "debt_to_equity_ratio": 0.4642854311103814, "profit_margin": 0.2872932528967836, "quarter": 4, "return_on_assets": 0.18211128042554567, "return_on_equity": 0.22558188825673697 } ], "income_statement": [ { "depreciation": 1535132, "expenses": 25647551, "income_tax": 4081466, "marketing_expense": 4344085, "net_income": 15420422, "net_profit": 11338956, "operational_expense": 16194085, "product_revenue": 12622310, "quarter": 1, "rd_expense": 5063743, "revenue": 41067973, "salaries_expense": 10784488, "service_revenue": 28445663 }, { "depreciation": 1431258, "expenses": 25260858, "income_tax": 3316494, "marketing_expense": 3937822, "net_income": 15383410, "net_profit": 12066916, "operational_expense": 15264001, "product_revenue": 12124063, "quarter": 2, "rd_expense": 5024395, "revenue": 40644268, "salaries_expense": 7785529, "service_revenue": 28520205 }, { "depreciation": 2297537, "expenses": 24879995, "income_tax": 3664001, "marketing_expense": 3269521, "net_income": 15344940, "net_profit": 11680939, "operational_expense": 16046855, "product_revenue": 15101776, "quarter": 3, "rd_expense": 4070399, "revenue": 40224935, "salaries_expense": 8609316, "service_revenue": 25123159 }, { "depreciation": 1798145, "expenses": 24504875, "income_tax": 3867930, "marketing_expense": 3593301, "net_income": 15305054, "net_profit": 11437124, "operational_expense": 12456393, "product_revenue": 10823681, "quarter": 4, "rd_expense": 2601323, "revenue": 39809929, "salaries_expense": 9177127, "service_revenue": 28986248 } ], "market_conditions": { "gdp_growth": [ 0.008118128899219703, 0.012442251014558066, -0.0003337674648539717, 0.003870215299325551 ], "inflation_rate": [ 0.02821918124993905, 0.028401841616194162, 0.03289476459836061, 0.03363692528548209 ], "interest_rate": [ 0.05446669794065645, 0.054427231220129844, 0.05131781527575048, 0.053769803629297175 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 79094, "billable_hours_per_employee": 87, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 97972511, "net_revenue": 87743376, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 434373 }, { "average_project_size": 166639, "billable_hours_per_employee": 114, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 111603878, "net_revenue": 87212912, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 431747 }, { "average_project_size": 144009, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 112037862, "net_revenue": 86685656, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 429137 }, { "average_project_size": 177237, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 110994714, "net_revenue": 86161588, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 426543 } ], "balance_sheet": [ { "assets": 88613681, "current_assets": 30310810, "current_liabilities": 20532255, "equity": 74088561, "fixed_assets": 58302871, "liabilities": 35804246, "long_term_liabilities": 15271991, "quarter": 1 }, { "assets": 90736919, "current_assets": 31800641, "current_liabilities": 20423707, "equity": 76825578, "fixed_assets": 58936278, "liabilities": 36316353, "long_term_liabilities": 15892646, "quarter": 2 }, { "assets": 92911031, "current_assets": 39052808, "current_liabilities": 14998714, "equity": 76608445, "fixed_assets": 53858223, "liabilities": 36835785, "long_term_liabilities": 21837071, "quarter": 3 }, { "assets": 95137236, "current_assets": 44075389, "current_liabilities": 21686293, "equity": 78391504, "fixed_assets": 51061847, "liabilities": 37362646, "long_term_liabilities": 15676353, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78928, "financing_cash_flow": -140294, "investing_cash_flow": -244132, "net_cash_flow": 25907284, "operating_cash_flow": 26074738, "quarter": 1 }, { "change_in_working_capital": -55703, "financing_cash_flow": -148907, "investing_cash_flow": -137685, "net_cash_flow": 25571433, "operating_cash_flow": 25612053, "quarter": 2 }, { "change_in_working_capital": -6852, "financing_cash_flow": -168802, "investing_cash_flow": -370693, "net_cash_flow": 26195848, "operating_cash_flow": 26165594, "quarter": 3 }, { "change_in_working_capital": 80408, "financing_cash_flow": 90378, "investing_cash_flow": -179005, "net_cash_flow": 24397686, "operating_cash_flow": 24625721, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9901786610128519, "current_ratio": 1.4762533389537584, "debt_to_equity_ratio": 0.4832628076012976, "profit_margin": 0.24251546920191447, "quarter": 1, "return_on_assets": 0.24013364256925518, "return_on_equity": 0.2872120299380629 }, { "asset_turnover_ratio": 0.9611623687597327, "current_ratio": 1.5570454961971398, "debt_to_equity_ratio": 0.4727117445182124, "profit_margin": 0.25690017092881845, "quarter": 2, "return_on_assets": 0.24692277682472336, "return_on_equity": 0.2916347990248768 }, { "asset_turnover_ratio": 0.9329963844659092, "current_ratio": 2.6037437609651066, "debt_to_equity_ratio": 0.480831910894419, "profit_margin": 0.2368696269657347, "quarter": 3, "return_on_assets": 0.22099850554881906, "return_on_equity": 0.2680278786496711 }, { "asset_turnover_ratio": 0.9056557833990468, "current_ratio": 2.032407705641531, "debt_to_equity_ratio": 0.4766160118576115, "profit_margin": 0.23928196402322577, "quarter": 4, "return_on_assets": 0.21670709458071705, "return_on_equity": 0.26299934237771483 } ], "income_statement": [ { "depreciation": 4795612, "expenses": 57845395, "income_tax": 8618855, "marketing_expense": 10281645, "net_income": 29897981, "net_profit": 21279126, "operational_expense": 34181869, "product_revenue": 22508859, "quarter": 1, "rd_expense": 8892399, "revenue": 87743376, "salaries_expense": 18585877, "service_revenue": 65234517 }, { "depreciation": 3207041, "expenses": 57624419, "income_tax": 7183481, "marketing_expense": 6005822, "net_income": 29588493, "net_profit": 22405012, "operational_expense": 29672816, "product_revenue": 31040197, "quarter": 2, "rd_expense": 7742921, "revenue": 87212912, "salaries_expense": 23157828, "service_revenue": 56172715 }, { "depreciation": 5632395, "expenses": 57404287, "income_tax": 8748170, "marketing_expense": 9257161, "net_income": 29281369, "net_profit": 20533199, "operational_expense": 31994553, "product_revenue": 20841813, "quarter": 3, "rd_expense": 7182249, "revenue": 86685656, "salaries_expense": 24031908, "service_revenue": 65843843 }, { "depreciation": 4008807, "expenses": 57184997, "income_tax": 8359677, "marketing_expense": 5915087, "net_income": 28976591, "net_profit": 20616914, "operational_expense": 37348312, "product_revenue": 25171621, "quarter": 4, "rd_expense": 7664488, "revenue": 86161588, "salaries_expense": 27849880, "service_revenue": 60989967 } ], "market_conditions": { "gdp_growth": [ -0.008211224915138883, 0.009908466446152052, 0.0055499133020242945, -0.0074595388451332385 ], "inflation_rate": [ 0.03346792360034259, 0.030341577363245713, 0.03263633338557914, 0.03166748123248313 ], "interest_rate": [ 0.0409271669114784, 0.04160942629722393, 0.04433758224422672, 0.04096874990191701 ], "year": 2016 }, "random_event": { "description": "Fernandez, Miller and Mooney Introduction of New Service in 2016", "impact": 0.1, "type": "Introduction of New Service" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 159000, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 92562080, "net_revenue": 71216944, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 352559 }, { "average_project_size": 54247, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 86869723, "net_revenue": 69698237, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 345041 }, { "average_project_size": 96153, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 79952906, "net_revenue": 68211917, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 337683 }, { "average_project_size": 124938, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 80548835, "net_revenue": 66757293, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 330482 } ], "balance_sheet": [ { "assets": 78198334, "current_assets": 36048242, "current_liabilities": 17450364, "equity": 66220229, "fixed_assets": 42150092, "liabilities": 32517604, "long_term_liabilities": 15067240, "quarter": 1 }, { "assets": 79924693, "current_assets": 35401895, "current_liabilities": 17945662, "equity": 67365556, "fixed_assets": 44522798, "liabilities": 33364427, "long_term_liabilities": 15418765, "quarter": 2 }, { "assets": 81689165, "current_assets": 25687941, "current_liabilities": 14280461, "equity": 65936101, "fixed_assets": 56001224, "liabilities": 34233302, "long_term_liabilities": 19952841, "quarter": 3 }, { "assets": 83492591, "current_assets": 34508768, "current_liabilities": 16862629, "equity": 66331922, "fixed_assets": 48983823, "liabilities": 35124805, "long_term_liabilities": 18262176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49457, "financing_cash_flow": -161402, "investing_cash_flow": -302743, "net_cash_flow": 23937006, "operating_cash_flow": 24250142, "quarter": 1 }, { "change_in_working_capital": 4382, "financing_cash_flow": 8442, "investing_cash_flow": -456529, "net_cash_flow": 24135230, "operating_cash_flow": 24696222, "quarter": 2 }, { "change_in_working_capital": -40415, "financing_cash_flow": 178400, "investing_cash_flow": -166766, "net_cash_flow": 22260835, "operating_cash_flow": 22687337, "quarter": 3 }, { "change_in_working_capital": 57771, "financing_cash_flow": -87590, "investing_cash_flow": -219908, "net_cash_flow": 20306400, "operating_cash_flow": 20468263, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9107220110341481, "current_ratio": 2.065758742912182, "debt_to_equity_ratio": 0.49105242447893077, "profit_margin": 0.28840747505256614, "quarter": 1, "return_on_assets": 0.26265903567715393, "return_on_equity": 0.31016955559002973 }, { "asset_turnover_ratio": 0.8720488547888448, "current_ratio": 1.9727271693850024, "debt_to_equity_ratio": 0.49527427636758464, "profit_margin": 0.2985052548746678, "quarter": 2, "return_on_assets": 0.26031116566190626, "return_on_equity": 0.30884165789413215 }, { "asset_turnover_ratio": 0.8350179243477394, "current_ratio": 1.798817349103786, "debt_to_equity_ratio": 0.5191890554766045, "profit_margin": 0.270923891495382, "quarter": 3, "return_on_assets": 0.226226305532686, "return_on_equity": 0.2802749589333467 }, { "asset_turnover_ratio": 0.7995594842660949, "current_ratio": 2.046464285017479, "debt_to_equity_ratio": 0.5295309398693437, "profit_margin": 0.2690962319277985, "quarter": 4, "return_on_assets": 0.21515844441814005, "return_on_equity": 0.27082188271282115 } ], "income_statement": [ { "depreciation": 3710643, "expenses": 44395041, "income_tax": 6282404, "marketing_expense": 7626173, "net_income": 26821903, "net_profit": 20539499, "operational_expense": 27755472, "product_revenue": 22767765, "quarter": 1, "rd_expense": 7449627, "revenue": 71216944, "salaries_expense": 17007349, "service_revenue": 48449179 }, { "depreciation": 3890932, "expenses": 43573386, "income_tax": 5319561, "marketing_expense": 6173551, "net_income": 26124851, "net_profit": 20805290, "operational_expense": 24699494, "product_revenue": 23554168, "quarter": 2, "rd_expense": 8611344, "revenue": 69698237, "salaries_expense": 13278861, "service_revenue": 46144069 }, { "depreciation": 4207099, "expenses": 42766938, "income_tax": 6964741, "marketing_expense": 4304864, "net_income": 25444979, "net_profit": 18480238, "operational_expense": 26164670, "product_revenue": 21315769, "quarter": 3, "rd_expense": 7750861, "revenue": 68211917, "salaries_expense": 16725543, "service_revenue": 46896148 }, { "depreciation": 2504127, "expenses": 41975416, "income_tax": 6817741, "marketing_expense": 4459885, "net_income": 24781877, "net_profit": 17964136, "operational_expense": 28203463, "product_revenue": 24289422, "quarter": 4, "rd_expense": 7419303, "revenue": 66757293, "salaries_expense": 19971607, "service_revenue": 42467871 } ], "market_conditions": { "gdp_growth": [ -0.011443073787846798, -0.010692645243193936, -0.010718701131570795, -0.015587662772499249 ], "inflation_rate": [ 0.018695592651248632, 0.02589372641366435, 0.021273619777035502, 0.02503246334941013 ], "interest_rate": [ 0.05319125031067318, 0.052381741815038324, 0.05451987237220167, 0.05339530956257145 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "East Monicaview", "name": "Mathis and Sons", "num_employees": 892, "region": "Europe", "revenue_size": "Small", "website": "www.mathisandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 101184, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 2597615, "net_revenue": 2348961, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2633 }, { "average_project_size": 154554, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 2690451, "net_revenue": 2311742, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2592 }, { "average_project_size": 146130, "billable_hours_per_employee": 135, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 2687044, "net_revenue": 2275113, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2551 }, { "average_project_size": 165319, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 2745988, "net_revenue": 2239064, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2510 } ], "balance_sheet": [ { "assets": 2654257, "current_assets": 1198678, "current_liabilities": 507623, "equity": 2029859, "fixed_assets": 1455579, "liabilities": 1170747, "long_term_liabilities": 663124, "quarter": 1 }, { "assets": 2711876, "current_assets": 1153368, "current_liabilities": 476329, "equity": 2101932, "fixed_assets": 1558508, "liabilities": 1183888, "long_term_liabilities": 707559, "quarter": 2 }, { "assets": 2770747, "current_assets": 1129124, "current_liabilities": 637086, "equity": 2133179, "fixed_assets": 1641623, "liabilities": 1197177, "long_term_liabilities": 560091, "quarter": 3 }, { "assets": 2830895, "current_assets": 1194730, "current_liabilities": 547235, "equity": 2157029, "fixed_assets": 1636165, "liabilities": 1210614, "long_term_liabilities": 663379, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55902, "financing_cash_flow": 144977, "investing_cash_flow": -187926, "net_cash_flow": 634233, "operating_cash_flow": 686733, "quarter": 1 }, { "change_in_working_capital": -40985, "financing_cash_flow": 175072, "investing_cash_flow": -421996, "net_cash_flow": 248060, "operating_cash_flow": 714318, "quarter": 2 }, { "change_in_working_capital": 47891, "financing_cash_flow": -45995, "investing_cash_flow": -349541, "net_cash_flow": 645374, "operating_cash_flow": 706525, "quarter": 3 }, { "change_in_working_capital": -96013, "financing_cash_flow": 37101, "investing_cash_flow": -450583, "net_cash_flow": 529067, "operating_cash_flow": 656495, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8849787341617635, "current_ratio": 2.3613547849486727, "debt_to_equity_ratio": 0.5767627209574655, "profit_margin": 0.23259177142574952, "quarter": 1, "return_on_assets": 0.20583877145280205, "return_on_equity": 0.2691561335048395 }, { "asset_turnover_ratio": 0.8524512182710419, "current_ratio": 2.4213684239254802, "debt_to_equity_ratio": 0.5632380115056054, "profit_margin": 0.24827337998790522, "quarter": 2, "return_on_assets": 0.21164094523495913, "return_on_equity": 0.27305545564747097 }, { "asset_turnover_ratio": 0.8211189978731367, "current_ratio": 1.7723258712324552, "debt_to_equity_ratio": 0.5612173193154443, "profit_margin": 0.24596976062287895, "quarter": 3, "return_on_assets": 0.2019704433497537, "return_on_equity": 0.26233569709808696 }, { "asset_turnover_ratio": 0.7909385547680151, "current_ratio": 2.183211965608925, "debt_to_equity_ratio": 0.5612414112188571, "profit_margin": 0.23971981149265945, "quarter": 4, "return_on_assets": 0.18960364125126505, "return_on_equity": 0.24883671012304423 } ], "income_statement": [ { "depreciation": 140384, "expenses": 1633526, "income_tax": 169086, "marketing_expense": 239592, "net_income": 715435, "net_profit": 546349, "operational_expense": 1119031, "product_revenue": 549543, "quarter": 1, "rd_expense": 170929, "revenue": 2348961, "salaries_expense": 641043, "service_revenue": 1799418 }, { "depreciation": 140374, "expenses": 1589812, "income_tax": 147986, "marketing_expense": 272021, "net_income": 721930, "net_profit": 573944, "operational_expense": 1028038, "product_revenue": 805977, "quarter": 2, "rd_expense": 315656, "revenue": 2311742, "salaries_expense": 541590, "service_revenue": 1505765 }, { "depreciation": 146916, "expenses": 1547268, "income_tax": 168236, "marketing_expense": 211646, "net_income": 727845, "net_profit": 559609, "operational_expense": 1035405, "product_revenue": 603585, "quarter": 3, "rd_expense": 155946, "revenue": 2275113, "salaries_expense": 602270, "service_revenue": 1671528 }, { "depreciation": 119747, "expenses": 1505862, "income_tax": 196454, "marketing_expense": 215175, "net_income": 733202, "net_profit": 536748, "operational_expense": 886754, "product_revenue": 575959, "quarter": 4, "rd_expense": 278956, "revenue": 2239064, "salaries_expense": 623102, "service_revenue": 1663105 } ], "market_conditions": { "gdp_growth": [ 0.022147614025743036, 0.017985162115952517, 0.018699823566856677, 0.022493766314028097 ], "inflation_rate": [ 0.012591718952331774, 0.015954803765862113, 0.015665318013490092, 0.010106914299559271 ], "interest_rate": [ 0.03811915373998831, 0.037130940160087944, 0.03287230194714258, 0.03797291953250382 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 75086, "billable_hours_per_employee": 99, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 2581152, "net_revenue": 2044688, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2292 }, { "average_project_size": 67667, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 2495766, "net_revenue": 2054557, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2303 }, { "average_project_size": 181119, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 2300979, "net_revenue": 2064474, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2314 }, { "average_project_size": 66264, "billable_hours_per_employee": 115, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 2362464, "net_revenue": 2074439, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2326 } ], "balance_sheet": [ { "assets": 2903175, "current_assets": 1106499, "current_liabilities": 708682, "equity": 1834667, "fixed_assets": 1796676, "liabilities": 1456211, "long_term_liabilities": 747529, "quarter": 1 }, { "assets": 2971231, "current_assets": 940214, "current_liabilities": 605871, "equity": 1851632, "fixed_assets": 2031017, "liabilities": 1492902, "long_term_liabilities": 887031, "quarter": 2 }, { "assets": 3040883, "current_assets": 961801, "current_liabilities": 744106, "equity": 1869938, "fixed_assets": 2079082, "liabilities": 1530518, "long_term_liabilities": 786412, "quarter": 3 }, { "assets": 3112167, "current_assets": 965936, "current_liabilities": 915547, "equity": 1900819, "fixed_assets": 2146231, "liabilities": 1569082, "long_term_liabilities": 653535, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17358, "financing_cash_flow": -25311, "investing_cash_flow": -408035, "net_cash_flow": 122636, "operating_cash_flow": 484859, "quarter": 1 }, { "change_in_working_capital": -33715, "financing_cash_flow": -136910, "investing_cash_flow": -494464, "net_cash_flow": 283412, "operating_cash_flow": 526911, "quarter": 2 }, { "change_in_working_capital": -69814, "financing_cash_flow": -157739, "investing_cash_flow": -164377, "net_cash_flow": 192745, "operating_cash_flow": 501163, "quarter": 3 }, { "change_in_working_capital": 65548, "financing_cash_flow": 13850, "investing_cash_flow": -317310, "net_cash_flow": 112575, "operating_cash_flow": 441225, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.704293747362801, "current_ratio": 1.561347684857242, "debt_to_equity_ratio": 0.793719514222472, "profit_margin": 0.18961474806914308, "quarter": 1, "return_on_assets": 0.1335444814728702, "return_on_equity": 0.21132063747808186 }, { "asset_turnover_ratio": 0.6914834289222211, "current_ratio": 1.5518385927037273, "debt_to_equity_ratio": 0.8062627995195589, "profit_margin": 0.18169512941232588, "quarter": 2, "return_on_assets": 0.12563917110450182, "return_on_equity": 0.20160755484891166 }, { "asset_turnover_ratio": 0.6789060940522867, "current_ratio": 1.292559124640844, "debt_to_equity_ratio": 0.818485960497086, "profit_margin": 0.17417172606678505, "quarter": 3, "return_on_assets": 0.1182462462383459, "return_on_equity": 0.19229140217483146 }, { "asset_turnover_ratio": 0.6665577393501055, "current_ratio": 1.0550370434286824, "debt_to_equity_ratio": 0.8254768076287117, "profit_margin": 0.17244855115045563, "quarter": 4, "return_on_assets": 0.11494691640904875, "return_on_equity": 0.18819992855711143 } ], "income_statement": [ { "depreciation": 97156, "expenses": 1546770, "income_tax": 110215, "marketing_expense": 289813, "net_income": 497918, "net_profit": 387703, "operational_expense": 937906, "product_revenue": 803696, "quarter": 1, "rd_expense": 175567, "revenue": 2044688, "salaries_expense": 539464, "service_revenue": 1240992 }, { "depreciation": 153608, "expenses": 1555021, "income_tax": 126233, "marketing_expense": 270540, "net_income": 499536, "net_profit": 373303, "operational_expense": 1086405, "product_revenue": 769630, "quarter": 2, "rd_expense": 235669, "revenue": 2054557, "salaries_expense": 666444, "service_revenue": 1284927 }, { "depreciation": 141590, "expenses": 1563316, "income_tax": 141585, "marketing_expense": 177734, "net_income": 501158, "net_profit": 359573, "operational_expense": 982820, "product_revenue": 615759, "quarter": 3, "rd_expense": 299926, "revenue": 2064474, "salaries_expense": 760542, "service_revenue": 1448715 }, { "depreciation": 83491, "expenses": 1571656, "income_tax": 145049, "marketing_expense": 197633, "net_income": 502783, "net_profit": 357734, "operational_expense": 1005685, "product_revenue": 432432, "quarter": 4, "rd_expense": 211650, "revenue": 2074439, "salaries_expense": 605363, "service_revenue": 1642007 } ], "market_conditions": { "gdp_growth": [ 0.016947101879571082, 0.018906346625973694, 0.012825584653657384, 0.011151527407787512 ], "inflation_rate": [ 0.0177839486239678, 0.01173624538962862, 0.010644599295477354, 0.016890094485746777 ], "interest_rate": [ 0.030251410778245957, 0.027576303679022453, 0.03403258798123543, 0.02708229131960356 ], "year": 2011 }, "random_event": { "description": "Mathis and Sons New Ad Campaign Launch in 2011", "impact": -0.07, "type": "New Ad Campaign Launch" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 113055, "billable_hours_per_employee": 113, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 3313032, "net_revenue": 2634780, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2954 }, { "average_project_size": 97617, "billable_hours_per_employee": 82, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 3329377, "net_revenue": 2641254, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 2961 }, { "average_project_size": 97410, "billable_hours_per_employee": 139, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 3064727, "net_revenue": 2647745, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2968 }, { "average_project_size": 98681, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 3312517, "net_revenue": 2654252, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 2976 } ], "balance_sheet": [ { "assets": 3423745, "current_assets": 1171243, "current_liabilities": 694171, "equity": 2406406, "fixed_assets": 2252502, "liabilities": 1643663, "long_term_liabilities": 949492, "quarter": 1 }, { "assets": 3518700, "current_assets": 1135576, "current_liabilities": 928384, "equity": 2503149, "fixed_assets": 2383124, "liabilities": 1675895, "long_term_liabilities": 747511, "quarter": 2 }, { "assets": 3616288, "current_assets": 1270191, "current_liabilities": 721560, "equity": 2573138, "fixed_assets": 2346097, "liabilities": 1708758, "long_term_liabilities": 987198, "quarter": 3 }, { "assets": 3716584, "current_assets": 1592860, "current_liabilities": 713491, "equity": 2678703, "fixed_assets": 2123724, "liabilities": 1742265, "long_term_liabilities": 1028774, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87112, "financing_cash_flow": -52382, "investing_cash_flow": -296523, "net_cash_flow": 271738, "operating_cash_flow": 781130, "quarter": 1 }, { "change_in_working_capital": -79541, "financing_cash_flow": 61556, "investing_cash_flow": -154655, "net_cash_flow": 157831, "operating_cash_flow": 750155, "quarter": 2 }, { "change_in_working_capital": 11271, "financing_cash_flow": 163827, "investing_cash_flow": -217064, "net_cash_flow": 418196, "operating_cash_flow": 829588, "quarter": 3 }, { "change_in_working_capital": 50169, "financing_cash_flow": 194164, "investing_cash_flow": -373086, "net_cash_flow": 778828, "operating_cash_flow": 870628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7695608171753445, "current_ratio": 1.6872542932505104, "debt_to_equity_ratio": 0.6830364452216293, "profit_margin": 0.23771396473329842, "quarter": 1, "return_on_assets": 0.18293535295414817, "return_on_equity": 0.2602736196635148 }, { "asset_turnover_ratio": 0.7506334725893086, "current_ratio": 1.2231748931476631, "debt_to_equity_ratio": 0.6695146793099412, "profit_margin": 0.25001154754521904, "quarter": 2, "return_on_assets": 0.1876670361212948, "return_on_equity": 0.2638053108304779 }, { "asset_turnover_ratio": 0.7321720504561584, "current_ratio": 1.760340096457675, "debt_to_equity_ratio": 0.6640755373400106, "profit_margin": 0.251386746080155, "quarter": 3, "return_on_assets": 0.18405834933500873, "return_on_equity": 0.2586755937691643 }, { "asset_turnover_ratio": 0.7141644047329483, "current_ratio": 2.2324878659997114, "debt_to_equity_ratio": 0.6504136516814294, "profit_margin": 0.26537947414186747, "quarter": 4, "return_on_assets": 0.18952457417886964, "return_on_equity": 0.262957110213413 } ], "income_statement": [ { "depreciation": 154806, "expenses": 1774244, "income_tax": 234212, "marketing_expense": 340575, "net_income": 860536, "net_profit": 626324, "operational_expense": 1043176, "product_revenue": 718253, "quarter": 1, "rd_expense": 274128, "revenue": 2634780, "salaries_expense": 735090, "service_revenue": 1916527 }, { "depreciation": 89811, "expenses": 1759565, "income_tax": 221345, "marketing_expense": 198614, "net_income": 881689, "net_profit": 660344, "operational_expense": 907455, "product_revenue": 640358, "quarter": 2, "rd_expense": 189814, "revenue": 2641254, "salaries_expense": 734147, "service_revenue": 2000896 }, { "depreciation": 163980, "expenses": 1745008, "income_tax": 237129, "marketing_expense": 194587, "net_income": 902737, "net_profit": 665608, "operational_expense": 924334, "product_revenue": 564828, "quarter": 3, "rd_expense": 313733, "revenue": 2647745, "salaries_expense": 825296, "service_revenue": 2082917 }, { "depreciation": 166244, "expenses": 1730571, "income_tax": 219297, "marketing_expense": 206159, "net_income": 923681, "net_profit": 704384, "operational_expense": 1031090, "product_revenue": 802359, "quarter": 4, "rd_expense": 196627, "revenue": 2654252, "salaries_expense": 555093, "service_revenue": 1851893 } ], "market_conditions": { "gdp_growth": [ 0.027869385637811835, 0.02143826556464287, 0.020342194458604867, 0.03518273992556139 ], "inflation_rate": [ 0.016475907739963807, 0.012923924933131381, 0.014937748410393227, 0.015911876630858704 ], "interest_rate": [ 0.0323759973373876, 0.03273216756945398, 0.036139831918857036, 0.03284764638859129 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 174583, "billable_hours_per_employee": 155, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 2368872, "net_revenue": 2003511, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2246 }, { "average_project_size": 69427, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 2446408, "net_revenue": 1970591, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2209 }, { "average_project_size": 172631, "billable_hours_per_employee": 142, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 2295123, "net_revenue": 1938213, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2173 }, { "average_project_size": 54061, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 2134594, "net_revenue": 1906367, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2137 } ], "balance_sheet": [ { "assets": 2758605, "current_assets": 1194308, "current_liabilities": 531698, "equity": 1951156, "fixed_assets": 1564297, "liabilities": 1244418, "long_term_liabilities": 712720, "quarter": 1 }, { "assets": 2840485, "current_assets": 1136681, "current_liabilities": 628339, "equity": 1994195, "fixed_assets": 1703804, "liabilities": 1258000, "long_term_liabilities": 629661, "quarter": 2 }, { "assets": 2924796, "current_assets": 888362, "current_liabilities": 704804, "equity": 2028363, "fixed_assets": 2036434, "liabilities": 1271730, "long_term_liabilities": 566926, "quarter": 3 }, { "assets": 3011608, "current_assets": 1075107, "current_liabilities": 662803, "equity": 2109043, "fixed_assets": 1936501, "liabilities": 1285610, "long_term_liabilities": 622807, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30803, "financing_cash_flow": -164793, "investing_cash_flow": -308789, "net_cash_flow": 581155, "operating_cash_flow": 571115, "quarter": 1 }, { "change_in_working_capital": 56790, "financing_cash_flow": 121972, "investing_cash_flow": -308309, "net_cash_flow": -19749, "operating_cash_flow": 543305, "quarter": 2 }, { "change_in_working_capital": 37315, "financing_cash_flow": 151825, "investing_cash_flow": -349669, "net_cash_flow": 160210, "operating_cash_flow": 446030, "quarter": 3 }, { "change_in_working_capital": 25353, "financing_cash_flow": -27429, "investing_cash_flow": -141149, "net_cash_flow": 122032, "operating_cash_flow": 489134, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7262768681996878, "current_ratio": 2.2462149566107077, "debt_to_equity_ratio": 0.6377849849012586, "profit_margin": 0.21810162260152302, "quarter": 1, "return_on_assets": 0.1584021634123044, "return_on_equity": 0.2239539021995166 }, { "asset_turnover_ratio": 0.6937515952381371, "current_ratio": 1.8090250644954395, "debt_to_equity_ratio": 0.6308309869395922, "profit_margin": 0.2089271695648666, "quarter": 2, "return_on_assets": 0.14494355717421498, "return_on_equity": 0.20645423341247973 }, { "asset_turnover_ratio": 0.6626831409780375, "current_ratio": 1.2604383630058853, "debt_to_equity_ratio": 0.6269735742566789, "profit_margin": 0.1936304214242707, "quarter": 3, "return_on_assets": 0.12831561585833678, "return_on_equity": 0.1850245740037656 }, { "asset_turnover_ratio": 0.6330063540806108, "current_ratio": 1.622061155426273, "debt_to_equity_ratio": 0.6095703122221785, "profit_margin": 0.20092930689631114, "quarter": 4, "return_on_assets": 0.12718952798637803, "return_on_equity": 0.18162028939191852 } ], "income_statement": [ { "depreciation": 134146, "expenses": 1443619, "income_tax": 122923, "marketing_expense": 255940, "net_income": 559892, "net_profit": 436969, "operational_expense": 815383, "product_revenue": 405956, "quarter": 1, "rd_expense": 246880, "revenue": 2003511, "salaries_expense": 676706, "service_revenue": 1597555 }, { "depreciation": 131595, "expenses": 1427840, "income_tax": 131041, "marketing_expense": 280918, "net_income": 542751, "net_profit": 411710, "operational_expense": 762241, "product_revenue": 551450, "quarter": 2, "rd_expense": 229377, "revenue": 1970591, "salaries_expense": 659843, "service_revenue": 1419141 }, { "depreciation": 70733, "expenses": 1412235, "income_tax": 150681, "marketing_expense": 195698, "net_income": 525978, "net_profit": 375297, "operational_expense": 854915, "product_revenue": 771956, "quarter": 3, "rd_expense": 231460, "revenue": 1938213, "salaries_expense": 683129, "service_revenue": 1166257 }, { "depreciation": 106089, "expenses": 1396799, "income_tax": 126523, "marketing_expense": 193267, "net_income": 509568, "net_profit": 383045, "operational_expense": 930152, "product_revenue": 558778, "quarter": 4, "rd_expense": 263042, "revenue": 1906367, "salaries_expense": 599352, "service_revenue": 1347589 } ], "market_conditions": { "gdp_growth": [ 0.008676687170959482, 0.010522988499478603, 0.00906937312768305, 0.014623831953600609 ], "inflation_rate": [ 0.020166131089733426, 0.016030418412523183, 0.014999015925119442, 0.013038066704011655 ], "interest_rate": [ 0.01904316465551243, 0.01819923657172788, 0.019219663855368323, 0.021863112948758676 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 182896, "billable_hours_per_employee": 128, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 2352990, "net_revenue": 1929220, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 2163 }, { "average_project_size": 146726, "billable_hours_per_employee": 153, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 2510003, "net_revenue": 1935051, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 2169 }, { "average_project_size": 135224, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 2188972, "net_revenue": 1940901, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 2176 }, { "average_project_size": 185103, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 2321520, "net_revenue": 1946768, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 2182 } ], "balance_sheet": [ { "assets": 2660217, "current_assets": 1104390, "current_liabilities": 820742, "equity": 1636994, "fixed_assets": 1555827, "liabilities": 1578607, "long_term_liabilities": 757865, "quarter": 1 }, { "assets": 2734130, "current_assets": 1328461, "current_liabilities": 658757, "equity": 1704762, "fixed_assets": 1405669, "liabilities": 1604993, "long_term_liabilities": 946236, "quarter": 2 }, { "assets": 2810096, "current_assets": 1042248, "current_liabilities": 791321, "equity": 1774028, "fixed_assets": 1767848, "liabilities": 1631819, "long_term_liabilities": 840498, "quarter": 3 }, { "assets": 2888174, "current_assets": 1209867, "current_liabilities": 923065, "equity": 1819616, "fixed_assets": 1678307, "liabilities": 1659095, "long_term_liabilities": 736030, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39947, "financing_cash_flow": 96928, "investing_cash_flow": -407824, "net_cash_flow": 166612, "operating_cash_flow": 645659, "quarter": 1 }, { "change_in_working_capital": -9758, "financing_cash_flow": -64794, "investing_cash_flow": -436242, "net_cash_flow": 386216, "operating_cash_flow": 672627, "quarter": 2 }, { "change_in_working_capital": -50549, "financing_cash_flow": 115582, "investing_cash_flow": -299020, "net_cash_flow": 74073, "operating_cash_flow": 705326, "quarter": 3 }, { "change_in_working_capital": 74671, "financing_cash_flow": 124624, "investing_cash_flow": -493549, "net_cash_flow": 595343, "operating_cash_flow": 661448, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7252115146997407, "current_ratio": 1.345599469748106, "debt_to_equity_ratio": 0.9643327953553892, "profit_margin": 0.28788007588559106, "quarter": 1, "return_on_assets": 0.20877394588486578, "return_on_equity": 0.33927063874394164 }, { "asset_turnover_ratio": 0.7077392077187259, "current_ratio": 2.0166176602297963, "debt_to_equity_ratio": 0.9414762881856822, "profit_margin": 0.2974727797871994, "quarter": 2, "return_on_assets": 0.21053314948447951, "return_on_equity": 0.33765710404150256 }, { "asset_turnover_ratio": 0.690688503168575, "current_ratio": 1.317098876435732, "debt_to_equity_ratio": 0.9198383565535606, "profit_margin": 0.30694558867247734, "quarter": 3, "return_on_assets": 0.2120037891943905, "return_on_equity": 0.33581826216948096 }, { "asset_turnover_ratio": 0.6740480317321602, "current_ratio": 1.3107061799548245, "debt_to_equity_ratio": 0.9117830355415648, "profit_margin": 0.30334225752632055, "quarter": 4, "return_on_assets": 0.20446725162680643, "return_on_equity": 0.32453935335807116 } ], "income_statement": [ { "depreciation": 90275, "expenses": 1176982, "income_tax": 196854, "marketing_expense": 200624, "net_income": 752238, "net_profit": 555384, "operational_expense": 690112, "product_revenue": 676260, "quarter": 1, "rd_expense": 117774, "revenue": 1929220, "salaries_expense": 506463, "service_revenue": 1252960 }, { "depreciation": 97002, "expenses": 1175276, "income_tax": 184150, "marketing_expense": 183194, "net_income": 759775, "net_profit": 575625, "operational_expense": 606476, "product_revenue": 625210, "quarter": 2, "rd_expense": 160909, "revenue": 1935051, "salaries_expense": 462308, "service_revenue": 1309841 }, { "depreciation": 109575, "expenses": 1173572, "income_tax": 171578, "marketing_expense": 200861, "net_income": 767329, "net_profit": 595751, "operational_expense": 624222, "product_revenue": 547334, "quarter": 3, "rd_expense": 200529, "revenue": 1940901, "salaries_expense": 531808, "service_revenue": 1393567 }, { "depreciation": 70911, "expenses": 1171871, "income_tax": 184360, "marketing_expense": 233123, "net_income": 774897, "net_profit": 590537, "operational_expense": 768089, "product_revenue": 539684, "quarter": 4, "rd_expense": 143763, "revenue": 1946768, "salaries_expense": 583135, "service_revenue": 1407084 } ], "market_conditions": { "gdp_growth": [ 0.01680859632647222, 0.020991713391793572, 0.013567643619386928, 0.02527995252702906 ], "inflation_rate": [ 0.007982606737439564, 0.011756107465410528, 0.009812452545660887, 0.008024744376911896 ], "interest_rate": [ 0.04099498111859765, 0.04176102794469738, 0.04122255948562946, 0.041402412488693814 ], "year": 2014 }, "random_event": { "description": "Mathis and Sons Introduction of New Service in 2014", "impact": 0.07, "type": "Introduction of New Service" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 140421, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 4867659, "net_revenue": 3775121, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4232 }, { "average_project_size": 161151, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 4680130, "net_revenue": 3709029, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 4158 }, { "average_project_size": 188872, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.6, "gross_billings": 4208823, "net_revenue": 3644094, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 4085 }, { "average_project_size": 140607, "billable_hours_per_employee": 145, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 4588019, "net_revenue": 3580297, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 4014 } ], "balance_sheet": [ { "assets": 4947652, "current_assets": 1671496, "current_liabilities": 972917, "equity": 3501030, "fixed_assets": 3276156, "liabilities": 2187935, "long_term_liabilities": 1215018, "quarter": 1 }, { "assets": 5054373, "current_assets": 1995090, "current_liabilities": 1296062, "equity": 3651098, "fixed_assets": 3059283, "liabilities": 2235018, "long_term_liabilities": 938956, "quarter": 2 }, { "assets": 5163396, "current_assets": 2546565, "current_liabilities": 1125050, "equity": 3636063, "fixed_assets": 2616831, "liabilities": 2283116, "long_term_liabilities": 1158066, "quarter": 3 }, { "assets": 5274771, "current_assets": 1610489, "current_liabilities": 964500, "equity": 3682339, "fixed_assets": 3664282, "liabilities": 2332248, "long_term_liabilities": 1367748, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33720, "financing_cash_flow": 138651, "investing_cash_flow": -210368, "net_cash_flow": 680427, "operating_cash_flow": 962850, "quarter": 1 }, { "change_in_working_capital": 88249, "financing_cash_flow": 47768, "investing_cash_flow": -367622, "net_cash_flow": 531981, "operating_cash_flow": 985235, "quarter": 2 }, { "change_in_working_capital": -19234, "financing_cash_flow": -167682, "investing_cash_flow": -304621, "net_cash_flow": 610390, "operating_cash_flow": 999069, "quarter": 3 }, { "change_in_working_capital": -31266, "financing_cash_flow": 155194, "investing_cash_flow": -299904, "net_cash_flow": 729724, "operating_cash_flow": 936724, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7630126371054391, "current_ratio": 1.7180252786208896, "debt_to_equity_ratio": 0.6249403746897342, "profit_margin": 0.1963680104558238, "quarter": 1, "return_on_assets": 0.14983127350104655, "return_on_equity": 0.21174140181603698 }, { "asset_turnover_ratio": 0.7338257386227728, "current_ratio": 1.5393476546646687, "debt_to_equity_ratio": 0.6121495506283315, "profit_margin": 0.2242481792404427, "quarter": 2, "return_on_assets": 0.1645590857659298, "return_on_equity": 0.22780626540290072 }, { "asset_turnover_ratio": 0.7057552819888306, "current_ratio": 2.2635127327674325, "debt_to_equity_ratio": 0.627908812361062, "profit_margin": 0.20739942493250724, "quarter": 3, "return_on_assets": 0.14637323962756293, "return_on_equity": 0.2078575096196078 }, { "asset_turnover_ratio": 0.6787587555933707, "current_ratio": 1.669765681700363, "debt_to_equity_ratio": 0.6333604809334502, "profit_margin": 0.20663537131137444, "quarter": 4, "return_on_assets": 0.14025556749288262, "return_on_equity": 0.20090925903345672 } ], "income_statement": [ { "depreciation": 221537, "expenses": 2725540, "income_tax": 308268, "marketing_expense": 327528, "net_income": 1049581, "net_profit": 741313, "operational_expense": 1879572, "product_revenue": 801242, "quarter": 1, "rd_expense": 508931, "revenue": 3775121, "salaries_expense": 882267, "service_revenue": 2973879 }, { "depreciation": 153492, "expenses": 2659095, "income_tax": 218191, "marketing_expense": 401577, "net_income": 1049934, "net_profit": 831743, "operational_expense": 1677334, "product_revenue": 1058743, "quarter": 2, "rd_expense": 413648, "revenue": 3709029, "salaries_expense": 1220911, "service_revenue": 2650286 }, { "depreciation": 243286, "expenses": 2594271, "income_tax": 294040, "marketing_expense": 422866, "net_income": 1049823, "net_profit": 755783, "operational_expense": 1751801, "product_revenue": 1295511, "quarter": 3, "rd_expense": 438826, "revenue": 3644094, "salaries_expense": 1020514, "service_revenue": 2348583 }, { "depreciation": 196908, "expenses": 2531027, "income_tax": 309454, "marketing_expense": 364495, "net_income": 1049270, "net_profit": 739816, "operational_expense": 1432193, "product_revenue": 1232565, "quarter": 4, "rd_expense": 465002, "revenue": 3580297, "salaries_expense": 908724, "service_revenue": 2347732 } ], "market_conditions": { "gdp_growth": [ 0.017972150600753106, 0.007547937719591831, 0.0064378541873804365, 0.012589199174913654 ], "inflation_rate": [ 0.0203552273541987, 0.018189231524361065, 0.020148608011952097, 0.02309469752697554 ], "interest_rate": [ 0.018631073082416266, 0.021774712310918973, 0.018671414203572954, 0.016859553992292737 ], "year": 2015 }, "random_event": { "description": "Mathis and Sons Senior Leadership Change in 2015", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 133613, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 2507351, "net_revenue": 2186903, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2452 }, { "average_project_size": 165542, "billable_hours_per_employee": 123, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 2409535, "net_revenue": 2146109, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2406 }, { "average_project_size": 69456, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 2427490, "net_revenue": 2106076, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2361 }, { "average_project_size": 70790, "billable_hours_per_employee": 154, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 2528114, "net_revenue": 2066790, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 2317 } ], "balance_sheet": [ { "assets": 3139015, "current_assets": 1226412, "current_liabilities": 722434, "equity": 1845921, "fixed_assets": 1912603, "liabilities": 1728431, "long_term_liabilities": 1005997, "quarter": 1 }, { "assets": 3180453, "current_assets": 1517812, "current_liabilities": 802082, "equity": 1822996, "fixed_assets": 1662641, "liabilities": 1750976, "long_term_liabilities": 948894, "quarter": 2 }, { "assets": 3222438, "current_assets": 1585221, "current_liabilities": 821626, "equity": 1843165, "fixed_assets": 1637217, "liabilities": 1773815, "long_term_liabilities": 952189, "quarter": 3 }, { "assets": 3264977, "current_assets": 1450336, "current_liabilities": 937049, "equity": 1852526, "fixed_assets": 1814641, "liabilities": 1796953, "long_term_liabilities": 859904, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92663, "financing_cash_flow": -100770, "investing_cash_flow": -284269, "net_cash_flow": 336709, "operating_cash_flow": 517820, "quarter": 1 }, { "change_in_working_capital": -17637, "financing_cash_flow": 142317, "investing_cash_flow": -278984, "net_cash_flow": -153036, "operating_cash_flow": 479166, "quarter": 2 }, { "change_in_working_capital": -75734, "financing_cash_flow": 186179, "investing_cash_flow": -461677, "net_cash_flow": 404121, "operating_cash_flow": 541940, "quarter": 3 }, { "change_in_working_capital": 13770, "financing_cash_flow": 191149, "investing_cash_flow": -425435, "net_cash_flow": 50087, "operating_cash_flow": 512464, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6966844694912258, "current_ratio": 1.6976111312590492, "debt_to_equity_ratio": 0.9363515556732926, "profit_margin": 0.19906552782633707, "quarter": 1, "return_on_assets": 0.13868586164768248, "return_on_equity": 0.2358372866444447 }, { "asset_turnover_ratio": 0.6747809195734067, "current_ratio": 1.892340184669398, "debt_to_equity_ratio": 0.9604936050325947, "profit_margin": 0.18336393911026885, "quarter": 2, "return_on_assets": 0.12373048744942937, "return_on_equity": 0.2158638856036985 }, { "asset_turnover_ratio": 0.6535660267164178, "current_ratio": 1.9293705408543547, "debt_to_equity_ratio": 0.9623745025540307, "profit_margin": 0.18733511991020266, "quarter": 3, "return_on_assets": 0.12243586998415486, "return_on_equity": 0.21405679903861022 }, { "asset_turnover_ratio": 0.6330182417824076, "current_ratio": 1.5477696470515416, "debt_to_equity_ratio": 0.970001500653702, "profit_margin": 0.18603825255589584, "quarter": 4, "return_on_assets": 0.1177656075372047, "return_on_equity": 0.20755552148795753 } ], "income_statement": [ { "depreciation": 82483, "expenses": 1622503, "income_tax": 129063, "marketing_expense": 318457, "net_income": 564400, "net_profit": 435337, "operational_expense": 1113223, "product_revenue": 442462, "quarter": 1, "rd_expense": 180458, "revenue": 2186903, "salaries_expense": 521452, "service_revenue": 1744441 }, { "depreciation": 85647, "expenses": 1608789, "income_tax": 143801, "marketing_expense": 293189, "net_income": 537320, "net_profit": 393519, "operational_expense": 926461, "product_revenue": 637973, "quarter": 2, "rd_expense": 312346, "revenue": 2146109, "salaries_expense": 706482, "service_revenue": 1508136 }, { "depreciation": 147398, "expenses": 1595191, "income_tax": 116343, "marketing_expense": 245171, "net_income": 510885, "net_profit": 394542, "operational_expense": 855834, "product_revenue": 438987, "quarter": 3, "rd_expense": 216038, "revenue": 2106076, "salaries_expense": 775217, "service_revenue": 1667089 }, { "depreciation": 127962, "expenses": 1581709, "income_tax": 100579, "marketing_expense": 213542, "net_income": 485081, "net_profit": 384502, "operational_expense": 1031293, "product_revenue": 471379, "quarter": 4, "rd_expense": 281173, "revenue": 2066790, "salaries_expense": 659145, "service_revenue": 1595411 } ], "market_conditions": { "gdp_growth": [ 0.02705737324466079, 0.029923950857651996, 0.02141371702571266, 0.024325474308769992 ], "inflation_rate": [ 0.010311012598149837, 0.010855585121185802, 0.012896990611392711, 0.01582219987568664 ], "interest_rate": [ 0.024980332774045724, 0.029271187047075285, 0.024968343631307767, 0.030240088638275243 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 87369, "billable_hours_per_employee": 144, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 2146099, "net_revenue": 1669877, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1872 }, { "average_project_size": 113163, "billable_hours_per_employee": 159, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 1925731, "net_revenue": 1671092, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 1873 }, { "average_project_size": 104296, "billable_hours_per_employee": 159, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 2070321, "net_revenue": 1672309, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 1875 }, { "average_project_size": 63329, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 1858927, "net_revenue": 1673526, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1876 } ], "balance_sheet": [ { "assets": 1784693, "current_assets": 791912, "current_liabilities": 400856, "equity": 1420810, "fixed_assets": 992781, "liabilities": 810732, "long_term_liabilities": 409876, "quarter": 1 }, { "assets": 1829375, "current_assets": 694983, "current_liabilities": 487833, "equity": 1437415, "fixed_assets": 1134392, "liabilities": 828822, "long_term_liabilities": 340989, "quarter": 2 }, { "assets": 1875176, "current_assets": 662139, "current_liabilities": 437579, "equity": 1460813, "fixed_assets": 1213037, "liabilities": 847316, "long_term_liabilities": 409737, "quarter": 3 }, { "assets": 1922124, "current_assets": 779882, "current_liabilities": 464627, "equity": 1543940, "fixed_assets": 1142242, "liabilities": 866222, "long_term_liabilities": 401595, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52295, "financing_cash_flow": 11484, "investing_cash_flow": -492651, "net_cash_flow": 524353, "operating_cash_flow": 541090, "quarter": 1 }, { "change_in_working_capital": 22630, "financing_cash_flow": 178291, "investing_cash_flow": -374519, "net_cash_flow": 181062, "operating_cash_flow": 520901, "quarter": 2 }, { "change_in_working_capital": 92568, "financing_cash_flow": -24502, "investing_cash_flow": -455429, "net_cash_flow": 262623, "operating_cash_flow": 513083, "quarter": 3 }, { "change_in_working_capital": 42045, "financing_cash_flow": 10975, "investing_cash_flow": -420695, "net_cash_flow": 424454, "operating_cash_flow": 554669, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9356662462395493, "current_ratio": 1.9755523180393957, "debt_to_equity_ratio": 0.5706125379185113, "profit_margin": 0.26759396051325934, "quarter": 1, "return_on_assets": 0.25037863654981557, "return_on_equity": 0.31450299477058863 }, { "asset_turnover_ratio": 0.9134770071745815, "current_ratio": 1.4246330199064023, "debt_to_equity_ratio": 0.5766059210457661, "profit_margin": 0.261423069465954, "quarter": 2, "return_on_assets": 0.23880396310215238, "return_on_equity": 0.3039219710382875 }, { "asset_turnover_ratio": 0.8918144216862843, "current_ratio": 1.51318733303015, "debt_to_equity_ratio": 0.580030435107026, "profit_margin": 0.25889533573041823, "quarter": 3, "return_on_assets": 0.23088659411169937, "return_on_equity": 0.29637811273585324 }, { "asset_turnover_ratio": 0.870664951896964, "current_ratio": 1.678512010709666, "debt_to_equity_ratio": 0.5610464137207405, "profit_margin": 0.291622598035525, "quarter": 4, "return_on_assets": 0.25390557529066804, "return_on_equity": 0.31609907120743036 } ], "income_statement": [ { "depreciation": 94241, "expenses": 1049314, "income_tax": 173714, "marketing_expense": 138182, "net_income": 620563, "net_profit": 446849, "operational_expense": 656710, "product_revenue": 402898, "quarter": 1, "rd_expense": 169750, "revenue": 1669877, "salaries_expense": 518311, "service_revenue": 1266979 }, { "depreciation": 84039, "expenses": 1052470, "income_tax": 181760, "marketing_expense": 181097, "net_income": 618622, "net_profit": 436862, "operational_expense": 558560, "product_revenue": 654646, "quarter": 2, "rd_expense": 153835, "revenue": 1671092, "salaries_expense": 482473, "service_revenue": 1016446 }, { "depreciation": 80130, "expenses": 1055636, "income_tax": 183720, "marketing_expense": 122191, "net_income": 616673, "net_profit": 432953, "operational_expense": 584523, "product_revenue": 618339, "quarter": 3, "rd_expense": 154651, "revenue": 1672309, "salaries_expense": 371995, "service_revenue": 1053970 }, { "depreciation": 66631, "expenses": 1058812, "income_tax": 126676, "marketing_expense": 123140, "net_income": 614714, "net_profit": 488038, "operational_expense": 727550, "product_revenue": 525426, "quarter": 4, "rd_expense": 121605, "revenue": 1673526, "salaries_expense": 342058, "service_revenue": 1148100 } ], "market_conditions": { "gdp_growth": [ 0.030043145370619417, 0.017369969198255446, 0.01667716213364523, 0.030017553237950634 ], "inflation_rate": [ 0.009438965016105794, 0.016142802809075287, 0.012778383153823663, 0.008187518346354854 ], "interest_rate": [ 0.02327792410656365, 0.020233536612252686, 0.022752053706960113, 0.025519407967473866 ], "year": 2017 }, "random_event": { "description": "Mathis and Sons Expansion to New Market in 2017", "impact": 0.01, "type": "Expansion to New Market" }, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 172410, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 2903411, "net_revenue": 2384803, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 2674 }, { "average_project_size": 143081, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 2901009, "net_revenue": 2395162, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2685 }, { "average_project_size": 171663, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 2947574, "net_revenue": 2405567, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 2697 }, { "average_project_size": 93353, "billable_hours_per_employee": 95, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 3011180, "net_revenue": 2416017, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2709 } ], "balance_sheet": [ { "assets": 2811002, "current_assets": 1025499, "current_liabilities": 773953, "equity": 1554884, "fixed_assets": 1785503, "liabilities": 1668687, "long_term_liabilities": 894734, "quarter": 1 }, { "assets": 2869429, "current_assets": 1057247, "current_liabilities": 906761, "equity": 1568403, "fixed_assets": 1812182, "liabilities": 1713213, "long_term_liabilities": 806452, "quarter": 2 }, { "assets": 2929070, "current_assets": 1355123, "current_liabilities": 873829, "equity": 1532530, "fixed_assets": 1573947, "liabilities": 1758928, "long_term_liabilities": 885099, "quarter": 3 }, { "assets": 2989951, "current_assets": 1193648, "current_liabilities": 849722, "equity": 1567127, "fixed_assets": 1796303, "liabilities": 1805863, "long_term_liabilities": 956141, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32434, "financing_cash_flow": 18203, "investing_cash_flow": -425719, "net_cash_flow": 125627, "operating_cash_flow": 592793, "quarter": 1 }, { "change_in_working_capital": 18401, "financing_cash_flow": -193271, "investing_cash_flow": -440364, "net_cash_flow": 282227, "operating_cash_flow": 521911, "quarter": 2 }, { "change_in_working_capital": 87249, "financing_cash_flow": -125064, "investing_cash_flow": -349656, "net_cash_flow": 25497, "operating_cash_flow": 461600, "quarter": 3 }, { "change_in_working_capital": -41277, "financing_cash_flow": 67578, "investing_cash_flow": -348396, "net_cash_flow": 184650, "operating_cash_flow": 536272, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8483818225671842, "current_ratio": 1.325014568068087, "debt_to_equity_ratio": 1.0731906688859105, "profit_margin": 0.17299919532137456, "quarter": 1, "return_on_assets": 0.14676937262940404, "return_on_equity": 0.2653374785514546 }, { "asset_turnover_ratio": 0.8347172904434994, "current_ratio": 1.1659599387269632, "debt_to_equity_ratio": 1.0923295862096667, "profit_margin": 0.17209149109747066, "quarter": 2, "return_on_assets": 0.1436477431572623, "return_on_equity": 0.26280681687040897 }, { "asset_turnover_ratio": 0.8212733051787768, "current_ratio": 1.5507873966187893, "debt_to_equity_ratio": 1.1477282663308386, "profit_margin": 0.15064556505805077, "quarter": 3, "return_on_assets": 0.12372118112574981, "return_on_equity": 0.2364638865144565 }, { "asset_turnover_ratio": 0.8080456836918063, "current_ratio": 1.4047512009810268, "debt_to_equity_ratio": 1.1523399188451222, "profit_margin": 0.1585415168850219, "quarter": 4, "return_on_assets": 0.1281087884048936, "return_on_equity": 0.24442116050581733 } ], "income_statement": [ { "depreciation": 180224, "expenses": 1862924, "income_tax": 109310, "marketing_expense": 290770, "net_income": 521879, "net_profit": 412569, "operational_expense": 955641, "product_revenue": 831162, "quarter": 1, "rd_expense": 223815, "revenue": 2384803, "salaries_expense": 835675, "service_revenue": 1553641 }, { "depreciation": 109724, "expenses": 1877058, "income_tax": 105917, "marketing_expense": 239168, "net_income": 518104, "net_profit": 412187, "operational_expense": 1010888, "product_revenue": 768171, "quarter": 2, "rd_expense": 329772, "revenue": 2395162, "salaries_expense": 843671, "service_revenue": 1626991 }, { "depreciation": 99212, "expenses": 1891299, "income_tax": 151880, "marketing_expense": 292466, "net_income": 514268, "net_profit": 362388, "operational_expense": 1143286, "product_revenue": 482320, "quarter": 3, "rd_expense": 262676, "revenue": 2405567, "salaries_expense": 593096, "service_revenue": 1923247 }, { "depreciation": 153233, "expenses": 1905649, "income_tax": 127329, "marketing_expense": 201058, "net_income": 510368, "net_profit": 383039, "operational_expense": 1263967, "product_revenue": 514731, "quarter": 4, "rd_expense": 358449, "revenue": 2416017, "salaries_expense": 914117, "service_revenue": 1901286 } ], "market_conditions": { "gdp_growth": [ 0.023886215140103258, 0.00967158230637102, 0.010572628820249804, 0.010091609885367236 ], "inflation_rate": [ 0.0094928610013262, 0.01530518772790002, 0.005462791313004958, 0.009305399787201338 ], "interest_rate": [ 0.02604078010772633, 0.029752195496333938, 0.022521698168531713, 0.022160180174995832 ], "year": 2018 }, "random_event": null, "year": 2018 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2008, "industry": "Advertising", "location": "New Kendraton", "name": "Rice-Pope", "num_employees": 509, "region": "North America", "revenue_size": "Medium", "website": "www.rice-pope.com" }

[ { "advertising_kpis": [ { "average_project_size": 76322, "billable_hours_per_employee": 139, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 22968605, "net_revenue": 19109916, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 37544 }, { "average_project_size": 141589, "billable_hours_per_employee": 90, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 23911744, "net_revenue": 19355512, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 38027 }, { "average_project_size": 159413, "billable_hours_per_employee": 139, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 24396447, "net_revenue": 19604264, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 38515 }, { "average_project_size": 177323, "billable_hours_per_employee": 88, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 22195119, "net_revenue": 19856213, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 39010 } ], "balance_sheet": [ { "assets": 27145447, "current_assets": 12718185, "current_liabilities": 6298111, "equity": 15771761, "fixed_assets": 14427262, "liabilities": 14785062, "long_term_liabilities": 8486951, "quarter": 1 }, { "assets": 28002442, "current_assets": 11109918, "current_liabilities": 8306877, "equity": 16627510, "fixed_assets": 16892524, "liabilities": 14970102, "long_term_liabilities": 6663225, "quarter": 2 }, { "assets": 28886493, "current_assets": 11137569, "current_liabilities": 7877068, "equity": 17387781, "fixed_assets": 17748924, "liabilities": 15157457, "long_term_liabilities": 7280389, "quarter": 3 }, { "assets": 29798454, "current_assets": 10020972, "current_liabilities": 8656248, "equity": 18136022, "fixed_assets": 19777482, "liabilities": 15347157, "long_term_liabilities": 6690909, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92074, "financing_cash_flow": -153867, "investing_cash_flow": -301223, "net_cash_flow": 4256807, "operating_cash_flow": 4436177, "quarter": 1 }, { "change_in_working_capital": 15345, "financing_cash_flow": -42548, "investing_cash_flow": -103813, "net_cash_flow": 4091080, "operating_cash_flow": 4446303, "quarter": 2 }, { "change_in_working_capital": 14243, "financing_cash_flow": 83403, "investing_cash_flow": -331450, "net_cash_flow": 4286198, "operating_cash_flow": 4835075, "quarter": 3 }, { "change_in_working_capital": 67520, "financing_cash_flow": -130056, "investing_cash_flow": -208129, "net_cash_flow": 4410976, "operating_cash_flow": 4780670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7039823658088961, "current_ratio": 2.0193650127792284, "debt_to_equity_ratio": 0.9374388820626942, "profit_margin": 0.17851339587259304, "quarter": 1, "return_on_assets": 0.12567028275496808, "return_on_equity": 0.21629645541800943 }, { "asset_turnover_ratio": 0.6912080025020675, "current_ratio": 1.337436198946969, "debt_to_equity_ratio": 0.9003213349443182, "profit_margin": 0.18574398858578373, "quarter": 2, "return_on_assets": 0.1283877313271464, "return_on_equity": 0.21621818299913817 }, { "asset_turnover_ratio": 0.6786654233173961, "current_ratio": 1.4139231754759511, "debt_to_equity_ratio": 0.8717303835377269, "profit_margin": 0.18663006170494337, "quarter": 3, "return_on_assets": 0.12665936983073717, "return_on_equity": 0.21042046710848267 }, { "asset_turnover_ratio": 0.6663504422075052, "current_ratio": 1.1576576826357101, "debt_to_equity_ratio": 0.8462250983153858, "profit_margin": 0.1855703804144325, "quarter": 4, "return_on_assets": 0.12365490504977204, "return_on_equity": 0.20317162164889302 } ], "income_statement": [ { "depreciation": 1024801, "expenses": 14410026, "income_tax": 1288514, "marketing_expense": 2423106, "net_income": 4699890, "net_profit": 3411376, "operational_expense": 8878810, "product_revenue": 5070726, "quarter": 1, "rd_expense": 1597650, "revenue": 19109916, "salaries_expense": 5983298, "service_revenue": 14039190 }, { "depreciation": 851133, "expenses": 14555053, "income_tax": 1205289, "marketing_expense": 1700458, "net_income": 4800459, "net_profit": 3595170, "operational_expense": 8242747, "product_revenue": 4780444, "quarter": 2, "rd_expense": 1883991, "revenue": 19355512, "salaries_expense": 7133984, "service_revenue": 14575068 }, { "depreciation": 1176330, "expenses": 14701539, "income_tax": 1243980, "marketing_expense": 2648355, "net_income": 4902725, "net_profit": 3658745, "operational_expense": 8969113, "product_revenue": 6395040, "quarter": 3, "rd_expense": 1627486, "revenue": 19604264, "salaries_expense": 7200596, "service_revenue": 13209224 }, { "depreciation": 1095945, "expenses": 14849500, "income_tax": 1321988, "marketing_expense": 2663483, "net_income": 5006713, "net_profit": 3684725, "operational_expense": 8494154, "product_revenue": 6723736, "quarter": 4, "rd_expense": 1886604, "revenue": 19856213, "salaries_expense": 7253464, "service_revenue": 13132477 } ], "market_conditions": { "gdp_growth": [ 0.055610557755784544, 0.061088356942734595, 0.059999693784291756, 0.059419598765385655 ], "inflation_rate": [ 0.0038991153571815767, 0.006768595024222956, 0.004382298237172131, 0.0011795222453985163 ], "interest_rate": [ 0.013069145297754065, 0.00577815483310186, 0.014363059370166645, 0.01030690550338332 ], "year": 2008 }, "random_event": { "description": "Rice-Pope Expansion to New Market in 2008", "impact": 0.06, "type": "Expansion to New Market" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 167840, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 19695753, "net_revenue": 15567085, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 30584 }, { "average_project_size": 83073, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 17886574, "net_revenue": 15587586, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 30624 }, { "average_project_size": 180195, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 19519380, "net_revenue": 15608115, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 30664 }, { "average_project_size": 132085, "billable_hours_per_employee": 121, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 18013139, "net_revenue": 15628670, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 30705 } ], "balance_sheet": [ { "assets": 16184212, "current_assets": 5080629, "current_liabilities": 4341310, "equity": 12433445, "fixed_assets": 11103583, "liabilities": 8087397, "long_term_liabilities": 3746087, "quarter": 1 }, { "assets": 16427370, "current_assets": 7639362, "current_liabilities": 4250546, "equity": 12295301, "fixed_assets": 8788008, "liabilities": 8149713, "long_term_liabilities": 3899167, "quarter": 2 }, { "assets": 16674180, "current_assets": 6185425, "current_liabilities": 4029120, "equity": 13006672, "fixed_assets": 10488755, "liabilities": 8212509, "long_term_liabilities": 4183389, "quarter": 3 }, { "assets": 16924700, "current_assets": 5179124, "current_liabilities": 4695414, "equity": 13081128, "fixed_assets": 11745576, "liabilities": 8275789, "long_term_liabilities": 3580375, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78559, "financing_cash_flow": 87122, "investing_cash_flow": -485958, "net_cash_flow": 4832763, "operating_cash_flow": 4925741, "quarter": 1 }, { "change_in_working_capital": 63814, "financing_cash_flow": 195011, "investing_cash_flow": -415373, "net_cash_flow": 4749396, "operating_cash_flow": 4974263, "quarter": 2 }, { "change_in_working_capital": 29828, "financing_cash_flow": 59898, "investing_cash_flow": -446442, "net_cash_flow": 5017511, "operating_cash_flow": 5451464, "quarter": 3 }, { "change_in_working_capital": -97601, "financing_cash_flow": 93303, "investing_cash_flow": -457586, "net_cash_flow": 4778173, "operating_cash_flow": 5356526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9618685790818855, "current_ratio": 1.1702985965065844, "debt_to_equity_ratio": 0.6504550428300443, "profit_margin": 0.2785768819274771, "quarter": 1, "return_on_assets": 0.2679543495846446, "return_on_equity": 0.3487874840802368 }, { "asset_turnover_ratio": 0.9488789745406598, "current_ratio": 1.797266045350409, "debt_to_equity_ratio": 0.6628315158774885, "profit_margin": 0.2577463886967488, "quarter": 2, "return_on_assets": 0.24457012899812935, "return_on_equity": 0.32676255750062566 }, { "asset_turnover_ratio": 0.9360649219331925, "current_ratio": 1.535180138591057, "debt_to_equity_ratio": 0.6314074038308954, "profit_margin": 0.29119474068457335, "quarter": 3, "return_on_assets": 0.2725771822062614, "return_on_equity": 0.3494361201697098 }, { "asset_turnover_ratio": 0.923423753449101, "current_ratio": 1.1030175400933762, "debt_to_equity_ratio": 0.6326510221442677, "profit_margin": 0.28359527714130506, "quarter": 4, "return_on_assets": 0.26187861527826195, "return_on_equity": 0.33882529090763425 } ], "income_statement": [ { "depreciation": 589111, "expenses": 10006674, "income_tax": 1223781, "marketing_expense": 1477670, "net_income": 5560411, "net_profit": 4336630, "operational_expense": 5442475, "product_revenue": 5793245, "quarter": 1, "rd_expense": 1431407, "revenue": 15567085, "salaries_expense": 3621886, "service_revenue": 9773840 }, { "depreciation": 956619, "expenses": 9949417, "income_tax": 1620525, "marketing_expense": 1974893, "net_income": 5638169, "net_profit": 4017644, "operational_expense": 6475326, "product_revenue": 4994344, "quarter": 2, "rd_expense": 1256049, "revenue": 15587586, "salaries_expense": 3916685, "service_revenue": 10593242 }, { "depreciation": 906463, "expenses": 9892488, "income_tax": 1170626, "marketing_expense": 1519734, "net_income": 5715627, "net_profit": 4545001, "operational_expense": 6456509, "product_revenue": 5190637, "quarter": 3, "rd_expense": 1291894, "revenue": 15608115, "salaries_expense": 4626222, "service_revenue": 10417478 }, { "depreciation": 924309, "expenses": 9835885, "income_tax": 1360568, "marketing_expense": 1066704, "net_income": 5792785, "net_profit": 4432217, "operational_expense": 6077337, "product_revenue": 3518710, "quarter": 4, "rd_expense": 1783252, "revenue": 15628670, "salaries_expense": 3336162, "service_revenue": 12109960 } ], "market_conditions": { "gdp_growth": [ 0.04296335133542064, 0.0366623540690539, 0.03752607764372723, 0.039708997919769916 ], "inflation_rate": [ 0.0039215104452074625, 0.005822475321211549, 0.00082344343657202, 0.0018388500544305932 ], "interest_rate": [ 0.019364572390119315, 0.0225202904448251, 0.018146470238694368, 0.02176215096926365 ], "year": 2009 }, "random_event": { "description": "Rice-Pope Data Privacy Regulation Impact in 2009", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 98733, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 16510292, "net_revenue": 14214030, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 27925 }, { "average_project_size": 136480, "billable_hours_per_employee": 122, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 17287956, "net_revenue": 14080566, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 27663 }, { "average_project_size": 129729, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 18076988, "net_revenue": 13948355, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 27403 }, { "average_project_size": 116262, "billable_hours_per_employee": 93, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 16145492, "net_revenue": 13817385, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 27146 } ], "balance_sheet": [ { "assets": 15211112, "current_assets": 5641882, "current_liabilities": 5089168, "equity": 8267572, "fixed_assets": 9569230, "liabilities": 8987170, "long_term_liabilities": 3898002, "quarter": 1 }, { "assets": 15683318, "current_assets": 6648373, "current_liabilities": 4951567, "equity": 8704567, "fixed_assets": 9034945, "liabilities": 9239860, "long_term_liabilities": 4288293, "quarter": 2 }, { "assets": 16170183, "current_assets": 5811351, "current_liabilities": 5542449, "equity": 8940157, "fixed_assets": 10358832, "liabilities": 9499656, "long_term_liabilities": 3957207, "quarter": 3 }, { "assets": 16672162, "current_assets": 5545680, "current_liabilities": 4173922, "equity": 9127339, "fixed_assets": 11126482, "liabilities": 9766756, "long_term_liabilities": 5592834, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15695, "financing_cash_flow": -62513, "investing_cash_flow": -497422, "net_cash_flow": 2599705, "operating_cash_flow": 2848729, "quarter": 1 }, { "change_in_working_capital": 67912, "financing_cash_flow": -151523, "investing_cash_flow": -486682, "net_cash_flow": 2924145, "operating_cash_flow": 3257354, "quarter": 2 }, { "change_in_working_capital": 91589, "financing_cash_flow": 153533, "investing_cash_flow": -351078, "net_cash_flow": 2857898, "operating_cash_flow": 3101801, "quarter": 3 }, { "change_in_working_capital": -7708, "financing_cash_flow": 98432, "investing_cash_flow": -412723, "net_cash_flow": 2359748, "operating_cash_flow": 2932574, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.934450420192817, "current_ratio": 1.108605964668488, "debt_to_equity_ratio": 1.087038613029315, "profit_margin": 0.14377555133906428, "quarter": 1, "return_on_assets": 0.13435112436224256, "return_on_equity": 0.247186235571943 }, { "asset_turnover_ratio": 0.8978052985981665, "current_ratio": 1.342680609996795, "debt_to_equity_ratio": 1.0614956493528052, "profit_margin": 0.16058367255975364, "quarter": 2, "return_on_assets": 0.14417287209249982, "return_on_equity": 0.2597612264917945 }, { "asset_turnover_ratio": 0.8625972260177884, "current_ratio": 1.048516819911198, "debt_to_equity_ratio": 1.0625826817135313, "profit_margin": 0.16271667877681634, "quarter": 3, "return_on_assets": 0.14035895573970933, "return_on_equity": 0.25386914346135087 }, { "asset_turnover_ratio": 0.8287698380090117, "current_ratio": 1.328649648939295, "debt_to_equity_ratio": 1.0700551387430663, "profit_margin": 0.1608070557489713, "quarter": 4, "return_on_assets": 0.13327203754378106, "return_on_equity": 0.24343710691582726 } ], "income_statement": [ { "depreciation": 805099, "expenses": 11362122, "income_tax": 808278, "marketing_expense": 1148484, "net_income": 2851908, "net_profit": 2043630, "operational_expense": 7856830, "product_revenue": 3502181, "quarter": 1, "rd_expense": 1444379, "revenue": 14214030, "salaries_expense": 4294357, "service_revenue": 10711849 }, { "depreciation": 996245, "expenses": 11187509, "income_tax": 631948, "marketing_expense": 1392133, "net_income": 2893057, "net_profit": 2261109, "operational_expense": 5743374, "product_revenue": 5150967, "quarter": 2, "rd_expense": 1714007, "revenue": 14080566, "salaries_expense": 4085213, "service_revenue": 8929599 }, { "depreciation": 832171, "expenses": 11015579, "income_tax": 663146, "marketing_expense": 1142245, "net_income": 2932776, "net_profit": 2269630, "operational_expense": 6218940, "product_revenue": 5017336, "quarter": 3, "rd_expense": 2153407, "revenue": 13948355, "salaries_expense": 3981915, "service_revenue": 8931019 }, { "depreciation": 710641, "expenses": 10846292, "income_tax": 749160, "marketing_expense": 1346572, "net_income": 2971093, "net_profit": 2221933, "operational_expense": 7457371, "product_revenue": 2966143, "quarter": 4, "rd_expense": 1384251, "revenue": 13817385, "salaries_expense": 3855369, "service_revenue": 10851242 } ], "market_conditions": { "gdp_growth": [ 0.04804026137822549, 0.05155288931516965, 0.04295126731957197, 0.05161675444295858 ], "inflation_rate": [ 0.005196717112850033, 0.004725514000421233, 0.009916959869014601, 0.00879968046642689 ], "interest_rate": [ 0.024092891614313588, 0.021739164459421728, 0.022453176471283063, 0.01918840581146004 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 81071, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 15714629, "net_revenue": 12501479, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 24561 }, { "average_project_size": 72405, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 14692349, "net_revenue": 12146432, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 23863 }, { "average_project_size": 181196, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 13722200, "net_revenue": 11801470, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 23186 }, { "average_project_size": 69227, "billable_hours_per_employee": 157, "client_concentration": 0.35, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 13682571, "net_revenue": 11466304, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 22527 } ], "balance_sheet": [ { "assets": 14504945, "current_assets": 5271355, "current_liabilities": 3285095, "equity": 8524898, "fixed_assets": 9233590, "liabilities": 7783559, "long_term_liabilities": 4498464, "quarter": 1 }, { "assets": 14749740, "current_assets": 6732695, "current_liabilities": 3515505, "equity": 8774662, "fixed_assets": 8017045, "liabilities": 7890937, "long_term_liabilities": 4375432, "quarter": 2 }, { "assets": 14998666, "current_assets": 5001336, "current_liabilities": 3228941, "equity": 8727346, "fixed_assets": 9997330, "liabilities": 7999797, "long_term_liabilities": 4770856, "quarter": 3 }, { "assets": 15251794, "current_assets": 5093496, "current_liabilities": 4259274, "equity": 8779425, "fixed_assets": 10158298, "liabilities": 8110158, "long_term_liabilities": 3850884, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26346, "financing_cash_flow": -96274, "investing_cash_flow": -223309, "net_cash_flow": 2154308, "operating_cash_flow": 2739899, "quarter": 1 }, { "change_in_working_capital": 61143, "financing_cash_flow": 57241, "investing_cash_flow": -272001, "net_cash_flow": 2109401, "operating_cash_flow": 2458683, "quarter": 2 }, { "change_in_working_capital": 51512, "financing_cash_flow": 43274, "investing_cash_flow": -334707, "net_cash_flow": 1933903, "operating_cash_flow": 2380518, "quarter": 3 }, { "change_in_working_capital": -27148, "financing_cash_flow": -7516, "investing_cash_flow": -175540, "net_cash_flow": 2258337, "operating_cash_flow": 2514291, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8618770357281603, "current_ratio": 1.6046278722533138, "debt_to_equity_ratio": 0.9130383730104454, "profit_margin": 0.1442638906964528, "quarter": 1, "return_on_assets": 0.12433773447607006, "return_on_equity": 0.2115581910774768 }, { "asset_turnover_ratio": 0.8235014312116689, "current_ratio": 1.9151430591053062, "debt_to_equity_ratio": 0.8992867189642176, "profit_margin": 0.1577301877621346, "quarter": 2, "return_on_assets": 0.1298910353674031, "return_on_equity": 0.21833992010176576 }, { "asset_turnover_ratio": 0.7868346424942059, "current_ratio": 1.54890906956801, "debt_to_equity_ratio": 0.9166357103293487, "profit_margin": 0.14646285589846011, "quarter": 3, "return_on_assets": 0.11524204885954524, "return_on_equity": 0.19805299343007599 }, { "asset_turnover_ratio": 0.7518003455855751, "current_ratio": 1.1958601395449084, "debt_to_equity_ratio": 0.9237686978361339, "profit_margin": 0.14283495361713766, "quarter": 4, "return_on_assets": 0.10738336749106367, "return_on_equity": 0.18654854959180128 } ], "income_statement": [ { "depreciation": 936387, "expenses": 9966914, "income_tax": 731053, "marketing_expense": 1273972, "net_income": 2534565, "net_profit": 1803512, "operational_expense": 6713889, "product_revenue": 4254259, "quarter": 1, "rd_expense": 1387823, "revenue": 12501479, "salaries_expense": 4643389, "service_revenue": 8247220 }, { "depreciation": 542824, "expenses": 9736037, "income_tax": 494536, "marketing_expense": 1356732, "net_income": 2410395, "net_profit": 1915859, "operational_expense": 5600036, "product_revenue": 4551901, "quarter": 2, "rd_expense": 1532343, "revenue": 12146432, "salaries_expense": 4609780, "service_revenue": 7594531 }, { "depreciation": 652041, "expenses": 9510508, "income_tax": 562485, "marketing_expense": 1457147, "net_income": 2290962, "net_profit": 1728477, "operational_expense": 4954388, "product_revenue": 4593573, "quarter": 3, "rd_expense": 1252873, "revenue": 11801470, "salaries_expense": 3443567, "service_revenue": 7207897 }, { "depreciation": 876502, "expenses": 9290204, "income_tax": 538311, "marketing_expense": 1110374, "net_income": 2176100, "net_profit": 1637789, "operational_expense": 6344648, "product_revenue": 3842510, "quarter": 4, "rd_expense": 1296764, "revenue": 11466304, "salaries_expense": 4584616, "service_revenue": 7623794 } ], "market_conditions": { "gdp_growth": [ 0.04693608693735409, 0.04413486119006792, 0.05650168648698392, 0.059785576718255566 ], "inflation_rate": [ 0.0013399047280906037, 0.0100451443362294, 0.00936182255808421, 0.008422813354541179 ], "interest_rate": [ 0.012835037416384611, 0.01745850979604415, 0.014394070140316663, 0.012102640215021339 ], "year": 2011 }, "random_event": { "description": "Rice-Pope Introduction of New Service in 2011", "impact": 0.01, "type": "Introduction of New Service" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 167254, "billable_hours_per_employee": 153, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 12168779, "net_revenue": 9909637, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 19469 }, { "average_project_size": 78650, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 12134939, "net_revenue": 9941056, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 19531 }, { "average_project_size": 127565, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 11498575, "net_revenue": 9972575, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 19592 }, { "average_project_size": 161708, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 12101434, "net_revenue": 10004195, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 19655 } ], "balance_sheet": [ { "assets": 10308473, "current_assets": 3151049, "current_liabilities": 2423766, "equity": 7350068, "fixed_assets": 7157424, "liabilities": 5505553, "long_term_liabilities": 3081787, "quarter": 1 }, { "assets": 10542158, "current_assets": 4788910, "current_liabilities": 3331092, "equity": 7593832, "fixed_assets": 5753248, "liabilities": 5564191, "long_term_liabilities": 2233099, "quarter": 2 }, { "assets": 10781142, "current_assets": 3402035, "current_liabilities": 3159778, "equity": 7781473, "fixed_assets": 7379107, "liabilities": 5623455, "long_term_liabilities": 2463677, "quarter": 3 }, { "assets": 11025542, "current_assets": 4413866, "current_liabilities": 2818301, "equity": 7715055, "fixed_assets": 6611676, "liabilities": 5683349, "long_term_liabilities": 2865048, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53259, "financing_cash_flow": 11903, "investing_cash_flow": -440266, "net_cash_flow": 2573152, "operating_cash_flow": 3152832, "quarter": 1 }, { "change_in_working_capital": -58266, "financing_cash_flow": 40922, "investing_cash_flow": -303496, "net_cash_flow": 2877660, "operating_cash_flow": 3199458, "quarter": 2 }, { "change_in_working_capital": -1635, "financing_cash_flow": 161751, "investing_cash_flow": -485552, "net_cash_flow": 3095977, "operating_cash_flow": 3101917, "quarter": 3 }, { "change_in_working_capital": 74268, "financing_cash_flow": -191908, "investing_cash_flow": -426689, "net_cash_flow": 2455472, "operating_cash_flow": 2929444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9613098855669506, "current_ratio": 1.3000632074218386, "debt_to_equity_ratio": 0.7490478999650071, "profit_margin": 0.2570374676690983, "quarter": 1, "return_on_assets": 0.24709265863139962, "return_on_equity": 0.3465475421451883 }, { "asset_turnover_ratio": 0.942981123978601, "current_ratio": 1.4376396689133772, "debt_to_equity_ratio": 0.7327250589689106, "profit_margin": 0.26313753790341793, "quarter": 2, "return_on_assets": 0.24813373125312674, "return_on_equity": 0.3444723296485885 }, { "asset_turnover_ratio": 0.9250017298724013, "current_ratio": 1.076668993834377, "debt_to_equity_ratio": 0.7226723012468205, "profit_margin": 0.26310015216731886, "quarter": 3, "return_on_assets": 0.24336809588446195, "return_on_equity": 0.3371837183011494 }, { "asset_turnover_ratio": 0.9073653703373494, "current_ratio": 1.5661442833820802, "debt_to_equity_ratio": 0.736656964856375, "profit_margin": 0.2371867001792748, "quarter": 4, "return_on_assets": 0.21521499804726152, "return_on_equity": 0.30756255140112415 } ], "income_statement": [ { "depreciation": 605684, "expenses": 6587027, "income_tax": 775462, "marketing_expense": 754318, "net_income": 3322610, "net_profit": 2547148, "operational_expense": 4218570, "product_revenue": 3282939, "quarter": 1, "rd_expense": 991121, "revenue": 9909637, "salaries_expense": 2956017, "service_revenue": 6626698 }, { "depreciation": 583593, "expenses": 6635343, "income_tax": 689848, "marketing_expense": 1022455, "net_income": 3305713, "net_profit": 2615865, "operational_expense": 4061611, "product_revenue": 2953179, "quarter": 2, "rd_expense": 1298119, "revenue": 9941056, "salaries_expense": 2537383, "service_revenue": 6987877 }, { "depreciation": 478131, "expenses": 6684013, "income_tax": 664776, "marketing_expense": 1052185, "net_income": 3288562, "net_profit": 2623786, "operational_expense": 3508997, "product_revenue": 2492155, "quarter": 3, "rd_expense": 1169419, "revenue": 9972575, "salaries_expense": 2199883, "service_revenue": 7480420 }, { "depreciation": 556582, "expenses": 6733040, "income_tax": 898293, "marketing_expense": 1343489, "net_income": 3271155, "net_profit": 2372862, "operational_expense": 4601868, "product_revenue": 2600948, "quarter": 4, "rd_expense": 818220, "revenue": 10004195, "salaries_expense": 2171002, "service_revenue": 7403247 } ], "market_conditions": { "gdp_growth": [ 0.058687301062816555, 0.04940183697321374, 0.05186669432939031, 0.05895093469548198 ], "inflation_rate": [ 0.005175587823597787, 0.007451635495108205, 0.007663207528649401, 0.005761966283004502 ], "interest_rate": [ 0.012704150696397836, 0.011053215395930533, 0.013988177143487893, 0.010549164080324115 ], "year": 2012 }, "random_event": { "description": "Rice-Pope Partnership with Major Brand in 2012", "impact": -0.09, "type": "Partnership with Major Brand" }, "year": 2012 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1991, "industry": "Advertising", "location": "Juliefurt", "name": "Bruce Inc", "num_employees": 118, "region": "Latin America", "revenue_size": "Medium", "website": "www.bruceinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 102441, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 6668977, "net_revenue": 6060352, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 51359 }, { "average_project_size": 144215, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 6741388, "net_revenue": 6024253, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 51053 }, { "average_project_size": 196592, "billable_hours_per_employee": 111, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 7697535, "net_revenue": 5988369, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 50749 }, { "average_project_size": 98947, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 6736335, "net_revenue": 5952700, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 50447 } ], "balance_sheet": [ { "assets": 6647350, "current_assets": 2167875, "current_liabilities": 1287910, "equity": 4497764, "fixed_assets": 4479475, "liabilities": 3194974, "long_term_liabilities": 1907064, "quarter": 1 }, { "assets": 6740411, "current_assets": 2535303, "current_liabilities": 1746310, "equity": 4561445, "fixed_assets": 4205108, "liabilities": 3266907, "long_term_liabilities": 1520597, "quarter": 2 }, { "assets": 6834775, "current_assets": 2438266, "current_liabilities": 1676792, "equity": 4582825, "fixed_assets": 4396509, "liabilities": 3340459, "long_term_liabilities": 1663667, "quarter": 3 }, { "assets": 6930461, "current_assets": 2448510, "current_liabilities": 1478638, "equity": 4606635, "fixed_assets": 4481951, "liabilities": 3415667, "long_term_liabilities": 1937029, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39135, "financing_cash_flow": -49, "investing_cash_flow": -467533, "net_cash_flow": 1208073, "operating_cash_flow": 1389217, "quarter": 1 }, { "change_in_working_capital": 54856, "financing_cash_flow": -68758, "investing_cash_flow": -384166, "net_cash_flow": 870477, "operating_cash_flow": 1384399, "quarter": 2 }, { "change_in_working_capital": 26465, "financing_cash_flow": 39889, "investing_cash_flow": -272887, "net_cash_flow": 842110, "operating_cash_flow": 1321573, "quarter": 3 }, { "change_in_working_capital": 35414, "financing_cash_flow": -76207, "investing_cash_flow": -448361, "net_cash_flow": 993718, "operating_cash_flow": 1343184, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.911694434624324, "current_ratio": 1.6832503824024971, "debt_to_equity_ratio": 0.7103471858461227, "profit_margin": 0.17249625104284372, "quarter": 1, "return_on_assets": 0.15726387206932085, "return_on_equity": 0.23242393331442024 }, { "asset_turnover_ratio": 0.8937515828040753, "current_ratio": 1.451805807674468, "debt_to_equity_ratio": 0.7162000199498185, "profit_margin": 0.18059351092990283, "quarter": 2, "return_on_assets": 0.16140573623774573, "return_on_equity": 0.23850797280247815 }, { "asset_turnover_ratio": 0.8761618341496246, "current_ratio": 1.4541254967819504, "debt_to_equity_ratio": 0.7289082607343723, "profit_margin": 0.18177052883681682, "quarter": 3, "return_on_assets": 0.15926039994001265, "return_on_equity": 0.23751921576756696 }, { "asset_turnover_ratio": 0.8589183316953951, "current_ratio": 1.6559225449366242, "debt_to_equity_ratio": 0.7414668190555579, "profit_margin": 0.18341945671711996, "quarter": 4, "return_on_assets": 0.15754233376394441, "return_on_equity": 0.23701487094158752 } ], "income_statement": [ { "depreciation": 343829, "expenses": 4672699, "income_tax": 342265, "marketing_expense": 534288, "net_income": 1387653, "net_profit": 1045388, "operational_expense": 2522428, "product_revenue": 2109733, "quarter": 1, "rd_expense": 724744, "revenue": 6060352, "salaries_expense": 2271325, "service_revenue": 3950619 }, { "depreciation": 296458, "expenses": 4623023, "income_tax": 313289, "marketing_expense": 599941, "net_income": 1401230, "net_profit": 1087941, "operational_expense": 2820840, "product_revenue": 1987744, "quarter": 2, "rd_expense": 797462, "revenue": 6024253, "salaries_expense": 1479718, "service_revenue": 4036509 }, { "depreciation": 233064, "expenses": 4573876, "income_tax": 325984, "marketing_expense": 503504, "net_income": 1414493, "net_profit": 1088509, "operational_expense": 2290926, "product_revenue": 1273640, "quarter": 3, "rd_expense": 686402, "revenue": 5988369, "salaries_expense": 1709683, "service_revenue": 4714729 }, { "depreciation": 251343, "expenses": 4525251, "income_tax": 335608, "marketing_expense": 496284, "net_income": 1427449, "net_profit": 1091841, "operational_expense": 2506704, "product_revenue": 1512427, "quarter": 4, "rd_expense": 882938, "revenue": 5952700, "salaries_expense": 1985041, "service_revenue": 4440273 } ], "market_conditions": { "gdp_growth": [ -0.0004908396201802161, 0.002363784649980532, 0.002622520836274553, 0.001906765222573683 ], "inflation_rate": [ 0.036972841911069185, 0.029196973733625335, 0.02946236441515786, 0.031505193001400714 ], "interest_rate": [ 0.054263987674303654, 0.0566390046182695, 0.05795104483071426, 0.06147672898043633 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 114488, "billable_hours_per_employee": 100, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 13928873, "net_revenue": 12483911, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 105796 }, { "average_project_size": 119248, "billable_hours_per_employee": 104, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 15770803, "net_revenue": 12571138, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 106535 }, { "average_project_size": 101484, "billable_hours_per_employee": 85, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 13951484, "net_revenue": 12658975, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 107279 }, { "average_project_size": 138091, "billable_hours_per_employee": 143, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 15410475, "net_revenue": 12747426, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 108029 } ], "balance_sheet": [ { "assets": 18185558, "current_assets": 5877294, "current_liabilities": 5830876, "equity": 11237103, "fixed_assets": 12308264, "liabilities": 10253859, "long_term_liabilities": 4422983, "quarter": 1 }, { "assets": 18791196, "current_assets": 8229239, "current_liabilities": 6256729, "equity": 11492126, "fixed_assets": 10561957, "liabilities": 10471176, "long_term_liabilities": 4214447, "quarter": 2 }, { "assets": 19417004, "current_assets": 6838569, "current_liabilities": 5304858, "equity": 11949131, "fixed_assets": 12578435, "liabilities": 10693098, "long_term_liabilities": 5388240, "quarter": 3 }, { "assets": 20063653, "current_assets": 9652987, "current_liabilities": 4384095, "equity": 12430907, "fixed_assets": 10410666, "liabilities": 10919724, "long_term_liabilities": 6535629, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30826, "financing_cash_flow": -53230, "investing_cash_flow": -408504, "net_cash_flow": 3610762, "operating_cash_flow": 3926849, "quarter": 1 }, { "change_in_working_capital": -92799, "financing_cash_flow": 1749, "investing_cash_flow": -499071, "net_cash_flow": 3650809, "operating_cash_flow": 3906663, "quarter": 2 }, { "change_in_working_capital": 18425, "financing_cash_flow": -112610, "investing_cash_flow": -331631, "net_cash_flow": 3379100, "operating_cash_flow": 3642174, "quarter": 3 }, { "change_in_working_capital": -42468, "financing_cash_flow": -103179, "investing_cash_flow": -218490, "net_cash_flow": 3906744, "operating_cash_flow": 3958566, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6864739041826486, "current_ratio": 1.0079607249408151, "debt_to_equity_ratio": 0.9125002235896565, "profit_margin": 0.2647731147714847, "quarter": 1, "return_on_assets": 0.1817598338197816, "return_on_equity": 0.2941509034846437 }, { "asset_turnover_ratio": 0.6689908401785603, "current_ratio": 1.3152621761306906, "debt_to_equity_ratio": 0.9111609113927223, "profit_margin": 0.25233244595676224, "quarter": 2, "return_on_assets": 0.1688080950249255, "return_on_equity": 0.2760242969838653 }, { "asset_turnover_ratio": 0.6519530510474222, "current_ratio": 1.2891144305841928, "debt_to_equity_ratio": 0.8948849920550708, "profit_margin": 0.25477773674408866, "quarter": 3, "return_on_assets": 0.16610312280926554, "return_on_equity": 0.2699129334175012 }, { "asset_turnover_ratio": 0.6353492058500015, "current_ratio": 2.201819759836409, "debt_to_equity_ratio": 0.878433407956475, "profit_margin": 0.2578542523016019, "quarter": 4, "return_on_assets": 0.16382749442486869, "return_on_equity": 0.26441980460476455 } ], "income_statement": [ { "depreciation": 621445, "expenses": 8110674, "income_tax": 1067833, "marketing_expense": 1382273, "net_income": 4373237, "net_profit": 3305404, "operational_expense": 4638287, "product_revenue": 4157136, "quarter": 1, "rd_expense": 1531289, "revenue": 12483911, "salaries_expense": 2770560, "service_revenue": 8326775 }, { "depreciation": 734557, "expenses": 8180387, "income_tax": 1218645, "marketing_expense": 1337668, "net_income": 4390751, "net_profit": 3172106, "operational_expense": 4864044, "product_revenue": 3372776, "quarter": 2, "rd_expense": 1542449, "revenue": 12571138, "salaries_expense": 3610154, "service_revenue": 9198362 }, { "depreciation": 416949, "expenses": 8250700, "income_tax": 1183050, "marketing_expense": 1320928, "net_income": 4408275, "net_profit": 3225225, "operational_expense": 5592936, "product_revenue": 2531940, "quarter": 3, "rd_expense": 1021758, "revenue": 12658975, "salaries_expense": 3645241, "service_revenue": 10127035 }, { "depreciation": 671588, "expenses": 8321617, "income_tax": 1138831, "marketing_expense": 1242717, "net_income": 4425809, "net_profit": 3286978, "operational_expense": 4382682, "product_revenue": 2761164, "quarter": 4, "rd_expense": 1096898, "revenue": 12747426, "salaries_expense": 3127922, "service_revenue": 9986262 } ], "market_conditions": { "gdp_growth": [ 0.005340239088953253, -0.009842064573642917, -0.008096159725029514, 0.002718692660720102 ], "inflation_rate": [ 0.028711861124008996, 0.026376429847436017, 0.024198031466681206, 0.029858667765281413 ], "interest_rate": [ 0.05177370344682443, 0.0550457036031066, 0.05279047536411396, 0.05549041149364733 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 162410, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 20214592, "net_revenue": 18218369, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 154393 }, { "average_project_size": 80400, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 21549249, "net_revenue": 18030529, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 152801 }, { "average_project_size": 168805, "billable_hours_per_employee": 122, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 22682739, "net_revenue": 17844626, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 151226 }, { "average_project_size": 145589, "billable_hours_per_employee": 114, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 20993893, "net_revenue": 17660641, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 149666 } ], "balance_sheet": [ { "assets": 22645370, "current_assets": 7291105, "current_liabilities": 6915497, "equity": 15037408, "fixed_assets": 15354265, "liabilities": 12359260, "long_term_liabilities": 5443763, "quarter": 1 }, { "assets": 23045633, "current_assets": 7064995, "current_liabilities": 7492258, "equity": 14826669, "fixed_assets": 15980638, "liabilities": 12581357, "long_term_liabilities": 5089099, "quarter": 2 }, { "assets": 23452971, "current_assets": 9900080, "current_liabilities": 6743246, "equity": 15423147, "fixed_assets": 13552891, "liabilities": 12807445, "long_term_liabilities": 6064199, "quarter": 3 }, { "assets": 23867509, "current_assets": 8719090, "current_liabilities": 7108758, "equity": 15284543, "fixed_assets": 15148419, "liabilities": 13037595, "long_term_liabilities": 5928837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6049, "financing_cash_flow": -123291, "investing_cash_flow": -396097, "net_cash_flow": 5576266, "operating_cash_flow": 5820530, "quarter": 1 }, { "change_in_working_capital": -52876, "financing_cash_flow": -36470, "investing_cash_flow": -178146, "net_cash_flow": 5142607, "operating_cash_flow": 5545639, "quarter": 2 }, { "change_in_working_capital": 57824, "financing_cash_flow": -189633, "investing_cash_flow": -337571, "net_cash_flow": 5265292, "operating_cash_flow": 5713916, "quarter": 3 }, { "change_in_working_capital": 95902, "financing_cash_flow": 40165, "investing_cash_flow": -339186, "net_cash_flow": 5202181, "operating_cash_flow": 5457500, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8045074556079234, "current_ratio": 1.054313956032372, "debt_to_equity_ratio": 0.8219009552710148, "profit_margin": 0.2607971108719996, "quarter": 1, "return_on_assets": 0.20981322009752987, "return_on_equity": 0.315965224857901 }, { "asset_turnover_ratio": 0.7823837600815738, "current_ratio": 0.9429727326528264, "debt_to_equity_ratio": 0.84856261376038, "profit_margin": 0.24194481481935445, "quarter": 2, "return_on_assets": 0.1892936939506066, "return_on_equity": 0.29422610027916585 }, { "asset_turnover_ratio": 0.760868463104312, "current_ratio": 1.4681475360679412, "debt_to_equity_ratio": 0.8304041321787311, "profit_margin": 0.26773444285131, "quarter": 3, "return_on_assets": 0.20371069405236547, "return_on_equity": 0.30976953017435416 }, { "asset_turnover_ratio": 0.7399448765264947, "current_ratio": 1.2265278969969156, "debt_to_equity_ratio": 0.8529921372199352, "profit_margin": 0.25223484243861816, "quarter": 4, "return_on_assets": 0.18663987934392315, "return_on_equity": 0.29144665954356636 } ], "income_statement": [ { "depreciation": 1069232, "expenses": 12031737, "income_tax": 1435334, "marketing_expense": 1467699, "net_income": 6186632, "net_profit": 4751298, "operational_expense": 7115329, "product_revenue": 3863950, "quarter": 1, "rd_expense": 2040150, "revenue": 18218369, "salaries_expense": 4433953, "service_revenue": 14354419 }, { "depreciation": 1183246, "expenses": 11909350, "income_tax": 1758786, "marketing_expense": 1305437, "net_income": 6121179, "net_profit": 4362393, "operational_expense": 7683205, "product_revenue": 6720462, "quarter": 2, "rd_expense": 1300962, "revenue": 18030529, "salaries_expense": 4281263, "service_revenue": 11310067 }, { "depreciation": 936295, "expenses": 11788209, "income_tax": 1278796, "marketing_expense": 1752184, "net_income": 6056417, "net_profit": 4777621, "operational_expense": 8191451, "product_revenue": 5929692, "quarter": 3, "rd_expense": 1198720, "revenue": 17844626, "salaries_expense": 4767454, "service_revenue": 11914934 }, { "depreciation": 1002871, "expenses": 11668300, "income_tax": 1537712, "marketing_expense": 1462208, "net_income": 5992341, "net_profit": 4454629, "operational_expense": 7101078, "product_revenue": 6811893, "quarter": 4, "rd_expense": 1924319, "revenue": 17660641, "salaries_expense": 5104267, "service_revenue": 10848748 } ], "market_conditions": { "gdp_growth": [ -0.004381875279168814, 0.004752649006942276, -0.00011888639803488664, 0.007636324554549731 ], "inflation_rate": [ 0.02467246150297903, 0.028178201539685026, 0.02881711624621607, 0.0280538844371753 ], "interest_rate": [ 0.057446722693379096, 0.053806869586629724, 0.05374924406945232, 0.05558156109640175 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 184829, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 6869170, "net_revenue": 6026480, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 51072 }, { "average_project_size": 56967, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 7041185, "net_revenue": 5956103, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 50475 }, { "average_project_size": 101564, "billable_hours_per_employee": 107, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 7456864, "net_revenue": 5886549, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 49886 }, { "average_project_size": 88989, "billable_hours_per_employee": 121, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 7247159, "net_revenue": 5817807, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 49303 } ], "balance_sheet": [ { "assets": 7265289, "current_assets": 2590427, "current_liabilities": 1607400, "equity": 5766633, "fixed_assets": 4674862, "liabilities": 3068942, "long_term_liabilities": 1461542, "quarter": 1 }, { "assets": 7453715, "current_assets": 3637847, "current_liabilities": 1767213, "equity": 5794247, "fixed_assets": 3815868, "liabilities": 3094121, "long_term_liabilities": 1326908, "quarter": 2 }, { "assets": 7647027, "current_assets": 2674435, "current_liabilities": 1310965, "equity": 6034311, "fixed_assets": 4972592, "liabilities": 3119506, "long_term_liabilities": 1808541, "quarter": 3 }, { "assets": 7845352, "current_assets": 2395389, "current_liabilities": 1314243, "equity": 6060448, "fixed_assets": 5449963, "liabilities": 3145099, "long_term_liabilities": 1830856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89584, "financing_cash_flow": -179699, "investing_cash_flow": -233086, "net_cash_flow": 1437684, "operating_cash_flow": 1960741, "quarter": 1 }, { "change_in_working_capital": 8458, "financing_cash_flow": 102589, "investing_cash_flow": -135419, "net_cash_flow": 1572748, "operating_cash_flow": 1787933, "quarter": 2 }, { "change_in_working_capital": -64615, "financing_cash_flow": -140742, "investing_cash_flow": -448655, "net_cash_flow": 1418669, "operating_cash_flow": 1814251, "quarter": 3 }, { "change_in_working_capital": 97970, "financing_cash_flow": -170959, "investing_cash_flow": -249213, "net_cash_flow": 1126461, "operating_cash_flow": 1592579, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8294893706224212, "current_ratio": 1.6115633943013563, "debt_to_equity_ratio": 0.5321895809911954, "profit_margin": 0.2605643758877487, "quarter": 1, "return_on_assets": 0.21613538016175268, "return_on_equity": 0.2723055203963908 }, { "asset_turnover_ratio": 0.7990784461171375, "current_ratio": 2.0585220909986517, "debt_to_equity_ratio": 0.5339988095088111, "profit_margin": 0.24087108634622337, "quarter": 2, "return_on_assets": 0.19247489339208704, "return_on_equity": 0.2475995586656903 }, { "asset_turnover_ratio": 0.7697826880956482, "current_ratio": 2.040050649712235, "debt_to_equity_ratio": 0.5169614227705532, "profit_margin": 0.2559717077017451, "quarter": 3, "return_on_assets": 0.19704258923108287, "return_on_equity": 0.2497037358531902 }, { "asset_turnover_ratio": 0.7415609905075005, "current_ratio": 1.8226378226857591, "debt_to_equity_ratio": 0.5189548693429925, "profit_margin": 0.23379857736772636, "quarter": 4, "return_on_assets": 0.17337590461205565, "return_on_equity": 0.2244380283437792 } ], "income_statement": [ { "depreciation": 390455, "expenses": 4062551, "income_tax": 393643, "marketing_expense": 410752, "net_income": 1963929, "net_profit": 1570286, "operational_expense": 2193278, "product_revenue": 1253520, "quarter": 1, "rd_expense": 805117, "revenue": 6026480, "salaries_expense": 1426870, "service_revenue": 4772960 }, { "depreciation": 353280, "expenses": 4016284, "income_tax": 505166, "marketing_expense": 598940, "net_income": 1939819, "net_profit": 1434653, "operational_expense": 2705647, "product_revenue": 2112367, "quarter": 2, "rd_expense": 542944, "revenue": 5956103, "salaries_expense": 1488100, "service_revenue": 3843736 }, { "depreciation": 307461, "expenses": 3970544, "income_tax": 409215, "marketing_expense": 658895, "net_income": 1916005, "net_profit": 1506790, "operational_expense": 2763264, "product_revenue": 2175772, "quarter": 3, "rd_expense": 709502, "revenue": 5886549, "salaries_expense": 1596898, "service_revenue": 3710777 }, { "depreciation": 232384, "expenses": 3925324, "income_tax": 532288, "marketing_expense": 697949, "net_income": 1892483, "net_profit": 1360195, "operational_expense": 2686361, "product_revenue": 1300747, "quarter": 4, "rd_expense": 729361, "revenue": 5817807, "salaries_expense": 1919941, "service_revenue": 4517060 } ], "market_conditions": { "gdp_growth": [ 0.0002842653282599233, -0.013478477895547722, -0.00512090762059462, -0.01370776782494432 ], "inflation_rate": [ 0.034097210355583996, 0.03371349131203211, 0.035812408208905744, 0.04237332720621248 ], "interest_rate": [ 0.0412330755855698, 0.04128676061048187, 0.04776238492673122, 0.04322572810500755 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 168753, "billable_hours_per_employee": 82, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 17348807, "net_revenue": 14448188, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 122442 }, { "average_project_size": 154528, "billable_hours_per_employee": 85, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 18437512, "net_revenue": 14272767, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 120956 }, { "average_project_size": 186035, "billable_hours_per_employee": 104, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 16774387, "net_revenue": 14099476, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 119487 }, { "average_project_size": 162777, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 17125282, "net_revenue": 13928290, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 118036 } ], "balance_sheet": [ { "assets": 16510931, "current_assets": 7613987, "current_liabilities": 4307433, "equity": 9713801, "fixed_assets": 8896944, "liabilities": 9093039, "long_term_liabilities": 4785606, "quarter": 1 }, { "assets": 16977973, "current_assets": 8475481, "current_liabilities": 4197775, "equity": 9850308, "fixed_assets": 8502492, "liabilities": 9353908, "long_term_liabilities": 5156133, "quarter": 2 }, { "assets": 17458225, "current_assets": 6958228, "current_liabilities": 4166343, "equity": 9949299, "fixed_assets": 10499997, "liabilities": 9622261, "long_term_liabilities": 5455918, "quarter": 3 }, { "assets": 17952062, "current_assets": 8680057, "current_liabilities": 5811252, "equity": 9980660, "fixed_assets": 9272005, "liabilities": 9898313, "long_term_liabilities": 4087061, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6442, "financing_cash_flow": 184082, "investing_cash_flow": -312929, "net_cash_flow": 2741251, "operating_cash_flow": 2938188, "quarter": 1 }, { "change_in_working_capital": -39692, "financing_cash_flow": 102952, "investing_cash_flow": -116837, "net_cash_flow": 2442625, "operating_cash_flow": 2877362, "quarter": 2 }, { "change_in_working_capital": -18225, "financing_cash_flow": -162433, "investing_cash_flow": -465797, "net_cash_flow": 2737676, "operating_cash_flow": 3173245, "quarter": 3 }, { "change_in_working_capital": 66313, "financing_cash_flow": 121254, "investing_cash_flow": -125575, "net_cash_flow": 2583333, "operating_cash_flow": 2737321, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8750680382590176, "current_ratio": 1.7676391019895143, "debt_to_equity_ratio": 0.9360948407322736, "profit_margin": 0.15890636251410903, "quarter": 1, "return_on_assets": 0.1390538789120977, "return_on_equity": 0.23635536696706058 }, { "asset_turnover_ratio": 0.8406637824197271, "current_ratio": 2.0190412778197975, "debt_to_equity_ratio": 0.9496056366968424, "profit_margin": 0.15597837476082949, "quarter": 2, "return_on_assets": 0.13112537050212061, "return_on_equity": 0.2260074507314898 }, { "asset_turnover_ratio": 0.8076122286200343, "current_ratio": 1.6701044537139644, "debt_to_equity_ratio": 0.9671295434984917, "profit_margin": 0.14988748518030032, "quarter": 3, "return_on_assets": 0.12105096594871471, "return_on_equity": 0.21241044218291158 }, { "asset_turnover_ratio": 0.7758601769534886, "current_ratio": 1.493663843867036, "debt_to_equity_ratio": 0.9917493432298065, "profit_margin": 0.1383451234860848, "quarter": 4, "return_on_assets": 0.107336471988566, "return_on_equity": 0.19306448671731127 } ], "income_statement": [ { "depreciation": 642279, "expenses": 11476948, "income_tax": 675331, "marketing_expense": 2072489, "net_income": 2971240, "net_profit": 2295909, "operational_expense": 7614420, "product_revenue": 5339865, "quarter": 1, "rd_expense": 1390731, "revenue": 14448188, "salaries_expense": 3600236, "service_revenue": 9108323 }, { "depreciation": 651119, "expenses": 11413010, "income_tax": 633514, "marketing_expense": 1818034, "net_income": 2859757, "net_profit": 2226243, "operational_expense": 7572557, "product_revenue": 5632529, "quarter": 2, "rd_expense": 1598206, "revenue": 14272767, "salaries_expense": 5699378, "service_revenue": 8640238 }, { "depreciation": 1059910, "expenses": 11349428, "income_tax": 636713, "marketing_expense": 2073142, "net_income": 2750048, "net_profit": 2113335, "operational_expense": 5806746, "product_revenue": 5232665, "quarter": 3, "rd_expense": 1577390, "revenue": 14099476, "salaries_expense": 5393113, "service_revenue": 8866811 }, { "depreciation": 810410, "expenses": 11286200, "income_tax": 715179, "marketing_expense": 2038208, "net_income": 2642090, "net_profit": 1926911, "operational_expense": 5859956, "product_revenue": 4735031, "quarter": 4, "rd_expense": 1228470, "revenue": 13928290, "salaries_expense": 4233737, "service_revenue": 9193259 } ], "market_conditions": { "gdp_growth": [ -0.008669102808347248, -0.00044794705041898385, -0.006439714546965016, -0.0014794454027411506 ], "inflation_rate": [ 0.03939324817841113, 0.03683678947382185, 0.03414299155551263, 0.034913454506322654 ], "interest_rate": [ 0.037341344963182345, 0.04041677449788337, 0.036317458467672564, 0.036582799810074916 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 85383, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 6351416, "net_revenue": 5009589, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 42454 }, { "average_project_size": 179076, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 5670625, "net_revenue": 5076690, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 43023 }, { "average_project_size": 161033, "billable_hours_per_employee": 96, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 6197363, "net_revenue": 5144691, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 43599 }, { "average_project_size": 125428, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 6666466, "net_revenue": 5213602, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 44183 } ], "balance_sheet": [ { "assets": 5533299, "current_assets": 2689850, "current_liabilities": 1562649, "equity": 3720855, "fixed_assets": 2843449, "liabilities": 2838197, "long_term_liabilities": 1275548, "quarter": 1 }, { "assets": 5602835, "current_assets": 2365479, "current_liabilities": 1533304, "equity": 3738473, "fixed_assets": 3237356, "liabilities": 2915760, "long_term_liabilities": 1382456, "quarter": 2 }, { "assets": 5673244, "current_assets": 2457591, "current_liabilities": 1563760, "equity": 3686147, "fixed_assets": 3215653, "liabilities": 2995443, "long_term_liabilities": 1431683, "quarter": 3 }, { "assets": 5744538, "current_assets": 2134123, "current_liabilities": 1587887, "equity": 3799524, "fixed_assets": 3610415, "liabilities": 3077303, "long_term_liabilities": 1489416, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69190, "financing_cash_flow": -117212, "investing_cash_flow": -255388, "net_cash_flow": 904883, "operating_cash_flow": 1275370, "quarter": 1 }, { "change_in_working_capital": -74650, "financing_cash_flow": 24188, "investing_cash_flow": -188884, "net_cash_flow": 881047, "operating_cash_flow": 1376194, "quarter": 2 }, { "change_in_working_capital": -90562, "financing_cash_flow": -85540, "investing_cash_flow": -377851, "net_cash_flow": 799997, "operating_cash_flow": 1248738, "quarter": 3 }, { "change_in_working_capital": -68655, "financing_cash_flow": 195914, "investing_cash_flow": -340111, "net_cash_flow": 1456882, "operating_cash_flow": 1358858, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.90535302719047, "current_ratio": 1.7213398530316149, "debt_to_equity_ratio": 0.762780866225639, "profit_margin": 0.20475791527009501, "quarter": 1, "return_on_assets": 0.18537819843099027, "return_on_equity": 0.27567669258812827 }, { "asset_turnover_ratio": 0.9060930760945128, "current_ratio": 1.542733208809212, "debt_to_equity_ratio": 0.7799334113152616, "profit_margin": 0.20710305336745005, "quarter": 2, "return_on_assets": 0.18765464269427887, "return_on_equity": 0.281237285918609 }, { "asset_turnover_ratio": 0.9068340794085359, "current_ratio": 1.571590909090909, "debt_to_equity_ratio": 0.8126216887172433, "profit_margin": 0.19599738837570613, "quarter": 3, "return_on_assets": 0.17773711125416075, "return_on_equity": 0.27355013242825094 }, { "asset_turnover_ratio": 0.9075755091184008, "current_ratio": 1.344001808692936, "debt_to_equity_ratio": 0.8099180318376723, "profit_margin": 0.21717979239688798, "quarter": 4, "return_on_assets": 0.19710706065483422, "return_on_equity": 0.29800811891173734 } ], "income_statement": [ { "depreciation": 249617, "expenses": 3684587, "income_tax": 299249, "marketing_expense": 630500, "net_income": 1325002, "net_profit": 1025753, "operational_expense": 2153679, "product_revenue": 1888265, "quarter": 1, "rd_expense": 418879, "revenue": 5009589, "salaries_expense": 1274041, "service_revenue": 3121324 }, { "depreciation": 324796, "expenses": 3715976, "income_tax": 309316, "marketing_expense": 373927, "net_income": 1360714, "net_profit": 1051398, "operational_expense": 2121542, "product_revenue": 1779165, "quarter": 2, "rd_expense": 626287, "revenue": 5076690, "salaries_expense": 1752713, "service_revenue": 3297525 }, { "depreciation": 240392, "expenses": 3747633, "income_tax": 388712, "marketing_expense": 544594, "net_income": 1397058, "net_profit": 1008346, "operational_expense": 2108729, "product_revenue": 1582892, "quarter": 3, "rd_expense": 601857, "revenue": 5144691, "salaries_expense": 1538697, "service_revenue": 3561799 }, { "depreciation": 226569, "expenses": 3779560, "income_tax": 301753, "marketing_expense": 710331, "net_income": 1434042, "net_profit": 1132289, "operational_expense": 1970677, "product_revenue": 1673945, "quarter": 4, "rd_expense": 676593, "revenue": 5213602, "salaries_expense": 1371918, "service_revenue": 3539657 } ], "market_conditions": { "gdp_growth": [ -0.0019529121521223644, -0.0047390251813991735, -0.00012801145565585238, -0.006012555378171301 ], "inflation_rate": [ 0.03087965080270036, 0.025361072003135428, 0.024610891560558294, 0.029115656970813357 ], "interest_rate": [ 0.051651858444238474, 0.05930758650836643, 0.0510119150054353, 0.05188135946974306 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2001, "industry": "Advertising", "location": "Conwayland", "name": "Tate-Tate", "num_employees": 957, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.tate-tate.com" }

[ { "advertising_kpis": [ { "average_project_size": 107560, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 6134830, "net_revenue": 5325337, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 5565 }, { "average_project_size": 155913, "billable_hours_per_employee": 159, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 6079616, "net_revenue": 5339525, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5579 }, { "average_project_size": 180680, "billable_hours_per_employee": 101, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 6099198, "net_revenue": 5353751, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5594 }, { "average_project_size": 95700, "billable_hours_per_employee": 94, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 6261224, "net_revenue": 5368015, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 5609 } ], "balance_sheet": [ { "assets": 7199694, "current_assets": 2238502, "current_liabilities": 2276521, "equity": 3965313, "fixed_assets": 4961192, "liabilities": 4218315, "long_term_liabilities": 1941794, "quarter": 1 }, { "assets": 7373634, "current_assets": 2675592, "current_liabilities": 2320612, "equity": 4018493, "fixed_assets": 4698042, "liabilities": 4332065, "long_term_liabilities": 2011453, "quarter": 2 }, { "assets": 7551776, "current_assets": 2700343, "current_liabilities": 2277581, "equity": 4090788, "fixed_assets": 4851433, "liabilities": 4448883, "long_term_liabilities": 2171302, "quarter": 3 }, { "assets": 7734221, "current_assets": 3223721, "current_liabilities": 2087343, "equity": 4138897, "fixed_assets": 4510500, "liabilities": 4568851, "long_term_liabilities": 2481508, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80725, "financing_cash_flow": 143306, "investing_cash_flow": -136891, "net_cash_flow": 1228103, "operating_cash_flow": 1377023, "quarter": 1 }, { "change_in_working_capital": -15474, "financing_cash_flow": -86013, "investing_cash_flow": -201373, "net_cash_flow": 571373, "operating_cash_flow": 1215585, "quarter": 2 }, { "change_in_working_capital": -98441, "financing_cash_flow": -25152, "investing_cash_flow": -301694, "net_cash_flow": 919395, "operating_cash_flow": 1364858, "quarter": 3 }, { "change_in_working_capital": 53408, "financing_cash_flow": 91532, "investing_cash_flow": -477450, "net_cash_flow": 690719, "operating_cash_flow": 1180092, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7396615745058054, "current_ratio": 0.9832995171140525, "debt_to_equity_ratio": 1.0638037905204456, "profit_margin": 0.18476464494171918, "quarter": 1, "return_on_assets": 0.1366633081905981, "return_on_equity": 0.2481352670016213 }, { "asset_turnover_ratio": 0.7241375148264749, "current_ratio": 1.1529682687153215, "debt_to_equity_ratio": 1.0780322374581714, "profit_margin": 0.1829608438952903, "quarter": 2, "return_on_assets": 0.13248881080889016, "return_on_equity": 0.24310705530655397 }, { "asset_turnover_ratio": 0.7089393276495489, "current_ratio": 1.1856188649273067, "debt_to_equity_ratio": 1.0875369244262965, "profit_margin": 0.1845238973571987, "quarter": 3, "return_on_assets": 0.13081624772768685, "return_on_equity": 0.24149259262518616 }, { "asset_turnover_ratio": 0.6940602033482105, "current_ratio": 1.5444136397324253, "debt_to_equity_ratio": 1.1038812997762448, "profit_margin": 0.18135698205016193, "quarter": 4, "return_on_assets": 0.12587266384035314, "return_on_equity": 0.235214116224685 } ], "income_statement": [ { "depreciation": 393089, "expenses": 3946004, "income_tax": 395399, "marketing_expense": 747227, "net_income": 1379333, "net_profit": 983934, "operational_expense": 2198027, "product_revenue": 1413643, "quarter": 1, "rd_expense": 758854, "revenue": 5325337, "salaries_expense": 1851302, "service_revenue": 3911694 }, { "depreciation": 238661, "expenses": 3985820, "income_tax": 376781, "marketing_expense": 744147, "net_income": 1353705, "net_profit": 976924, "operational_expense": 2319640, "product_revenue": 1693594, "quarter": 2, "rd_expense": 450506, "revenue": 5339525, "salaries_expense": 1889088, "service_revenue": 3645931 }, { "depreciation": 376963, "expenses": 4026038, "income_tax": 339818, "marketing_expense": 413488, "net_income": 1327713, "net_profit": 987895, "operational_expense": 2312529, "product_revenue": 1517009, "quarter": 3, "rd_expense": 681882, "revenue": 5353751, "salaries_expense": 1343265, "service_revenue": 3836742 }, { "depreciation": 206565, "expenses": 4066662, "income_tax": 327826, "marketing_expense": 589312, "net_income": 1301353, "net_profit": 973527, "operational_expense": 2687563, "product_revenue": 1259291, "quarter": 4, "rd_expense": 684070, "revenue": 5368015, "salaries_expense": 1361241, "service_revenue": 4108724 } ], "market_conditions": { "gdp_growth": [ -0.02256240482492355, -0.005120021787220956, -0.010503766699076628, -0.011646461560735333 ], "inflation_rate": [ 0.02747994265782995, 0.0361238482051324, 0.027701915054073673, 0.031177693876303505 ], "interest_rate": [ 0.060913183742255406, 0.05710145592717256, 0.05808737017744054, 0.060588729858593884 ], "year": 2001 }, "random_event": { "description": "Tate-Tate Award Nomination in 2001", "impact": 0, "type": "Award Nomination" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 197683, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 11934730, "net_revenue": 9733922, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 10171 }, { "average_project_size": 141809, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 12002223, "net_revenue": 9560211, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 9990 }, { "average_project_size": 63629, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 10529096, "net_revenue": 9389601, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 9811 }, { "average_project_size": 63512, "billable_hours_per_employee": 105, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 11470863, "net_revenue": 9222036, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 9636 } ], "balance_sheet": [ { "assets": 9983404, "current_assets": 3242254, "current_liabilities": 2343166, "equity": 7636832, "fixed_assets": 6741150, "liabilities": 4606057, "long_term_liabilities": 2262891, "quarter": 1 }, { "assets": 10178540, "current_assets": 4854672, "current_liabilities": 2656106, "equity": 7935280, "fixed_assets": 5323868, "liabilities": 4692918, "long_term_liabilities": 2036812, "quarter": 2 }, { "assets": 10377491, "current_assets": 3938128, "current_liabilities": 2487790, "equity": 7991207, "fixed_assets": 6439363, "liabilities": 4781417, "long_term_liabilities": 2293627, "quarter": 3 }, { "assets": 10580330, "current_assets": 4186118, "current_liabilities": 2621216, "equity": 8136824, "fixed_assets": 6394212, "liabilities": 4871585, "long_term_liabilities": 2250369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50613, "financing_cash_flow": 22913, "investing_cash_flow": -231443, "net_cash_flow": 2197484, "operating_cash_flow": 2844571, "quarter": 1 }, { "change_in_working_capital": -24707, "financing_cash_flow": -50141, "investing_cash_flow": -102867, "net_cash_flow": 2591654, "operating_cash_flow": 2818864, "quarter": 2 }, { "change_in_working_capital": -58426, "financing_cash_flow": 88184, "investing_cash_flow": -303543, "net_cash_flow": 2351858, "operating_cash_flow": 2749387, "quarter": 3 }, { "change_in_working_capital": -91161, "financing_cash_flow": 27728, "investing_cash_flow": -350888, "net_cash_flow": 2496809, "operating_cash_flow": 2872362, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9750103271389198, "current_ratio": 1.3837064894249917, "debt_to_equity_ratio": 0.6031371385412171, "profit_margin": 0.23212483108042165, "quarter": 1, "return_on_assets": 0.2263241074887884, "return_on_equity": 0.29586679397949306 }, { "asset_turnover_ratio": 0.9392517001456004, "current_ratio": 1.8277403085569628, "debt_to_equity_ratio": 0.5913991692794709, "profit_margin": 0.25623472117927104, "quarter": 2, "return_on_assets": 0.24066889750396422, "return_on_equity": 0.30870467078666414 }, { "asset_turnover_ratio": 0.9048045428321739, "current_ratio": 1.5829824864638897, "debt_to_equity_ratio": 0.5983347697037507, "profit_margin": 0.2550835759687765, "quarter": 3, "return_on_assets": 0.23080077833842497, "return_on_equity": 0.2997210559055722 }, { "asset_turnover_ratio": 0.8716208284618722, "current_ratio": 1.5970137523958345, "debt_to_equity_ratio": 0.5987084149786206, "profit_margin": 0.2632909912735105, "quarter": 4, "return_on_assets": 0.2294899119403648, "return_on_equity": 0.29840623319368836 } ], "income_statement": [ { "depreciation": 585086, "expenses": 6565026, "income_tax": 909411, "marketing_expense": 717394, "net_income": 3168896, "net_profit": 2259485, "operational_expense": 3713354, "product_revenue": 2305737, "quarter": 1, "rd_expense": 1124991, "revenue": 9733922, "salaries_expense": 2313394, "service_revenue": 7428185 }, { "depreciation": 369206, "expenses": 6415265, "income_tax": 695288, "marketing_expense": 911853, "net_income": 3144946, "net_profit": 2449658, "operational_expense": 3937200, "product_revenue": 3260966, "quarter": 2, "rd_expense": 983096, "revenue": 9560211, "salaries_expense": 2926236, "service_revenue": 6299245 }, { "depreciation": 354254, "expenses": 6268920, "income_tax": 725548, "marketing_expense": 716022, "net_income": 3120681, "net_profit": 2395133, "operational_expense": 3328229, "product_revenue": 2250143, "quarter": 3, "rd_expense": 648430, "revenue": 9389601, "salaries_expense": 1884439, "service_revenue": 7139458 }, { "depreciation": 444283, "expenses": 6125914, "income_tax": 668043, "marketing_expense": 940676, "net_income": 3096122, "net_profit": 2428079, "operational_expense": 4085270, "product_revenue": 2435648, "quarter": 4, "rd_expense": 886684, "revenue": 9222036, "salaries_expense": 2467547, "service_revenue": 6786388 } ], "market_conditions": { "gdp_growth": [ -0.009495770064606966, -0.009737126356602102, -0.0182212018989821, -0.009652143083815842 ], "inflation_rate": [ 0.02836003010509364, 0.023254283072747642, 0.026793798925036805, 0.030164393712636194 ], "interest_rate": [ 0.043051040483454525, 0.04954705986638212, 0.051838939750184, 0.05199283344288866 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 186774, "billable_hours_per_employee": 93, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 19542673, "net_revenue": 15131528, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 15811 }, { "average_project_size": 178303, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 18236239, "net_revenue": 14809278, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 15475 }, { "average_project_size": 81663, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 17485178, "net_revenue": 14493891, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 15145 }, { "average_project_size": 142966, "billable_hours_per_employee": 104, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 16559468, "net_revenue": 14185221, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 14823 } ], "balance_sheet": [ { "assets": 20429789, "current_assets": 8078050, "current_liabilities": 6111416, "equity": 13291876, "fixed_assets": 12351739, "liabilities": 10341817, "long_term_liabilities": 4230401, "quarter": 1 }, { "assets": 21071789, "current_assets": 6962810, "current_liabilities": 4590149, "equity": 13577082, "fixed_assets": 14108979, "liabilities": 10593381, "long_term_liabilities": 6003232, "quarter": 2 }, { "assets": 21733964, "current_assets": 8178938, "current_liabilities": 6400389, "equity": 14101732, "fixed_assets": 13555026, "liabilities": 10851065, "long_term_liabilities": 4450676, "quarter": 3 }, { "assets": 22416947, "current_assets": 11079327, "current_liabilities": 4453286, "equity": 14397320, "fixed_assets": 11337620, "liabilities": 11115017, "long_term_liabilities": 6661731, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83217, "financing_cash_flow": 77211, "investing_cash_flow": -240086, "net_cash_flow": 3336568, "operating_cash_flow": 3834051, "quarter": 1 }, { "change_in_working_capital": 29957, "financing_cash_flow": -168004, "investing_cash_flow": -279865, "net_cash_flow": 3905907, "operating_cash_flow": 4154991, "quarter": 2 }, { "change_in_working_capital": 39052, "financing_cash_flow": -75716, "investing_cash_flow": -332579, "net_cash_flow": 3652621, "operating_cash_flow": 3800819, "quarter": 3 }, { "change_in_working_capital": -91618, "financing_cash_flow": -166184, "investing_cash_flow": -233885, "net_cash_flow": 3797491, "operating_cash_flow": 3903214, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7406600234588815, "current_ratio": 1.3217967816296583, "debt_to_equity_ratio": 0.7780554829130215, "profit_margin": 0.21173697725702256, "quarter": 1, "return_on_assets": 0.156825114542299, "return_on_equity": 0.24104227273862622 }, { "asset_turnover_ratio": 0.7028011717467368, "current_ratio": 1.5169028282088446, "debt_to_equity_ratio": 0.780239892489417, "profit_margin": 0.2092386948236099, "quarter": 2, "return_on_assets": 0.14705319989679091, "return_on_equity": 0.22822827467639953 }, { "asset_turnover_ratio": 0.6668774734328261, "current_ratio": 1.2778813912716869, "debt_to_equity_ratio": 0.7694845569324392, "profit_margin": 0.2220820482229375, "quarter": 3, "return_on_assets": 0.14810151521369963, "return_on_equity": 0.22825798986961318 }, { "asset_turnover_ratio": 0.632790049421092, "current_ratio": 2.487899272582089, "debt_to_equity_ratio": 0.7720198620298778, "profit_margin": 0.21821232111928324, "quarter": 4, "return_on_assets": 0.13808258546536242, "return_on_equity": 0.21499765234085233 } ], "income_statement": [ { "depreciation": 630147, "expenses": 10903280, "income_tax": 1024344, "marketing_expense": 1525006, "net_income": 4228248, "net_profit": 3203904, "operational_expense": 5482535, "product_revenue": 5419242, "quarter": 1, "rd_expense": 1903991, "revenue": 15131528, "salaries_expense": 3847162, "service_revenue": 9712286 }, { "depreciation": 1056317, "expenses": 10623165, "income_tax": 1087439, "marketing_expense": 1933686, "net_income": 4186113, "net_profit": 3098674, "operational_expense": 6065500, "product_revenue": 4370246, "quarter": 2, "rd_expense": 1712879, "revenue": 14809278, "salaries_expense": 4181770, "service_revenue": 10439032 }, { "depreciation": 581986, "expenses": 10350246, "income_tax": 924812, "marketing_expense": 1994431, "net_income": 4143645, "net_profit": 3218833, "operational_expense": 5289143, "product_revenue": 4942682, "quarter": 3, "rd_expense": 1928405, "revenue": 14493891, "salaries_expense": 3742250, "service_revenue": 9551209 }, { "depreciation": 807824, "expenses": 10084339, "income_tax": 1005492, "marketing_expense": 1998869, "net_income": 4100882, "net_profit": 3095390, "operational_expense": 6534366, "product_revenue": 4820030, "quarter": 4, "rd_expense": 1767329, "revenue": 14185221, "salaries_expense": 3226891, "service_revenue": 9365191 } ], "market_conditions": { "gdp_growth": [ -0.006428399252842181, 0.0027575520627216663, 0.012544515014628848, 0.005438899722134667 ], "inflation_rate": [ 0.023372217940835337, 0.018330524803383538, 0.022133233397930073, 0.023002890691240112 ], "interest_rate": [ 0.045335028162507666, 0.0451130168312885, 0.049141192986361666, 0.047526864186234474 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 171081, "billable_hours_per_employee": 101, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 17888068, "net_revenue": 16139429, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 16865 }, { "average_project_size": 93516, "billable_hours_per_employee": 123, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 20679843, "net_revenue": 16140975, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 16866 }, { "average_project_size": 160667, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 20164897, "net_revenue": 16142522, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 16868 }, { "average_project_size": 179076, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 20588898, "net_revenue": 16144070, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 16869 } ], "balance_sheet": [ { "assets": 19517862, "current_assets": 7723558, "current_liabilities": 5721532, "equity": 12598419, "fixed_assets": 11794304, "liabilities": 9596221, "long_term_liabilities": 3874689, "quarter": 1 }, { "assets": 19944218, "current_assets": 9228132, "current_liabilities": 5332314, "equity": 12642519, "fixed_assets": 10716086, "liabilities": 9751864, "long_term_liabilities": 4419550, "quarter": 2 }, { "assets": 20379887, "current_assets": 8392739, "current_liabilities": 4720858, "equity": 13026769, "fixed_assets": 11987148, "liabilities": 9910031, "long_term_liabilities": 5189173, "quarter": 3 }, { "assets": 20825072, "current_assets": 9477735, "current_liabilities": 4712112, "equity": 13278977, "fixed_assets": 11347337, "liabilities": 10070764, "long_term_liabilities": 5358652, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39007, "financing_cash_flow": 187317, "investing_cash_flow": -131872, "net_cash_flow": 3706759, "operating_cash_flow": 3912948, "quarter": 1 }, { "change_in_working_capital": 70245, "financing_cash_flow": -170248, "investing_cash_flow": -452648, "net_cash_flow": 3008902, "operating_cash_flow": 3141589, "quarter": 2 }, { "change_in_working_capital": 67290, "financing_cash_flow": -57918, "investing_cash_flow": -118155, "net_cash_flow": 3293915, "operating_cash_flow": 3648499, "quarter": 3 }, { "change_in_working_capital": 80865, "financing_cash_flow": 171661, "investing_cash_flow": -342806, "net_cash_flow": 2802500, "operating_cash_flow": 3283293, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8269055801296269, "current_ratio": 1.3499108280789132, "debt_to_equity_ratio": 0.7617004165363924, "profit_margin": 0.16585332727694393, "quarter": 1, "return_on_assets": 0.1371450418083702, "return_on_equity": 0.2124693582583656 }, { "asset_turnover_ratio": 0.8093059853236663, "current_ratio": 1.730605511978477, "debt_to_equity_ratio": 0.7713545061708035, "profit_margin": 0.151797831295817, "quarter": 2, "return_on_assets": 0.12285089342685684, "return_on_equity": 0.19380354500554833 }, { "asset_turnover_ratio": 0.7920810355817969, "current_ratio": 1.7777995017007502, "debt_to_equity_ratio": 0.760743588836188, "profit_margin": 0.15839612917981466, "quarter": 3, "return_on_assets": 0.12546257003289568, "return_on_equity": 0.19628144169901224 }, { "asset_turnover_ratio": 0.7752227699380824, "current_ratio": 2.0113560543552444, "debt_to_equity_ratio": 0.75839908450779, "profit_margin": 0.1563836752442228, "quarter": 4, "return_on_assets": 0.12123218589592391, "return_on_equity": 0.19012526341449346 } ], "income_statement": [ { "depreciation": 1236170, "expenses": 12793404, "income_tax": 669247, "marketing_expense": 2218270, "net_income": 3346025, "net_profit": 2676778, "operational_expense": 7153923, "product_revenue": 5570217, "quarter": 1, "rd_expense": 1694325, "revenue": 16139429, "salaries_expense": 5741821, "service_revenue": 10569212 }, { "depreciation": 691424, "expenses": 12826581, "income_tax": 864229, "marketing_expense": 2509302, "net_income": 3314394, "net_profit": 2450165, "operational_expense": 8522980, "product_revenue": 3512295, "quarter": 2, "rd_expense": 2159339, "revenue": 16140975, "salaries_expense": 6382519, "service_revenue": 12628680 }, { "depreciation": 1091586, "expenses": 12859844, "income_tax": 725765, "marketing_expense": 1813271, "net_income": 3282678, "net_profit": 2556913, "operational_expense": 8950665, "product_revenue": 5016615, "quarter": 3, "rd_expense": 1931946, "revenue": 16142522, "salaries_expense": 3938277, "service_revenue": 11125907 }, { "depreciation": 758624, "expenses": 12893193, "income_tax": 726208, "marketing_expense": 2426246, "net_income": 3250877, "net_profit": 2524669, "operational_expense": 7313816, "product_revenue": 4440189, "quarter": 4, "rd_expense": 1625650, "revenue": 16144070, "salaries_expense": 5343882, "service_revenue": 11703881 } ], "market_conditions": { "gdp_growth": [ -0.0024346773873971713, 0.00847121187115324, 0.010738811148724553, 0.007358268554502296 ], "inflation_rate": [ 0.023746709505568536, 0.026917744087750137, 0.026301329439990303, 0.027759374508630988 ], "interest_rate": [ 0.06033136730744893, 0.06299819972150637, 0.06013960042422207, 0.05838099220649536 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 171615, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 22882774, "net_revenue": 19241734, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 20106 }, { "average_project_size": 166075, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 22237427, "net_revenue": 18790463, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 19635 }, { "average_project_size": 189348, "billable_hours_per_employee": 149, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 23778545, "net_revenue": 18349775, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19174 }, { "average_project_size": 191228, "billable_hours_per_employee": 120, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 21360483, "net_revenue": 17919423, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 18725 } ], "balance_sheet": [ { "assets": 24995509, "current_assets": 9904739, "current_liabilities": 7913782, "equity": 15624382, "fixed_assets": 15090770, "liabilities": 13536049, "long_term_liabilities": 5622267, "quarter": 1 }, { "assets": 25566811, "current_assets": 9213804, "current_liabilities": 7804677, "equity": 15761338, "fixed_assets": 16353007, "liabilities": 13656504, "long_term_liabilities": 5851827, "quarter": 2 }, { "assets": 26151171, "current_assets": 12268705, "current_liabilities": 5782142, "equity": 16408802, "fixed_assets": 13882466, "liabilities": 13778031, "long_term_liabilities": 7995889, "quarter": 3 }, { "assets": 26748887, "current_assets": 12592635, "current_liabilities": 5629394, "equity": 16558942, "fixed_assets": 14156252, "liabilities": 13900639, "long_term_liabilities": 8271245, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64401, "financing_cash_flow": -57556, "investing_cash_flow": -197626, "net_cash_flow": 4853509, "operating_cash_flow": 5179652, "quarter": 1 }, { "change_in_working_capital": -44960, "financing_cash_flow": -120972, "investing_cash_flow": -488711, "net_cash_flow": 4257944, "operating_cash_flow": 4564453, "quarter": 2 }, { "change_in_working_capital": -85245, "financing_cash_flow": 30796, "investing_cash_flow": -353585, "net_cash_flow": 4863201, "operating_cash_flow": 5345898, "quarter": 3 }, { "change_in_working_capital": 46165, "financing_cash_flow": -186364, "investing_cash_flow": -384551, "net_cash_flow": 4778314, "operating_cash_flow": 4973397, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.769807648245931, "current_ratio": 1.2515809760743979, "debt_to_equity_ratio": 0.8663414015351135, "profit_margin": 0.2164525296940494, "quarter": 1, "return_on_assets": 0.1666268128406587, "return_on_equity": 0.2665655512006811 }, { "asset_turnover_ratio": 0.7349552902784786, "current_ratio": 1.1805490477056257, "debt_to_equity_ratio": 0.8664558808395582, "profit_margin": 0.204946040978341, "quarter": 2, "return_on_assets": 0.15062617703866157, "return_on_equity": 0.24433401529743223 }, { "asset_turnover_ratio": 0.7016808157462624, "current_ratio": 2.1218269976766395, "debt_to_equity_ratio": 0.8396731827222974, "profit_margin": 0.21992978115535478, "quarter": 3, "return_on_assets": 0.1543205082479863, "return_on_equity": 0.2459449507648395 }, { "asset_turnover_ratio": 0.6699128453456774, "current_ratio": 2.236943266006963, "debt_to_equity_ratio": 0.8394642000678546, "profit_margin": 0.2070766452692143, "quarter": 4, "return_on_assets": 0.13872330463693686, "return_on_equity": 0.22409004150144377 } ], "income_statement": [ { "depreciation": 1014730, "expenses": 13628265, "income_tax": 1448547, "marketing_expense": 2405373, "net_income": 5613469, "net_profit": 4164922, "operational_expense": 7238911, "product_revenue": 6871613, "quarter": 1, "rd_expense": 2076407, "revenue": 19241734, "salaries_expense": 6383165, "service_revenue": 12370121 }, { "depreciation": 713422, "expenses": 13418090, "income_tax": 1521342, "marketing_expense": 2333360, "net_income": 5372373, "net_profit": 3851031, "operational_expense": 8159934, "product_revenue": 5259801, "quarter": 2, "rd_expense": 2534149, "revenue": 18790463, "salaries_expense": 5254317, "service_revenue": 13530662 }, { "depreciation": 1310236, "expenses": 13211156, "income_tax": 1102957, "marketing_expense": 1581652, "net_income": 5138619, "net_profit": 4035662, "operational_expense": 8571500, "product_revenue": 6572833, "quarter": 3, "rd_expense": 1675907, "revenue": 18349775, "salaries_expense": 4774345, "service_revenue": 11776942 }, { "depreciation": 1262703, "expenses": 13007414, "income_tax": 1201315, "marketing_expense": 2243798, "net_income": 4912009, "net_profit": 3710694, "operational_expense": 6953257, "product_revenue": 5618351, "quarter": 4, "rd_expense": 2123919, "revenue": 17919423, "salaries_expense": 6262841, "service_revenue": 12301072 } ], "market_conditions": { "gdp_growth": [ -0.006667905847311528, -0.011047199020826699, -0.014052525274023836, -0.001010136200895755 ], "inflation_rate": [ 0.02907870867957368, 0.02952259430902311, 0.02641041446442383, 0.02973366403588963 ], "interest_rate": [ 0.0437590323573848, 0.04576518294344363, 0.04849309262286415, 0.046367178016885335 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 199725, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 12380783, "net_revenue": 11081618, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 11580 }, { "average_project_size": 113748, "billable_hours_per_employee": 85, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 14007699, "net_revenue": 10915359, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11406 }, { "average_project_size": 69380, "billable_hours_per_employee": 116, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 12682645, "net_revenue": 10751596, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 11235 }, { "average_project_size": 68474, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 13664947, "net_revenue": 10590289, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 11066 } ], "balance_sheet": [ { "assets": 11992850, "current_assets": 4169496, "current_liabilities": 2597001, "equity": 9257465, "fixed_assets": 7823354, "liabilities": 5133668, "long_term_liabilities": 2536667, "quarter": 1 }, { "assets": 12333045, "current_assets": 5040274, "current_liabilities": 3050153, "equity": 9507594, "fixed_assets": 7292771, "liabilities": 5224136, "long_term_liabilities": 2173983, "quarter": 2 }, { "assets": 12682891, "current_assets": 4091694, "current_liabilities": 3137097, "equity": 9706300, "fixed_assets": 8591197, "liabilities": 5316197, "long_term_liabilities": 2179100, "quarter": 3 }, { "assets": 13042660, "current_assets": 4930596, "current_liabilities": 2996725, "equity": 9919216, "fixed_assets": 8112064, "liabilities": 5409881, "long_term_liabilities": 2413156, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47093, "financing_cash_flow": 9664, "investing_cash_flow": -443102, "net_cash_flow": 2627570, "operating_cash_flow": 2985334, "quarter": 1 }, { "change_in_working_capital": 57587, "financing_cash_flow": 31738, "investing_cash_flow": -479300, "net_cash_flow": 2592814, "operating_cash_flow": 3039886, "quarter": 2 }, { "change_in_working_capital": -77010, "financing_cash_flow": 135045, "investing_cash_flow": -412966, "net_cash_flow": 2491206, "operating_cash_flow": 2766318, "quarter": 3 }, { "change_in_working_capital": -75660, "financing_cash_flow": 8223, "investing_cash_flow": -249439, "net_cash_flow": 2757597, "operating_cash_flow": 3015376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9240187278253292, "current_ratio": 1.6055041950311146, "debt_to_equity_ratio": 0.5545436034594784, "profit_margin": 0.21641993073574636, "quarter": 1, "return_on_assets": 0.19997606907449023, "return_on_equity": 0.2590647655702722 }, { "asset_turnover_ratio": 0.8850497991371961, "current_ratio": 1.6524659582650445, "debt_to_equity_ratio": 0.549469823806107, "profit_margin": 0.21975319364209642, "quarter": 2, "return_on_assets": 0.19449251989269478, "return_on_equity": 0.2522914840494872 }, { "asset_turnover_ratio": 0.8477243871290859, "current_ratio": 1.3042931092025525, "debt_to_equity_ratio": 0.5477058199313848, "profit_margin": 0.21760546062184627, "quarter": 3, "return_on_assets": 0.1844694557415971, "return_on_equity": 0.24103994312971988 }, { "asset_turnover_ratio": 0.8119730944454582, "current_ratio": 1.645328149896971, "debt_to_equity_ratio": 0.545394010978287, "profit_margin": 0.21589939613545958, "quarter": 4, "return_on_assets": 0.1753045007690149, "return_on_equity": 0.2305058182017611 } ], "income_statement": [ { "depreciation": 587051, "expenses": 7862103, "income_tax": 821232, "marketing_expense": 967128, "net_income": 3219515, "net_profit": 2398283, "operational_expense": 4404433, "product_revenue": 3113960, "quarter": 1, "rd_expense": 1156193, "revenue": 11081618, "salaries_expense": 3686081, "service_revenue": 7967658 }, { "depreciation": 641201, "expenses": 7722839, "income_tax": 793835, "marketing_expense": 822288, "net_income": 3192520, "net_profit": 2398685, "operational_expense": 4704706, "product_revenue": 2218558, "quarter": 2, "rd_expense": 1064749, "revenue": 10915359, "salaries_expense": 2549103, "service_revenue": 8696801 }, { "depreciation": 426712, "expenses": 7586043, "income_tax": 825947, "marketing_expense": 859387, "net_income": 3165553, "net_profit": 2339606, "operational_expense": 4542590, "product_revenue": 2264871, "quarter": 3, "rd_expense": 850541, "revenue": 10751596, "salaries_expense": 3074827, "service_revenue": 8486725 }, { "depreciation": 728939, "expenses": 7451670, "income_tax": 852182, "marketing_expense": 1003554, "net_income": 3138619, "net_profit": 2286437, "operational_expense": 4524088, "product_revenue": 2997365, "quarter": 4, "rd_expense": 1029640, "revenue": 10590289, "salaries_expense": 3661872, "service_revenue": 7592924 } ], "market_conditions": { "gdp_growth": [ -0.026772725429409443, -0.016878401939540266, -0.013727840007228402, -0.025719058317256693 ], "inflation_rate": [ 0.02751670105330232, 0.02548083696520484, 0.023152005934774574, 0.022878582242667783 ], "interest_rate": [ 0.04055869959875552, 0.04326645451382168, 0.041398915675439234, 0.044087973240680346 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 63209, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 20984715, "net_revenue": 17411430, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 18194 }, { "average_project_size": 68822, "billable_hours_per_employee": 88, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 21029073, "net_revenue": 17484440, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 18270 }, { "average_project_size": 58197, "billable_hours_per_employee": 145, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 20737975, "net_revenue": 17557757, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 18347 }, { "average_project_size": 93592, "billable_hours_per_employee": 136, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 22339771, "net_revenue": 17631382, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 18424 } ], "balance_sheet": [ { "assets": 24871047, "current_assets": 7574495, "current_liabilities": 7782869, "equity": 15929699, "fixed_assets": 17296552, "liabilities": 13912769, "long_term_liabilities": 6129900, "quarter": 1 }, { "assets": 25480614, "current_assets": 12065987, "current_liabilities": 7705718, "equity": 15987886, "fixed_assets": 13414627, "liabilities": 14224518, "long_term_liabilities": 6518800, "quarter": 2 }, { "assets": 26105121, "current_assets": 8621072, "current_liabilities": 6772595, "equity": 16633038, "fixed_assets": 17484049, "liabilities": 14543253, "long_term_liabilities": 7770658, "quarter": 3 }, { "assets": 26744933, "current_assets": 8024821, "current_liabilities": 6389244, "equity": 16668990, "fixed_assets": 18720112, "liabilities": 14869129, "long_term_liabilities": 8479885, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61617, "financing_cash_flow": 3698, "investing_cash_flow": -349917, "net_cash_flow": 5346496, "operating_cash_flow": 5707565, "quarter": 1 }, { "change_in_working_capital": -33563, "financing_cash_flow": -132914, "investing_cash_flow": -464701, "net_cash_flow": 5573587, "operating_cash_flow": 5627004, "quarter": 2 }, { "change_in_working_capital": -30435, "financing_cash_flow": 197907, "investing_cash_flow": -448505, "net_cash_flow": 5479349, "operating_cash_flow": 6160977, "quarter": 3 }, { "change_in_working_capital": 54593, "financing_cash_flow": -24018, "investing_cash_flow": -270631, "net_cash_flow": 5278891, "operating_cash_flow": 5505240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7000682359693181, "current_ratio": 0.973226582639384, "debt_to_equity_ratio": 0.8733855548682997, "profit_margin": 0.2855262893398187, "quarter": 1, "return_on_assets": 0.199887885700992, "return_on_equity": 0.3120850557188808 }, { "asset_turnover_ratio": 0.6861859765231717, "current_ratio": 1.5658485036696126, "debt_to_equity_ratio": 0.8897059936504426, "profit_margin": 0.27062862751108985, "quarter": 2, "return_on_assets": 0.18570156904382287, "return_on_equity": 0.2959609544376286 }, { "asset_turnover_ratio": 0.6725790315241212, "current_ratio": 1.2729348204048818, "debt_to_equity_ratio": 0.8743593924333005, "profit_margin": 0.28882789527158853, "quarter": 3, "return_on_assets": 0.19425958607891533, "return_on_equity": 0.304885373315446 }, { "asset_turnover_ratio": 0.65924195809352, "current_ratio": 1.2559891279782083, "debt_to_equity_ratio": 0.8920233919391637, "profit_margin": 0.2718553769636436, "quarter": 4, "return_on_assets": 0.1792184710277644, "return_on_equity": 0.287551075380092 } ], "income_statement": [ { "depreciation": 736144, "expenses": 11194200, "income_tax": 1245809, "marketing_expense": 1134907, "net_income": 6217230, "net_profit": 4971421, "operational_expense": 6640257, "product_revenue": 4061724, "quarter": 1, "rd_expense": 2233368, "revenue": 17411430, "salaries_expense": 4511644, "service_revenue": 13349706 }, { "depreciation": 895214, "expenses": 11201977, "income_tax": 1550673, "marketing_expense": 1450997, "net_income": 6282463, "net_profit": 4731790, "operational_expense": 5960805, "product_revenue": 4792514, "quarter": 2, "rd_expense": 2188444, "revenue": 17484440, "salaries_expense": 3705900, "service_revenue": 12691926 }, { "depreciation": 1089807, "expenses": 11209761, "income_tax": 1276826, "marketing_expense": 1753833, "net_income": 6347996, "net_profit": 5071170, "operational_expense": 7466787, "product_revenue": 6273788, "quarter": 3, "rd_expense": 1802335, "revenue": 17557757, "salaries_expense": 5160153, "service_revenue": 11283969 }, { "depreciation": 712054, "expenses": 11217549, "income_tax": 1620647, "marketing_expense": 1982329, "net_income": 6413833, "net_profit": 4793186, "operational_expense": 6227836, "product_revenue": 5378044, "quarter": 4, "rd_expense": 1213926, "revenue": 17631382, "salaries_expense": 4524453, "service_revenue": 12253338 } ], "market_conditions": { "gdp_growth": [ 0.01072736155471485, -0.005475695082148117, -0.00383169583432633, -0.0030178823965069015 ], "inflation_rate": [ 0.02507997873114288, 0.020481861238164773, 0.02769349046300728, 0.01937487832887717 ], "interest_rate": [ 0.052518743789194085, 0.05303538094821298, 0.04686886477023026, 0.0488117688227447 ], "year": 2007 }, "random_event": { "description": "Tate-Tate Industry Recognition in 2007", "impact": 0.04, "type": "Industry Recognition" }, "year": 2007 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 2000, "industry": "Advertising", "location": "Jakeburgh", "name": "Klein Inc", "num_employees": 623, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.kleininc.com" }

[ { "advertising_kpis": [ { "average_project_size": 91491, "billable_hours_per_employee": 130, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 2764179, "net_revenue": 2255577, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3621 }, { "average_project_size": 101783, "billable_hours_per_employee": 122, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 2639222, "net_revenue": 2324434, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3731 }, { "average_project_size": 182685, "billable_hours_per_employee": 104, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 3055460, "net_revenue": 2395394, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3845 }, { "average_project_size": 154919, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 2735436, "net_revenue": 2468520, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3962 } ], "balance_sheet": [ { "assets": 3223187, "current_assets": 1184558, "current_liabilities": 941481, "equity": 1965505, "fixed_assets": 2038629, "liabilities": 1667204, "long_term_liabilities": 725723, "quarter": 1 }, { "assets": 3273594, "current_assets": 1509713, "current_liabilities": 880348, "equity": 1983448, "fixed_assets": 1763881, "liabilities": 1709044, "long_term_liabilities": 828696, "quarter": 2 }, { "assets": 3324789, "current_assets": 1220672, "current_liabilities": 814050, "equity": 1998037, "fixed_assets": 2104117, "liabilities": 1751934, "long_term_liabilities": 937884, "quarter": 3 }, { "assets": 3376785, "current_assets": 1291489, "current_liabilities": 916277, "equity": 2029405, "fixed_assets": 2085296, "liabilities": 1795900, "long_term_liabilities": 879623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92159, "financing_cash_flow": 62750, "investing_cash_flow": -333335, "net_cash_flow": 99674, "operating_cash_flow": 544591, "quarter": 1 }, { "change_in_working_capital": -98325, "financing_cash_flow": -141380, "investing_cash_flow": -236185, "net_cash_flow": 155104, "operating_cash_flow": 592900, "quarter": 2 }, { "change_in_working_capital": -98446, "financing_cash_flow": 110334, "investing_cash_flow": -156519, "net_cash_flow": 164602, "operating_cash_flow": 550889, "quarter": 3 }, { "change_in_working_capital": -70551, "financing_cash_flow": 164822, "investing_cash_flow": -136308, "net_cash_flow": 431021, "operating_cash_flow": 631366, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6997971262604372, "current_ratio": 1.2581857732657378, "debt_to_equity_ratio": 0.8482318793388977, "profit_margin": 0.1815597516732969, "quarter": 1, "return_on_assets": 0.12705499246553179, "return_on_equity": 0.20835459589265862 }, { "asset_turnover_ratio": 0.710055675810745, "current_ratio": 1.7149047876521557, "debt_to_equity_ratio": 0.8616530405637052, "profit_margin": 0.180215054503591, "quarter": 2, "return_on_assets": 0.12796272231681755, "return_on_equity": 0.21119686525686582 }, { "asset_turnover_ratio": 0.7204649678520952, "current_ratio": 1.4995049444137338, "debt_to_equity_ratio": 0.8768276062955791, "profit_margin": 0.17749981840148218, "quarter": 3, "return_on_assets": 0.1278824009583766, "return_on_equity": 0.2127998630655989 }, { "asset_turnover_ratio": 0.731026701433464, "current_ratio": 1.4094962549534693, "debt_to_equity_ratio": 0.8849391816813302, "profit_margin": 0.18169591496119133, "quarter": 4, "return_on_assets": 0.13282456537801487, "return_on_equity": 0.22101059177443635 } ], "income_statement": [ { "depreciation": 135069, "expenses": 1706419, "income_tax": 139636, "marketing_expense": 336612, "net_income": 549158, "net_profit": 409522, "operational_expense": 867431, "product_revenue": 844875, "quarter": 1, "rd_expense": 257418, "revenue": 2255577, "salaries_expense": 734187, "service_revenue": 1410702 }, { "depreciation": 174002, "expenses": 1764106, "income_tax": 141430, "marketing_expense": 196830, "net_income": 560328, "net_profit": 418898, "operational_expense": 889174, "product_revenue": 777912, "quarter": 2, "rd_expense": 333358, "revenue": 2324434, "salaries_expense": 833175, "service_revenue": 1546522 }, { "depreciation": 125707, "expenses": 1823744, "income_tax": 146468, "marketing_expense": 336475, "net_income": 571650, "net_profit": 425182, "operational_expense": 1190493, "product_revenue": 520563, "quarter": 3, "rd_expense": 253529, "revenue": 2395394, "salaries_expense": 701922, "service_revenue": 1874831 }, { "depreciation": 182846, "expenses": 1885398, "income_tax": 134602, "marketing_expense": 368664, "net_income": 583122, "net_profit": 448520, "operational_expense": 1129050, "product_revenue": 914484, "quarter": 4, "rd_expense": 364447, "revenue": 2468520, "salaries_expense": 705762, "service_revenue": 1554036 } ], "market_conditions": { "gdp_growth": [ 0.0054035626478238594, 0.004428943654310134, 0.008568550288835693, 0.010198736231770216 ], "inflation_rate": [ 0.016144420737443314, 0.018948832866008337, 0.019061519572920474, 0.015348664846208115 ], "interest_rate": [ 0.02909097340796762, 0.02079623290905096, 0.028472685949345863, 0.022883343404482174 ], "year": 2000 }, "random_event": { "description": "Klein Inc Technology Adoption in 2000", "impact": -0.07, "type": "Technology Adoption" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 169421, "billable_hours_per_employee": 137, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 2791118, "net_revenue": 2521165, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 4047 }, { "average_project_size": 72487, "billable_hours_per_employee": 82, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 2931656, "net_revenue": 2631160, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4223 }, { "average_project_size": 186996, "billable_hours_per_employee": 95, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 3283708, "net_revenue": 2745954, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 4408 }, { "average_project_size": 154605, "billable_hours_per_employee": 95, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 3339449, "net_revenue": 2865757, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 4600 } ], "balance_sheet": [ { "assets": 2628342, "current_assets": 1134209, "current_liabilities": 828184, "equity": 1782213, "fixed_assets": 1494133, "liabilities": 1418161, "long_term_liabilities": 589977, "quarter": 1 }, { "assets": 2719656, "current_assets": 932026, "current_liabilities": 598245, "equity": 1868898, "fixed_assets": 1787630, "liabilities": 1433941, "long_term_liabilities": 835696, "quarter": 2 }, { "assets": 2814142, "current_assets": 1111927, "current_liabilities": 583657, "equity": 1991293, "fixed_assets": 1702215, "liabilities": 1449896, "long_term_liabilities": 866239, "quarter": 3 }, { "assets": 2911911, "current_assets": 1413046, "current_liabilities": 862495, "equity": 2113362, "fixed_assets": 1498865, "liabilities": 1466029, "long_term_liabilities": 603534, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58461, "financing_cash_flow": 114261, "investing_cash_flow": -295424, "net_cash_flow": 398859, "operating_cash_flow": 717154, "quarter": 1 }, { "change_in_working_capital": -8983, "financing_cash_flow": 95024, "investing_cash_flow": -432161, "net_cash_flow": 453367, "operating_cash_flow": 709365, "quarter": 2 }, { "change_in_working_capital": 37430, "financing_cash_flow": 76861, "investing_cash_flow": -110660, "net_cash_flow": 287002, "operating_cash_flow": 736558, "quarter": 3 }, { "change_in_working_capital": 30875, "financing_cash_flow": -191402, "investing_cash_flow": -102954, "net_cash_flow": 231684, "operating_cash_flow": 769814, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9592225821449416, "current_ratio": 1.3695132965621166, "debt_to_equity_ratio": 0.7957303644401651, "profit_margin": 0.2268919328961016, "quarter": 1, "return_on_assets": 0.21763986574045538, "return_on_equity": 0.32096724690034245 }, { "asset_turnover_ratio": 0.9674605906041058, "current_ratio": 1.5579336225125158, "debt_to_equity_ratio": 0.7672655222489403, "profit_margin": 0.22164482585627632, "quarter": 2, "return_on_assets": 0.21443263412725727, "return_on_equity": 0.31204645732404873 }, { "asset_turnover_ratio": 0.9757695240680818, "current_ratio": 1.9051035111375345, "debt_to_equity_ratio": 0.7281178611083351, "profit_margin": 0.22835306053925156, "quarter": 3, "return_on_assets": 0.2228199572018754, "return_on_equity": 0.31489439273878833 }, { "asset_turnover_ratio": 0.9841499276591902, "current_ratio": 1.6383237004272488, "debt_to_equity_ratio": 0.69369516438736, "profit_margin": 0.23291577059743726, "quarter": 4, "return_on_assets": 0.2292240387841524, "return_on_equity": 0.3158379870556961 } ], "income_statement": [ { "depreciation": 145122, "expenses": 1768784, "income_tax": 180349, "marketing_expense": 211371, "net_income": 752381, "net_profit": 572032, "operational_expense": 1093347, "product_revenue": 552647, "quarter": 1, "rd_expense": 187886, "revenue": 2521165, "salaries_expense": 582562, "service_revenue": 1968518 }, { "depreciation": 126182, "expenses": 1847276, "income_tax": 200701, "marketing_expense": 286965, "net_income": 783884, "net_profit": 583183, "operational_expense": 1134042, "product_revenue": 684831, "quarter": 2, "rd_expense": 188351, "revenue": 2631160, "salaries_expense": 610614, "service_revenue": 1946329 }, { "depreciation": 109511, "expenses": 1929252, "income_tax": 189655, "marketing_expense": 210427, "net_income": 816702, "net_profit": 627047, "operational_expense": 1089260, "product_revenue": 990794, "quarter": 3, "rd_expense": 269246, "revenue": 2745954, "salaries_expense": 602237, "service_revenue": 1755160 }, { "depreciation": 102334, "expenses": 2014866, "income_tax": 183411, "marketing_expense": 384792, "net_income": 850891, "net_profit": 667480, "operational_expense": 1279250, "product_revenue": 865946, "quarter": 4, "rd_expense": 347160, "revenue": 2865757, "salaries_expense": 855964, "service_revenue": 1999811 } ], "market_conditions": { "gdp_growth": [ 0.013901230196255375, 0.020525610145165976, 0.018955102249879056, 0.023939161088885448 ], "inflation_rate": [ 0.021047362126592462, 0.021333334302475145, 0.02348023819748516, 0.015772288273887783 ], "interest_rate": [ 0.04155560371891744, 0.04331968405212982, 0.04144544295556703, 0.034475638951309104 ], "year": 2001 }, "random_event": { "description": "Klein Inc Economic Slowdown Impact in 2001", "impact": 0.01, "type": "Economic Slowdown Impact" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 129717, "billable_hours_per_employee": 115, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 5409930, "net_revenue": 4344925, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 6974 }, { "average_project_size": 97729, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 5446464, "net_revenue": 4543610, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7293 }, { "average_project_size": 146954, "billable_hours_per_employee": 146, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 6077745, "net_revenue": 4751382, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 7627 }, { "average_project_size": 135344, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 5742398, "net_revenue": 4968655, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 7975 } ], "balance_sheet": [ { "assets": 5768219, "current_assets": 2444187, "current_liabilities": 1725402, "equity": 3281576, "fixed_assets": 3324032, "liabilities": 3341281, "long_term_liabilities": 1615879, "quarter": 1 }, { "assets": 5858700, "current_assets": 2398634, "current_liabilities": 1479081, "equity": 3383130, "fixed_assets": 3460066, "liabilities": 3422879, "long_term_liabilities": 1943798, "quarter": 2 }, { "assets": 5950600, "current_assets": 2235974, "current_liabilities": 1565433, "equity": 3403317, "fixed_assets": 3714626, "liabilities": 3506469, "long_term_liabilities": 1941036, "quarter": 3 }, { "assets": 6043942, "current_assets": 2624005, "current_liabilities": 1698471, "equity": 3467775, "fixed_assets": 3419937, "liabilities": 3592101, "long_term_liabilities": 1893630, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73431, "financing_cash_flow": -78713, "investing_cash_flow": -483639, "net_cash_flow": 868434, "operating_cash_flow": 1100505, "quarter": 1 }, { "change_in_working_capital": 39398, "financing_cash_flow": -51794, "investing_cash_flow": -420430, "net_cash_flow": 1016672, "operating_cash_flow": 1179423, "quarter": 2 }, { "change_in_working_capital": 33147, "financing_cash_flow": -76239, "investing_cash_flow": -392435, "net_cash_flow": 693865, "operating_cash_flow": 1168673, "quarter": 3 }, { "change_in_working_capital": -66637, "financing_cash_flow": 124390, "investing_cash_flow": -449697, "net_cash_flow": 1167935, "operating_cash_flow": 1344787, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7532524337234768, "current_ratio": 1.4165898729687343, "debt_to_equity_ratio": 1.018194001906401, "profit_margin": 0.19669798673164668, "quarter": 1, "return_on_assets": 0.14816323721412103, "return_on_equity": 0.2604352299017301 }, { "asset_turnover_ratio": 0.775532114632939, "current_ratio": 1.6217056401914431, "debt_to_equity_ratio": 1.0117491790146993, "profit_margin": 0.2084925862915171, "quarter": 2, "return_on_assets": 0.16169269633195077, "return_on_equity": 0.2800096360470925 }, { "asset_turnover_ratio": 0.7984710785467012, "current_ratio": 1.4283421903077296, "debt_to_equity_ratio": 1.0303092541776155, "profit_margin": 0.2018751596903806, "quarter": 3, "return_on_assets": 0.16119147648976573, "return_on_equity": 0.2818385710176278 }, { "asset_turnover_ratio": 0.8220884647801054, "current_ratio": 1.5449218738500687, "debt_to_equity_ratio": 1.0358518069943985, "profit_margin": 0.20446861373953312, "quarter": 4, "return_on_assets": 0.16809128876484916, "return_on_equity": 0.2929642205737108 } ], "income_statement": [ { "depreciation": 245867, "expenses": 3164652, "income_tax": 325635, "marketing_expense": 500733, "net_income": 1180273, "net_profit": 854638, "operational_expense": 1862791, "product_revenue": 1335624, "quarter": 1, "rd_expense": 479294, "revenue": 4344925, "salaries_expense": 1361198, "service_revenue": 3009301 }, { "depreciation": 232114, "expenses": 3311096, "income_tax": 285205, "marketing_expense": 496002, "net_income": 1232514, "net_profit": 947309, "operational_expense": 2065299, "product_revenue": 1070999, "quarter": 2, "rd_expense": 536364, "revenue": 4543610, "salaries_expense": 1165242, "service_revenue": 3472611 }, { "depreciation": 209487, "expenses": 3464318, "income_tax": 327878, "marketing_expense": 501757, "net_income": 1287064, "net_profit": 959186, "operational_expense": 2167440, "product_revenue": 1576415, "quarter": 3, "rd_expense": 386931, "revenue": 4751382, "salaries_expense": 1454006, "service_revenue": 3174967 }, { "depreciation": 328853, "expenses": 3624629, "income_tax": 328092, "marketing_expense": 581610, "net_income": 1344026, "net_profit": 1015934, "operational_expense": 1965746, "product_revenue": 1069996, "quarter": 4, "rd_expense": 700376, "revenue": 4968655, "salaries_expense": 1600970, "service_revenue": 3898659 } ], "market_conditions": { "gdp_growth": [ 0.010371165035373569, 0.004432472560786962, 0.005592641653450269, 0.017365358650821616 ], "inflation_rate": [ 0.01166920725327019, 0.009220265673194393, 0.013297964962717946, 0.00695397668701525 ], "interest_rate": [ 0.033368021535856614, 0.03737705454680383, 0.03362622490674822, 0.036375804559527616 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 65079, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 4384900, "net_revenue": 3596982, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 5774 }, { "average_project_size": 173083, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 4144167, "net_revenue": 3721322, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 5973 }, { "average_project_size": 138230, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 4397037, "net_revenue": 3849960, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6180 }, { "average_project_size": 194696, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 5150769, "net_revenue": 3983045, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6393 } ], "balance_sheet": [ { "assets": 5186232, "current_assets": 2024984, "current_liabilities": 1406672, "equity": 2905320, "fixed_assets": 3161248, "liabilities": 3106077, "long_term_liabilities": 1699405, "quarter": 1 }, { "assets": 5328344, "current_assets": 2144051, "current_liabilities": 1513288, "equity": 3026960, "fixed_assets": 3184293, "liabilities": 3170770, "long_term_liabilities": 1657482, "quarter": 2 }, { "assets": 5474350, "current_assets": 2150076, "current_liabilities": 1362321, "equity": 3178744, "fixed_assets": 3324274, "liabilities": 3236811, "long_term_liabilities": 1874490, "quarter": 3 }, { "assets": 5624356, "current_assets": 2210239, "current_liabilities": 1436298, "equity": 3201511, "fixed_assets": 3414117, "liabilities": 3304227, "long_term_liabilities": 1867929, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77471, "financing_cash_flow": 172097, "investing_cash_flow": -396626, "net_cash_flow": 614115, "operating_cash_flow": 976729, "quarter": 1 }, { "change_in_working_capital": 24146, "financing_cash_flow": -154454, "investing_cash_flow": -112401, "net_cash_flow": 729831, "operating_cash_flow": 1025524, "quarter": 2 }, { "change_in_working_capital": -96978, "financing_cash_flow": 187705, "investing_cash_flow": -212010, "net_cash_flow": 633196, "operating_cash_flow": 1203894, "quarter": 3 }, { "change_in_working_capital": 9955, "financing_cash_flow": 153166, "investing_cash_flow": -102962, "net_cash_flow": 898802, "operating_cash_flow": 1092352, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6935636508355199, "current_ratio": 1.439556627273451, "debt_to_equity_ratio": 1.0690997893519474, "profit_margin": 0.22940481770550977, "quarter": 1, "return_on_assets": 0.1591068428870903, "return_on_equity": 0.28401862789641075 }, { "asset_turnover_ratio": 0.698401229350057, "current_ratio": 1.416816230618362, "debt_to_equity_ratio": 1.0475097127150672, "profit_margin": 0.23362288992997648, "quarter": 2, "return_on_assets": 0.16316251353140862, "return_on_equity": 0.28721423474376934 }, { "asset_turnover_ratio": 0.7032725346388156, "current_ratio": 1.578244774909878, "debt_to_equity_ratio": 1.018267277893407, "profit_margin": 0.24447137113112863, "quarter": 3, "return_on_assets": 0.1719300008220154, "return_on_equity": 0.2960933626614789 }, { "asset_turnover_ratio": 0.7081779673975118, "current_ratio": 1.538844306682875, "debt_to_equity_ratio": 1.0320836005248772, "profit_margin": 0.2212834652884916, "quarter": 4, "return_on_assets": 0.15670807466668185, "return_on_equity": 0.2753018808931158 } ], "income_statement": [ { "depreciation": 151564, "expenses": 2491655, "income_tax": 280162, "marketing_expense": 373829, "net_income": 1105327, "net_profit": 825165, "operational_expense": 1663409, "product_revenue": 1157505, "quarter": 1, "rd_expense": 269641, "revenue": 3596982, "salaries_expense": 1118634, "service_revenue": 2439477 }, { "depreciation": 156138, "expenses": 2579377, "income_tax": 272559, "marketing_expense": 473090, "net_income": 1141945, "net_profit": 869386, "operational_expense": 1488683, "product_revenue": 1024597, "quarter": 2, "rd_expense": 440333, "revenue": 3721322, "salaries_expense": 869716, "service_revenue": 2696725 }, { "depreciation": 262689, "expenses": 2670187, "income_tax": 238568, "marketing_expense": 342571, "net_income": 1179773, "net_profit": 941205, "operational_expense": 1839753, "product_revenue": 923899, "quarter": 3, "rd_expense": 411676, "revenue": 3849960, "salaries_expense": 963581, "service_revenue": 2926061 }, { "depreciation": 210970, "expenses": 2764194, "income_tax": 337469, "marketing_expense": 433546, "net_income": 1218851, "net_profit": 881382, "operational_expense": 1678985, "product_revenue": 1237040, "quarter": 4, "rd_expense": 469408, "revenue": 3983045, "salaries_expense": 1029981, "service_revenue": 2746005 } ], "market_conditions": { "gdp_growth": [ 0.018160944767627685, 0.027145463660855924, 0.02345991899748446, 0.01408449119930558 ], "inflation_rate": [ 0.010551182131878743, 0.010732971527185066, 0.013244474449255248, 0.010442089277009663 ], "interest_rate": [ 0.027902469654486232, 0.028125561010046672, 0.02453020937797647, 0.020954395223164834 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 116814, "billable_hours_per_employee": 98, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 5381025, "net_revenue": 4243309, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 6811 }, { "average_project_size": 109534, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 5394286, "net_revenue": 4354225, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 6989 }, { "average_project_size": 96530, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 5053518, "net_revenue": 4468040, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 7172 }, { "average_project_size": 151280, "billable_hours_per_employee": 88, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 5353909, "net_revenue": 4584830, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 7359 } ], "balance_sheet": [ { "assets": 5648911, "current_assets": 2660284, "current_liabilities": 1686044, "equity": 3426516, "fixed_assets": 2988627, "liabilities": 3100749, "long_term_liabilities": 1414705, "quarter": 1 }, { "assets": 5731714, "current_assets": 2701306, "current_liabilities": 1493201, "equity": 3489941, "fixed_assets": 3030408, "liabilities": 3129904, "long_term_liabilities": 1636703, "quarter": 2 }, { "assets": 5815732, "current_assets": 1866372, "current_liabilities": 1650102, "equity": 3528603, "fixed_assets": 3949360, "liabilities": 3159334, "long_term_liabilities": 1509232, "quarter": 3 }, { "assets": 5900981, "current_assets": 2354298, "current_liabilities": 1437505, "equity": 3594421, "fixed_assets": 3546683, "liabilities": 3189040, "long_term_liabilities": 1751535, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38621, "financing_cash_flow": -87773, "investing_cash_flow": -356715, "net_cash_flow": 815493, "operating_cash_flow": 1175088, "quarter": 1 }, { "change_in_working_capital": -69751, "financing_cash_flow": 72340, "investing_cash_flow": -496904, "net_cash_flow": 1017986, "operating_cash_flow": 1146584, "quarter": 2 }, { "change_in_working_capital": 82706, "financing_cash_flow": 191962, "investing_cash_flow": -372221, "net_cash_flow": 736429, "operating_cash_flow": 1194923, "quarter": 3 }, { "change_in_working_capital": 17404, "financing_cash_flow": 15553, "investing_cash_flow": -159229, "net_cash_flow": 650023, "operating_cash_flow": 1174696, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7511729251885895, "current_ratio": 1.577825964209712, "debt_to_equity_ratio": 0.9049276291136537, "profit_margin": 0.20699741640309485, "quarter": 1, "return_on_assets": 0.15549085478599325, "return_on_equity": 0.25634025931879495 }, { "asset_turnover_ratio": 0.7596724121266344, "current_ratio": 1.8090705805849312, "debt_to_equity_ratio": 0.8968357917798611, "profit_margin": 0.20396993724485987, "quarter": 2, "return_on_assets": 0.15495033422812093, "return_on_equity": 0.2544830987114109 }, { "asset_turnover_ratio": 0.768267863787396, "current_ratio": 1.131064625095903, "debt_to_equity_ratio": 0.8953498027406314, "profit_margin": 0.1952097564032551, "quarter": 3, "return_on_assets": 0.14997338254238676, "return_on_equity": 0.24718139161588878 }, { "asset_turnover_ratio": 0.7769606443403224, "current_ratio": 1.637766825158869, "debt_to_equity_ratio": 0.8872193880460859, "profit_margin": 0.19247823801536806, "quarter": 4, "return_on_assets": 0.1495480158299103, "return_on_equity": 0.2455138115429439 } ], "income_statement": [ { "depreciation": 296734, "expenses": 3134223, "income_tax": 230732, "marketing_expense": 511687, "net_income": 1109086, "net_profit": 878354, "operational_expense": 1736259, "product_revenue": 962836, "quarter": 1, "rd_expense": 594329, "revenue": 4243309, "salaries_expense": 1456659, "service_revenue": 3280473 }, { "depreciation": 258453, "expenses": 3200072, "income_tax": 266022, "marketing_expense": 398436, "net_income": 1154153, "net_profit": 888131, "operational_expense": 2075408, "product_revenue": 1120008, "quarter": 2, "rd_expense": 600549, "revenue": 4354225, "salaries_expense": 1220113, "service_revenue": 3234217 }, { "depreciation": 322718, "expenses": 3267304, "income_tax": 328531, "marketing_expense": 350827, "net_income": 1200736, "net_profit": 872205, "operational_expense": 1879546, "product_revenue": 1741057, "quarter": 3, "rd_expense": 433223, "revenue": 4468040, "salaries_expense": 1580607, "service_revenue": 2726983 }, { "depreciation": 292216, "expenses": 3335950, "income_tax": 366400, "marketing_expense": 623466, "net_income": 1248880, "net_profit": 882480, "operational_expense": 2199152, "product_revenue": 1076599, "quarter": 4, "rd_expense": 469728, "revenue": 4584830, "salaries_expense": 1261134, "service_revenue": 3508231 } ], "market_conditions": { "gdp_growth": [ 0.01819783703884693, 0.016484103670232217, 0.03147077646308579, 0.019843287047869876 ], "inflation_rate": [ 0.02044608113662393, 0.014307006886619868, 0.020973171795448543, 0.017430314921100313 ], "interest_rate": [ 0.04021790814709684, 0.0323490833158674, 0.039241468228939404, 0.03585482012503232 ], "year": 2004 }, "random_event": { "description": "Klein Inc Industry Recognition in 2004", "impact": -0.03, "type": "Industry Recognition" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 67613, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 2113138, "net_revenue": 1631024, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2618 }, { "average_project_size": 87524, "billable_hours_per_employee": 135, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 1954208, "net_revenue": 1675513, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 2689 }, { "average_project_size": 117179, "billable_hours_per_employee": 93, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 2191470, "net_revenue": 1721216, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 2763 }, { "average_project_size": 131701, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 2281420, "net_revenue": 1768166, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 2838 } ], "balance_sheet": [ { "assets": 1739222, "current_assets": 810099, "current_liabilities": 431888, "equity": 1191210, "fixed_assets": 929123, "liabilities": 936728, "long_term_liabilities": 504840, "quarter": 1 }, { "assets": 1796885, "current_assets": 774604, "current_liabilities": 539702, "equity": 1262299, "fixed_assets": 1022281, "liabilities": 949708, "long_term_liabilities": 410006, "quarter": 2 }, { "assets": 1856460, "current_assets": 584798, "current_liabilities": 385317, "equity": 1300162, "fixed_assets": 1271662, "liabilities": 962868, "long_term_liabilities": 577551, "quarter": 3 }, { "assets": 1918011, "current_assets": 825033, "current_liabilities": 530163, "equity": 1347594, "fixed_assets": 1092978, "liabilities": 976210, "long_term_liabilities": 446047, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27, "financing_cash_flow": 165190, "investing_cash_flow": -390507, "net_cash_flow": 352687, "operating_cash_flow": 496364, "quarter": 1 }, { "change_in_working_capital": 78156, "financing_cash_flow": -166334, "investing_cash_flow": -250127, "net_cash_flow": 291421, "operating_cash_flow": 479347, "quarter": 2 }, { "change_in_working_capital": -5011, "financing_cash_flow": 129910, "investing_cash_flow": -112899, "net_cash_flow": 119334, "operating_cash_flow": 509084, "quarter": 3 }, { "change_in_working_capital": 93722, "financing_cash_flow": -112771, "investing_cash_flow": -161242, "net_cash_flow": 346933, "operating_cash_flow": 506508, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9377894253867534, "current_ratio": 1.8757154632682547, "debt_to_equity_ratio": 0.7863668035023211, "profit_margin": 0.23832635203405958, "quarter": 1, "return_on_assets": 0.22349993272854185, "return_on_equity": 0.32632029616944114 }, { "asset_turnover_ratio": 0.9324542193852139, "current_ratio": 1.4352438938525334, "debt_to_equity_ratio": 0.7523637426631884, "profit_margin": 0.2477581492951711, "quarter": 2, "return_on_assets": 0.23102313169735403, "return_on_equity": 0.3288618623638298 }, { "asset_turnover_ratio": 0.9271495211316161, "current_ratio": 1.5177062003493227, "debt_to_equity_ratio": 0.7405754052187343, "profit_margin": 0.23621091135569272, "quarter": 3, "return_on_assets": 0.2190028333494931, "return_on_equity": 0.3127071857199334 }, { "asset_turnover_ratio": 0.9218747963384986, "current_ratio": 1.5561874366939978, "debt_to_equity_ratio": 0.7244095773652895, "profit_margin": 0.22949937958313868, "quarter": 4, "return_on_assets": 0.21156969381301777, "return_on_equity": 0.30112407742984904 } ], "income_statement": [ { "depreciation": 107648, "expenses": 1088455, "income_tax": 153853, "marketing_expense": 119542, "net_income": 542569, "net_profit": 388716, "operational_expense": 604931, "product_revenue": 639065, "quarter": 1, "rd_expense": 214197, "revenue": 1631024, "salaries_expense": 462692, "service_revenue": 991959 }, { "depreciation": 64225, "expenses": 1125825, "income_tax": 134566, "marketing_expense": 136721, "net_income": 549688, "net_profit": 415122, "operational_expense": 753423, "product_revenue": 668377, "quarter": 2, "rd_expense": 182176, "revenue": 1675513, "salaries_expense": 448124, "service_revenue": 1007136 }, { "depreciation": 102514, "expenses": 1164480, "income_tax": 150166, "marketing_expense": 213831, "net_income": 556736, "net_profit": 406570, "operational_expense": 735509, "product_revenue": 686845, "quarter": 3, "rd_expense": 118728, "revenue": 1721216, "salaries_expense": 350346, "service_revenue": 1034371 }, { "depreciation": 100715, "expenses": 1204461, "income_tax": 157912, "marketing_expense": 196637, "net_income": 563705, "net_profit": 405793, "operational_expense": 825451, "product_revenue": 594255, "quarter": 4, "rd_expense": 212185, "revenue": 1768166, "salaries_expense": 593979, "service_revenue": 1173911 } ], "market_conditions": { "gdp_growth": [ 0.03660993216571053, 0.021238468080351493, 0.03895722566757267, 0.03509372990079025 ], "inflation_rate": [ 0.011767208251732567, 0.01660622997231671, 0.017582711953807416, 0.01477128239065943 ], "interest_rate": [ 0.034861711082161045, 0.028288542172508042, 0.02901255772731393, 0.0333477780849596 ], "year": 2005 }, "random_event": { "description": "Klein Inc Economic Slowdown Impact in 2005", "impact": 0.07, "type": "Economic Slowdown Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 73654, "billable_hours_per_employee": 94, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 2404636, "net_revenue": 1948849, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3128 }, { "average_project_size": 167710, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 2329410, "net_revenue": 2014354, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3233 }, { "average_project_size": 90825, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 2509346, "net_revenue": 2082061, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 3342 }, { "average_project_size": 99638, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 2626442, "net_revenue": 2152044, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3454 } ], "balance_sheet": [ { "assets": 2008270, "current_assets": 883459, "current_liabilities": 640571, "equity": 1204066, "fixed_assets": 1124811, "liabilities": 1160252, "long_term_liabilities": 519681, "quarter": 1 }, { "assets": 2056491, "current_assets": 694642, "current_liabilities": 577468, "equity": 1246993, "fixed_assets": 1361849, "liabilities": 1183209, "long_term_liabilities": 605741, "quarter": 2 }, { "assets": 2105869, "current_assets": 758964, "current_liabilities": 611451, "equity": 1269796, "fixed_assets": 1346905, "liabilities": 1206619, "long_term_liabilities": 595168, "quarter": 3 }, { "assets": 2156433, "current_assets": 919154, "current_liabilities": 725726, "equity": 1329901, "fixed_assets": 1237279, "liabilities": 1230493, "long_term_liabilities": 504767, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94638, "financing_cash_flow": 77698, "investing_cash_flow": -373943, "net_cash_flow": 84513, "operating_cash_flow": 483314, "quarter": 1 }, { "change_in_working_capital": 32680, "financing_cash_flow": -36577, "investing_cash_flow": -357610, "net_cash_flow": -89363, "operating_cash_flow": 457149, "quarter": 2 }, { "change_in_working_capital": -70974, "financing_cash_flow": 110359, "investing_cash_flow": -151289, "net_cash_flow": 40324, "operating_cash_flow": 458060, "quarter": 3 }, { "change_in_working_capital": 36742, "financing_cash_flow": -183490, "investing_cash_flow": -313564, "net_cash_flow": 119802, "operating_cash_flow": 509846, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9704118470126029, "current_ratio": 1.3791742055135183, "debt_to_equity_ratio": 0.9636116292628477, "profit_margin": 0.18269655576188817, "quarter": 1, "return_on_assets": 0.1772909021197349, "return_on_equity": 0.29570472050535435 }, { "asset_turnover_ratio": 0.9795102434194947, "current_ratio": 1.2029099447934777, "debt_to_equity_ratio": 0.9488497529657344, "profit_margin": 0.18552399429295943, "quarter": 2, "return_on_assets": 0.18172265281005362, "return_on_equity": 0.299689733623204 }, { "asset_turnover_ratio": 0.9886944534536574, "current_ratio": 1.2412507298213593, "debt_to_equity_ratio": 0.9502463387819776, "profit_margin": 0.177970770308843, "quarter": 3, "return_on_assets": 0.17595871348122794, "return_on_equity": 0.2918153782182335 }, { "asset_turnover_ratio": 0.9979646944746254, "current_ratio": 1.2665303434078425, "debt_to_equity_ratio": 0.9252515788769239, "profit_margin": 0.18771038138625418, "quarter": 4, "return_on_assets": 0.18732833340984859, "return_on_equity": 0.3037526853502629 } ], "income_statement": [ { "depreciation": 127266, "expenses": 1495795, "income_tax": 97006, "marketing_expense": 172391, "net_income": 453054, "net_profit": 356048, "operational_expense": 955509, "product_revenue": 507224, "quarter": 1, "rd_expense": 209067, "revenue": 1948849, "salaries_expense": 517326, "service_revenue": 1441625 }, { "depreciation": 83438, "expenses": 1535446, "income_tax": 105197, "marketing_expense": 297869, "net_income": 478908, "net_profit": 373711, "operational_expense": 1070070, "product_revenue": 548959, "quarter": 2, "rd_expense": 192511, "revenue": 2014354, "salaries_expense": 550707, "service_revenue": 1465395 }, { "depreciation": 87514, "expenses": 1576149, "income_tax": 135366, "marketing_expense": 205385, "net_income": 505912, "net_profit": 370546, "operational_expense": 846860, "product_revenue": 568952, "quarter": 3, "rd_expense": 251280, "revenue": 2082061, "salaries_expense": 702262, "service_revenue": 1513109 }, { "depreciation": 105885, "expenses": 1617931, "income_tax": 130152, "marketing_expense": 187149, "net_income": 534113, "net_profit": 403961, "operational_expense": 1016232, "product_revenue": 550449, "quarter": 4, "rd_expense": 229114, "revenue": 2152044, "salaries_expense": 646614, "service_revenue": 1601595 } ], "market_conditions": { "gdp_growth": [ 0.013733201332721844, 0.017687409163634857, 0.027431215887906042, 0.010262626351027855 ], "inflation_rate": [ 0.016618281537770473, 0.013711993518665703, 0.016167399888919735, 0.02088190070087862 ], "interest_rate": [ 0.02549292005117357, 0.02058280082074467, 0.021568231051393535, 0.022240508424647514 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 167331, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 1124454, "net_revenue": 911701, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1463 }, { "average_project_size": 146101, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 1108158, "net_revenue": 929120, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 1491 }, { "average_project_size": 155562, "billable_hours_per_employee": 109, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 1075100, "net_revenue": 946873, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1520 }, { "average_project_size": 151180, "billable_hours_per_employee": 133, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 1200016, "net_revenue": 964965, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1549 } ], "balance_sheet": [ { "assets": 1343254, "current_assets": 589705, "current_liabilities": 383268, "equity": 805602, "fixed_assets": 753549, "liabilities": 786797, "long_term_liabilities": 403529, "quarter": 1 }, { "assets": 1372735, "current_assets": 670777, "current_liabilities": 366867, "equity": 821105, "fixed_assets": 701958, "liabilities": 806916, "long_term_liabilities": 440049, "quarter": 2 }, { "assets": 1402863, "current_assets": 620852, "current_liabilities": 349154, "equity": 841185, "fixed_assets": 782011, "liabilities": 827549, "long_term_liabilities": 478395, "quarter": 3 }, { "assets": 1433652, "current_assets": 711916, "current_liabilities": 480452, "equity": 849319, "fixed_assets": 721736, "liabilities": 848710, "long_term_liabilities": 368258, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75881, "financing_cash_flow": 3142, "investing_cash_flow": -129191, "net_cash_flow": -93696, "operating_cash_flow": 296571, "quarter": 1 }, { "change_in_working_capital": -10602, "financing_cash_flow": -128541, "investing_cash_flow": -204906, "net_cash_flow": -191733, "operating_cash_flow": 305408, "quarter": 2 }, { "change_in_working_capital": -79327, "financing_cash_flow": -3941, "investing_cash_flow": -265324, "net_cash_flow": 117727, "operating_cash_flow": 318310, "quarter": 3 }, { "change_in_working_capital": 76609, "financing_cash_flow": 163663, "investing_cash_flow": -255069, "net_cash_flow": -109819, "operating_cash_flow": 324448, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6787256914924504, "current_ratio": 1.5386231044595426, "debt_to_equity_ratio": 0.9766572079016685, "profit_margin": 0.2732749004333658, "quarter": 1, "return_on_assets": 0.18547869576416673, "return_on_equity": 0.3092656175133627 }, { "asset_turnover_ratio": 0.6768385740874968, "current_ratio": 1.8283928508151455, "debt_to_equity_ratio": 0.9827196278186103, "profit_margin": 0.2747610642328225, "quarter": 2, "return_on_assets": 0.18596888693010669, "return_on_equity": 0.3109054262244171 }, { "asset_turnover_ratio": 0.6749575689144272, "current_ratio": 1.778160926124289, "debt_to_equity_ratio": 0.9837895350012186, "profit_margin": 0.2807884478699889, "quarter": 3, "return_on_assets": 0.18952028815358307, "return_on_equity": 0.3160672147030677 }, { "asset_turnover_ratio": 0.6730817520569845, "current_ratio": 1.4817630065022105, "debt_to_equity_ratio": 0.9992829549321279, "profit_margin": 0.27397574005274805, "quarter": 4, "return_on_assets": 0.1844080711358126, "return_on_equity": 0.3112811558436818 } ], "income_statement": [ { "depreciation": 47426, "expenses": 584768, "income_tax": 77788, "marketing_expense": 84360, "net_income": 326933, "net_profit": 249145, "operational_expense": 340386, "product_revenue": 355383, "quarter": 1, "rd_expense": 72186, "revenue": 911701, "salaries_expense": 235142, "service_revenue": 556318 }, { "depreciation": 50122, "expenses": 598485, "income_tax": 75349, "marketing_expense": 87794, "net_income": 330635, "net_profit": 255286, "operational_expense": 312025, "product_revenue": 332751, "quarter": 2, "rd_expense": 90658, "revenue": 929120, "salaries_expense": 202840, "service_revenue": 596369 }, { "depreciation": 52439, "expenses": 612524, "income_tax": 68478, "marketing_expense": 102915, "net_income": 334349, "net_profit": 265871, "operational_expense": 312435, "product_revenue": 199455, "quarter": 3, "rd_expense": 77110, "revenue": 946873, "salaries_expense": 203108, "service_revenue": 747418 }, { "depreciation": 60071, "expenses": 626892, "income_tax": 73696, "marketing_expense": 73796, "net_income": 338073, "net_profit": 264377, "operational_expense": 335771, "product_revenue": 230892, "quarter": 4, "rd_expense": 70572, "revenue": 964965, "salaries_expense": 276714, "service_revenue": 734073 } ], "market_conditions": { "gdp_growth": [ 0.024051194637297553, 0.025270100631973887, 0.013878428434401319, 0.023968910026518762 ], "inflation_rate": [ 0.019872254225332016, 0.021370702871625444, 0.01877817267978915, 0.01594293213502827 ], "interest_rate": [ 0.02920403147522995, 0.028290946882630102, 0.022378791863018006, 0.025172953199452345 ], "year": 2007 }, "random_event": { "description": "Klein Inc Partnership with Major Brand in 2007", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 2007 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2008, "industry": "Advertising", "location": "Parkerside", "name": "Bruce, Chapman and Owens", "num_employees": 410, "region": "Latin America", "revenue_size": "Medium", "website": "www.bruce,chapmanandowens.com" }

[ { "advertising_kpis": [ { "average_project_size": 78821, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 10433709, "net_revenue": 9293972, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 22668 }, { "average_project_size": 94981, "billable_hours_per_employee": 146, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 10660847, "net_revenue": 9390841, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 22904 }, { "average_project_size": 169458, "billable_hours_per_employee": 121, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 10661753, "net_revenue": 9488721, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 23143 }, { "average_project_size": 130963, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 11038721, "net_revenue": 9587620, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 23384 } ], "balance_sheet": [ { "assets": 12691407, "current_assets": 4095236, "current_liabilities": 4049282, "equity": 7619496, "fixed_assets": 8596171, "liabilities": 6907010, "long_term_liabilities": 2857728, "quarter": 1 }, { "assets": 12897284, "current_assets": 5566213, "current_liabilities": 3999219, "equity": 7658523, "fixed_assets": 7331071, "liabilities": 6972257, "long_term_liabilities": 2973038, "quarter": 2 }, { "assets": 13106500, "current_assets": 6303526, "current_liabilities": 2867908, "equity": 8001113, "fixed_assets": 6802974, "liabilities": 7038121, "long_term_liabilities": 4170213, "quarter": 3 }, { "assets": 13319111, "current_assets": 6472370, "current_liabilities": 3195905, "equity": 8092038, "fixed_assets": 6846741, "liabilities": 7104606, "long_term_liabilities": 3908701, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48512, "financing_cash_flow": 191020, "investing_cash_flow": -453856, "net_cash_flow": 1964663, "operating_cash_flow": 2265847, "quarter": 1 }, { "change_in_working_capital": -2700, "financing_cash_flow": -198669, "investing_cash_flow": -271426, "net_cash_flow": 1798744, "operating_cash_flow": 2081282, "quarter": 2 }, { "change_in_working_capital": 39330, "financing_cash_flow": 42901, "investing_cash_flow": -127394, "net_cash_flow": 1605861, "operating_cash_flow": 2332977, "quarter": 3 }, { "change_in_working_capital": 19581, "financing_cash_flow": -9793, "investing_cash_flow": -494368, "net_cash_flow": 2247204, "operating_cash_flow": 2348761, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7323043063704442, "current_ratio": 1.0113486786052441, "debt_to_equity_ratio": 0.906491715462545, "profit_margin": 0.19745045498307937, "quarter": 1, "return_on_assets": 0.14459381847891253, "return_on_equity": 0.2408425701647458 }, { "asset_turnover_ratio": 0.7281254719986007, "current_ratio": 1.3918250038319981, "debt_to_equity_ratio": 0.9103918601537138, "profit_margin": 0.18459432973042564, "quarter": 2, "return_on_assets": 0.13440783346323149, "return_on_equity": 0.22634860533813111 }, { "asset_turnover_ratio": 0.7239706252622744, "current_ratio": 2.197952653990295, "debt_to_equity_ratio": 0.8796427447031432, "profit_margin": 0.20368751489268153, "quarter": 3, "return_on_assets": 0.1474637775149735, "return_on_equity": 0.24155814322332406 }, { "asset_turnover_ratio": 0.7198393346222582, "current_ratio": 2.0252072574122195, "debt_to_equity_ratio": 0.8779748686301275, "profit_margin": 0.19582889184177096, "quarter": 4, "return_on_assets": 0.14096533920319457, "return_on_equity": 0.2320222668257366 } ], "income_statement": [ { "depreciation": 430748, "expenses": 6837542, "income_tax": 621331, "marketing_expense": 960516, "net_income": 2456430, "net_profit": 1835099, "operational_expense": 3868639, "product_revenue": 2893746, "quarter": 1, "rd_expense": 1347357, "revenue": 9293972, "salaries_expense": 2239567, "service_revenue": 6400226 }, { "depreciation": 347786, "expenses": 6938504, "income_tax": 718841, "marketing_expense": 1127943, "net_income": 2452337, "net_profit": 1733496, "operational_expense": 4694632, "product_revenue": 2078341, "quarter": 2, "rd_expense": 1373084, "revenue": 9390841, "salaries_expense": 2635454, "service_revenue": 7312500 }, { "depreciation": 400243, "expenses": 7040956, "income_tax": 515031, "marketing_expense": 882407, "net_income": 2447765, "net_profit": 1932734, "operational_expense": 4847679, "product_revenue": 2536527, "quarter": 3, "rd_expense": 763173, "revenue": 9488721, "salaries_expense": 3352009, "service_revenue": 6952194 }, { "depreciation": 471228, "expenses": 7144922, "income_tax": 565165, "marketing_expense": 1099112, "net_income": 2442698, "net_profit": 1877533, "operational_expense": 3606448, "product_revenue": 2889917, "quarter": 4, "rd_expense": 784522, "revenue": 9587620, "salaries_expense": 2355473, "service_revenue": 6697703 } ], "market_conditions": { "gdp_growth": [ 0.02308836593033095, 0.021620980630987535, 0.017283804621908913, 0.007836901103398068 ], "inflation_rate": [ 0.012086457763229976, 0.01322941514914841, 0.020151910704472722, 0.017465876011602113 ], "interest_rate": [ 0.033085492218344316, 0.03934681080692178, 0.0380652087649046, 0.03530137129847506 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 114295, "billable_hours_per_employee": 85, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 9255388, "net_revenue": 8307354, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 20262 }, { "average_project_size": 144814, "billable_hours_per_employee": 141, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 9243393, "net_revenue": 8236282, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 20088 }, { "average_project_size": 100075, "billable_hours_per_employee": 112, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 9901680, "net_revenue": 8165819, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 19917 }, { "average_project_size": 143875, "billable_hours_per_employee": 89, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 9393419, "net_revenue": 8095958, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 19746 } ], "balance_sheet": [ { "assets": 9028594, "current_assets": 3712329, "current_liabilities": 1579254, "equity": 6548602, "fixed_assets": 5316265, "liabilities": 3838850, "long_term_liabilities": 2259596, "quarter": 1 }, { "assets": 9157690, "current_assets": 3425401, "current_liabilities": 2191288, "equity": 6676586, "fixed_assets": 5732289, "liabilities": 3916922, "long_term_liabilities": 1725634, "quarter": 2 }, { "assets": 9288630, "current_assets": 4488361, "current_liabilities": 1849533, "equity": 6620872, "fixed_assets": 4800269, "liabilities": 3996581, "long_term_liabilities": 2147048, "quarter": 3 }, { "assets": 9421444, "current_assets": 4066652, "current_liabilities": 2439536, "equity": 6678946, "fixed_assets": 5354792, "liabilities": 4077861, "long_term_liabilities": 1638325, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72696, "financing_cash_flow": -175336, "investing_cash_flow": -485482, "net_cash_flow": 1196821, "operating_cash_flow": 1742233, "quarter": 1 }, { "change_in_working_capital": -22724, "financing_cash_flow": 101829, "investing_cash_flow": -467042, "net_cash_flow": 1856758, "operating_cash_flow": 1980234, "quarter": 2 }, { "change_in_working_capital": 63807, "financing_cash_flow": 81334, "investing_cash_flow": -420642, "net_cash_flow": 1394320, "operating_cash_flow": 1863300, "quarter": 3 }, { "change_in_working_capital": 23164, "financing_cash_flow": -8607, "investing_cash_flow": -271297, "net_cash_flow": 1285125, "operating_cash_flow": 1896798, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9201160224947539, "current_ratio": 2.350685196934755, "debt_to_equity_ratio": 0.5862090870692707, "profit_margin": 0.16357290179279707, "quarter": 1, "return_on_assets": 0.15050604778551344, "return_on_equity": 0.20750352517987808 }, { "asset_turnover_ratio": 0.8993842333601596, "current_ratio": 1.5631906896765737, "debt_to_equity_ratio": 0.5866654005505209, "profit_margin": 0.1743284166326505, "quarter": 2, "return_on_assets": 0.1567882293460469, "return_on_equity": 0.2150527230533689 }, { "asset_turnover_ratio": 0.8791198486752083, "current_ratio": 2.426753672413523, "debt_to_equity_ratio": 0.6036336301321035, "profit_margin": 0.16272991110873264, "quarter": 3, "return_on_assets": 0.14305909482883913, "return_on_equity": 0.2007021129543057 }, { "asset_turnover_ratio": 0.8593117997623294, "current_ratio": 1.666977654767136, "debt_to_equity_ratio": 0.6105545695383673, "profit_margin": 0.1649419376928586, "quarter": 4, "return_on_assets": 0.14173655333513632, "return_on_equity": 0.19993618753617712 } ], "income_statement": [ { "depreciation": 383375, "expenses": 6368934, "income_tax": 579562, "marketing_expense": 1228611, "net_income": 1938420, "net_profit": 1358858, "operational_expense": 3803766, "product_revenue": 1828037, "quarter": 1, "rd_expense": 640115, "revenue": 8307354, "salaries_expense": 2726181, "service_revenue": 6479317 }, { "depreciation": 544416, "expenses": 6320590, "income_tax": 479874, "marketing_expense": 730068, "net_income": 1915692, "net_profit": 1435818, "operational_expense": 3672216, "product_revenue": 2158611, "quarter": 2, "rd_expense": 1068236, "revenue": 8236282, "salaries_expense": 1967789, "service_revenue": 6077671 }, { "depreciation": 534477, "expenses": 6272613, "income_tax": 564383, "marketing_expense": 1071484, "net_income": 1893206, "net_profit": 1328823, "operational_expense": 4156956, "product_revenue": 3025183, "quarter": 3, "rd_expense": 849141, "revenue": 8165819, "salaries_expense": 2169671, "service_revenue": 5140636 }, { "depreciation": 561435, "expenses": 6225001, "income_tax": 535594, "marketing_expense": 1213221, "net_income": 1870957, "net_profit": 1335363, "operational_expense": 3315199, "product_revenue": 2068471, "quarter": 4, "rd_expense": 651358, "revenue": 8095958, "salaries_expense": 3000690, "service_revenue": 6027487 } ], "market_conditions": { "gdp_growth": [ 0.016579170700743745, 0.029262225625638016, 0.023746616244570348, 0.032375055332494934 ], "inflation_rate": [ 0.016159718851939724, 0.0181183910019517, 0.0198788226414567, 0.017206471461244047 ], "interest_rate": [ 0.02334445605540774, 0.02290699089202433, 0.027981537564538618, 0.026212277716817944 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 106328, "billable_hours_per_employee": 124, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 8629764, "net_revenue": 7254786, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 17695 }, { "average_project_size": 112686, "billable_hours_per_employee": 91, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 8492588, "net_revenue": 7132642, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 17397 }, { "average_project_size": 98137, "billable_hours_per_employee": 102, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 8478073, "net_revenue": 7012554, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 17104 }, { "average_project_size": 147410, "billable_hours_per_employee": 129, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 8516627, "net_revenue": 6894489, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 16816 } ], "balance_sheet": [ { "assets": 7631003, "current_assets": 2486386, "current_liabilities": 1737539, "equity": 6114888, "fixed_assets": 5144617, "liabilities": 3192855, "long_term_liabilities": 1455316, "quarter": 1 }, { "assets": 7899905, "current_assets": 3139653, "current_liabilities": 1886311, "equity": 6350575, "fixed_assets": 4760252, "liabilities": 3241120, "long_term_liabilities": 1354809, "quarter": 2 }, { "assets": 8178284, "current_assets": 3569890, "current_liabilities": 1918008, "equity": 6416981, "fixed_assets": 4608394, "liabilities": 3290114, "long_term_liabilities": 1372106, "quarter": 3 }, { "assets": 8466472, "current_assets": 3935010, "current_liabilities": 1918471, "equity": 6648063, "fixed_assets": 4531462, "liabilities": 3339849, "long_term_liabilities": 1421378, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31368, "financing_cash_flow": -76889, "investing_cash_flow": -187105, "net_cash_flow": 2030500, "operating_cash_flow": 2128926, "quarter": 1 }, { "change_in_working_capital": 45075, "financing_cash_flow": -160347, "investing_cash_flow": -342023, "net_cash_flow": 2147311, "operating_cash_flow": 2136691, "quarter": 2 }, { "change_in_working_capital": -50259, "financing_cash_flow": 175706, "investing_cash_flow": -233820, "net_cash_flow": 1742437, "operating_cash_flow": 2016375, "quarter": 3 }, { "change_in_working_capital": -10404, "financing_cash_flow": 65823, "investing_cash_flow": -453118, "net_cash_flow": 1742100, "operating_cash_flow": 1881507, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9506988792954216, "current_ratio": 1.4309814053094636, "debt_to_equity_ratio": 0.5221444775439877, "profit_margin": 0.23112191041886004, "quarter": 1, "return_on_assets": 0.21972734121582707, "return_on_equity": 0.27420616698130856 }, { "asset_turnover_ratio": 0.9028769333302109, "current_ratio": 1.6644408053603037, "debt_to_equity_ratio": 0.5103663841463174, "profit_margin": 0.2371898098909212, "quarter": 2, "return_on_assets": 0.21415320817149067, "return_on_equity": 0.2663994992579412 }, { "asset_turnover_ratio": 0.857460318081397, "current_ratio": 1.8612487539155207, "debt_to_equity_ratio": 0.5127199223435445, "profit_margin": 0.21801058501652892, "quarter": 3, "return_on_assets": 0.18693542557338436, "return_on_equity": 0.23824458884949168 }, { "asset_turnover_ratio": 0.8143284475517075, "current_ratio": 2.0511177911993457, "debt_to_equity_ratio": 0.5023792644564289, "profit_margin": 0.22067480273012258, "quarter": 4, "return_on_assets": 0.179701769521, "return_on_equity": 0.2288546302885517 } ], "income_statement": [ { "depreciation": 452186, "expenses": 5003920, "income_tax": 574126, "marketing_expense": 880705, "net_income": 2250866, "net_profit": 1676740, "operational_expense": 2886261, "product_revenue": 2330400, "quarter": 1, "rd_expense": 845109, "revenue": 7254786, "salaries_expense": 1903407, "service_revenue": 4924386 }, { "depreciation": 444901, "expenses": 4944594, "income_tax": 496258, "marketing_expense": 676564, "net_income": 2188048, "net_profit": 1691790, "operational_expense": 3453438, "product_revenue": 2294970, "quarter": 2, "rd_expense": 909416, "revenue": 7132642, "salaries_expense": 1933798, "service_revenue": 4837672 }, { "depreciation": 487564, "expenses": 4885972, "income_tax": 597771, "marketing_expense": 824536, "net_income": 2126582, "net_profit": 1528811, "operational_expense": 2756834, "product_revenue": 2112379, "quarter": 3, "rd_expense": 592693, "revenue": 7012554, "salaries_expense": 2085199, "service_revenue": 4900175 }, { "depreciation": 360067, "expenses": 4828045, "income_tax": 545004, "marketing_expense": 636400, "net_income": 2066444, "net_profit": 1521440, "operational_expense": 3102838, "product_revenue": 2405659, "quarter": 4, "rd_expense": 737811, "revenue": 6894489, "salaries_expense": 1819529, "service_revenue": 4488830 } ], "market_conditions": { "gdp_growth": [ 0.01682878739054873, 0.015432635185115048, 0.018035569021745936, 0.0082593280819966 ], "inflation_rate": [ 0.008204495643510635, 0.007908891118066481, 0.016951856772482655, 0.011196323455587747 ], "interest_rate": [ 0.023768647488427753, 0.028486870516511394, 0.02444257880376878, 0.02420632584814051 ], "year": 2010 }, "random_event": { "description": "Bruce, Chapman and Owens Data Privacy Regulation Impact in 2010", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 156722, "billable_hours_per_employee": 132, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 15171524, "net_revenue": 13079598, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 31901 }, { "average_project_size": 197031, "billable_hours_per_employee": 113, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 16129299, "net_revenue": 12773862, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 31156 }, { "average_project_size": 143929, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 14262192, "net_revenue": 12475273, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 30427 }, { "average_project_size": 50702, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 15179923, "net_revenue": 12183664, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 29716 } ], "balance_sheet": [ { "assets": 18456922, "current_assets": 6235868, "current_liabilities": 3925481, "equity": 13738871, "fixed_assets": 12221054, "liabilities": 8345146, "long_term_liabilities": 4419665, "quarter": 1 }, { "assets": 18738417, "current_assets": 7751514, "current_liabilities": 3467404, "equity": 13719138, "fixed_assets": 10986903, "liabilities": 8547383, "long_term_liabilities": 5079979, "quarter": 2 }, { "assets": 19024205, "current_assets": 8402032, "current_liabilities": 4601719, "equity": 13507749, "fixed_assets": 10622173, "liabilities": 8754522, "long_term_liabilities": 4152803, "quarter": 3 }, { "assets": 19314351, "current_assets": 7344689, "current_liabilities": 4506165, "equity": 13522885, "fixed_assets": 11969662, "liabilities": 8966681, "long_term_liabilities": 4460516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6806, "financing_cash_flow": 132170, "investing_cash_flow": -216509, "net_cash_flow": 4051204, "operating_cash_flow": 4230961, "quarter": 1 }, { "change_in_working_capital": 76582, "financing_cash_flow": -68674, "investing_cash_flow": -356976, "net_cash_flow": 3982350, "operating_cash_flow": 4247194, "quarter": 2 }, { "change_in_working_capital": -87271, "financing_cash_flow": 159463, "investing_cash_flow": -281635, "net_cash_flow": 3643207, "operating_cash_flow": 3963904, "quarter": 3 }, { "change_in_working_capital": 30676, "financing_cash_flow": -32439, "investing_cash_flow": -321515, "net_cash_flow": 3669853, "operating_cash_flow": 3864399, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7086554301957824, "current_ratio": 1.5885615036730532, "debt_to_equity_ratio": 0.6074113367830588, "profit_margin": 0.27730936378931526, "quarter": 1, "return_on_assets": 0.1965167864934359, "return_on_equity": 0.2640024060201162 }, { "asset_turnover_ratio": 0.6816937631391168, "current_ratio": 2.2355381720734013, "debt_to_equity_ratio": 0.6230262426108696, "profit_margin": 0.276197128166877, "quarter": 2, "return_on_assets": 0.18828185966829536, "return_on_equity": 0.25716659457758934 }, { "asset_turnover_ratio": 0.6557579147196952, "current_ratio": 1.825846384796638, "debt_to_equity_ratio": 0.6481110953423845, "profit_margin": 0.2595587286947548, "quarter": 3, "return_on_assets": 0.17020769067616753, "return_on_equity": 0.23971914195325958 }, { "asset_turnover_ratio": 0.6308088736711889, "current_ratio": 1.6299201205459632, "debt_to_equity_ratio": 0.6630745584244782, "profit_margin": 0.2606124889852511, "quarter": 4, "return_on_assets": 0.16439667064143135, "return_on_equity": 0.2348030764145373 } ], "income_statement": [ { "depreciation": 603866, "expenses": 8517130, "income_tax": 935373, "marketing_expense": 1082462, "net_income": 4562468, "net_profit": 3627095, "operational_expense": 5883774, "product_revenue": 4463736, "quarter": 1, "rd_expense": 1376059, "revenue": 13079598, "salaries_expense": 3004652, "service_revenue": 8615862 }, { "depreciation": 719090, "expenses": 8348996, "income_tax": 896762, "marketing_expense": 1072633, "net_income": 4424866, "net_profit": 3528104, "operational_expense": 5388204, "product_revenue": 3428188, "quarter": 2, "rd_expense": 1217136, "revenue": 12773862, "salaries_expense": 2941159, "service_revenue": 9345674 }, { "depreciation": 725838, "expenses": 8184182, "income_tax": 1053025, "marketing_expense": 1051145, "net_income": 4291091, "net_profit": 3238066, "operational_expense": 4743955, "product_revenue": 2548892, "quarter": 3, "rd_expense": 1467794, "revenue": 12475273, "salaries_expense": 3905728, "service_revenue": 9926381 }, { "depreciation": 689184, "expenses": 8022621, "income_tax": 985828, "marketing_expense": 1082641, "net_income": 4161043, "net_profit": 3175215, "operational_expense": 4507754, "product_revenue": 3077088, "quarter": 4, "rd_expense": 1161141, "revenue": 12183664, "salaries_expense": 3993303, "service_revenue": 9106576 } ], "market_conditions": { "gdp_growth": [ 0.03711588583768212, 0.029124798524679175, 0.020698459299329522, 0.03528667853278258 ], "inflation_rate": [ 0.008194426750683739, 0.00919082280207605, 0.008340349369682276, 0.006895048431261671 ], "interest_rate": [ 0.020609161628368018, 0.025953978084727353, 0.024070778639141463, 0.026954707237839833 ], "year": 2011 }, "random_event": { "description": "Bruce, Chapman and Owens Partnership with Major Brand in 2011", "impact": 0.03, "type": "Partnership with Major Brand" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 151199, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 14170601, "net_revenue": 11580560, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 28245 }, { "average_project_size": 152758, "billable_hours_per_employee": 135, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 13834767, "net_revenue": 11451847, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 27931 }, { "average_project_size": 99336, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 14077004, "net_revenue": 11324565, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 27621 }, { "average_project_size": 139018, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 12851396, "net_revenue": 11198698, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 27314 } ], "balance_sheet": [ { "assets": 15088934, "current_assets": 5332203, "current_liabilities": 2903151, "equity": 11244084, "fixed_assets": 9756731, "liabilities": 6673263, "long_term_liabilities": 3770112, "quarter": 1 }, { "assets": 15601269, "current_assets": 6931318, "current_liabilities": 3154350, "equity": 11655280, "fixed_assets": 8669951, "liabilities": 6729155, "long_term_liabilities": 3574805, "quarter": 2 }, { "assets": 16131000, "current_assets": 6969901, "current_liabilities": 3186537, "equity": 12295100, "fixed_assets": 9161099, "liabilities": 6785515, "long_term_liabilities": 3598978, "quarter": 3 }, { "assets": 16678718, "current_assets": 8003816, "current_liabilities": 4094671, "equity": 12787061, "fixed_assets": 8674902, "liabilities": 6842347, "long_term_liabilities": 2747676, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5614, "financing_cash_flow": -30402, "investing_cash_flow": -391049, "net_cash_flow": 2979029, "operating_cash_flow": 3377782, "quarter": 1 }, { "change_in_working_capital": 85040, "financing_cash_flow": 155401, "investing_cash_flow": -316438, "net_cash_flow": 3287279, "operating_cash_flow": 3430503, "quarter": 2 }, { "change_in_working_capital": 63597, "financing_cash_flow": 73253, "investing_cash_flow": -109660, "net_cash_flow": 3109410, "operating_cash_flow": 3474067, "quarter": 3 }, { "change_in_working_capital": 96230, "financing_cash_flow": 188460, "investing_cash_flow": -199891, "net_cash_flow": 3366576, "operating_cash_flow": 3547935, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.767486954346808, "current_ratio": 1.8366950255084906, "debt_to_equity_ratio": 0.5934910304832302, "profit_margin": 0.2442380161235726, "quarter": 1, "return_on_assets": 0.18744949113038734, "return_on_equity": 0.2515467689497873 }, { "asset_turnover_ratio": 0.7340330456451972, "current_ratio": 2.1973839301282356, "debt_to_equity_ratio": 0.5773482061349019, "profit_margin": 0.24303206286287268, "quarter": 2, "return_on_assets": 0.17839356529266945, "return_on_equity": 0.2387901448957039 }, { "asset_turnover_ratio": 0.7020373814394644, "current_ratio": 2.1872964286935943, "debt_to_equity_ratio": 0.5518877438979756, "profit_margin": 0.2604616601167462, "quarter": 3, "return_on_assets": 0.18285382183373627, "return_on_equity": 0.23990166814422006 }, { "asset_turnover_ratio": 0.6714363777839519, "current_ratio": 1.954690865273425, "debt_to_equity_ratio": 0.5350992694881177, "profit_margin": 0.26348509442794155, "quarter": 4, "return_on_assets": 0.17691347740275962, "return_on_equity": 0.23075591803308046 } ], "income_statement": [ { "depreciation": 549369, "expenses": 7733003, "income_tax": 1019144, "marketing_expense": 1531318, "net_income": 3847557, "net_profit": 2828413, "operational_expense": 4886826, "product_revenue": 3817283, "quarter": 1, "rd_expense": 934635, "revenue": 11580560, "salaries_expense": 3243022, "service_revenue": 7763277 }, { "depreciation": 647337, "expenses": 7642957, "income_tax": 1025724, "marketing_expense": 1058941, "net_income": 3808890, "net_profit": 2783166, "operational_expense": 4970690, "product_revenue": 2722120, "quarter": 2, "rd_expense": 1163183, "revenue": 11451847, "salaries_expense": 2823505, "service_revenue": 8729727 }, { "depreciation": 524452, "expenses": 7553960, "income_tax": 820990, "marketing_expense": 1076755, "net_income": 3770605, "net_profit": 2949615, "operational_expense": 4462732, "product_revenue": 4193377, "quarter": 3, "rd_expense": 999240, "revenue": 11324565, "salaries_expense": 2661644, "service_revenue": 7131188 }, { "depreciation": 597245, "expenses": 7465999, "income_tax": 782009, "marketing_expense": 1014018, "net_income": 3732699, "net_profit": 2950690, "operational_expense": 4310365, "product_revenue": 3605134, "quarter": 4, "rd_expense": 970428, "revenue": 11198698, "salaries_expense": 2793431, "service_revenue": 7593564 } ], "market_conditions": { "gdp_growth": [ 0.02738259243645578, 0.015366180099700939, 0.03147391767094791, 0.018147241885916987 ], "inflation_rate": [ 0.01204258650107795, 0.012061335636720356, 0.013875754332022643, 0.019171578405704572 ], "interest_rate": [ 0.029050556212623438, 0.024459299165911864, 0.02120708975347234, 0.02198527919756834 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 77395, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 21954241, "net_revenue": 18467519, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 45043 }, { "average_project_size": 154574, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 22043956, "net_revenue": 18232371, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 44469 }, { "average_project_size": 137969, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 22249121, "net_revenue": 18000218, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 43903 }, { "average_project_size": 177958, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 19996276, "net_revenue": 17771021, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 43344 } ], "balance_sheet": [ { "assets": 24082363, "current_assets": 9027492, "current_liabilities": 6094401, "equity": 18217069, "fixed_assets": 15054871, "liabilities": 11143846, "long_term_liabilities": 5049445, "quarter": 1 }, { "assets": 24922904, "current_assets": 9966882, "current_liabilities": 5436633, "equity": 19176389, "fixed_assets": 14956022, "liabilities": 11370390, "long_term_liabilities": 5933757, "quarter": 2 }, { "assets": 25792782, "current_assets": 9234793, "current_liabilities": 5179874, "equity": 19568508, "fixed_assets": 16557989, "liabilities": 11601538, "long_term_liabilities": 6421664, "quarter": 3 }, { "assets": 26693021, "current_assets": 13298215, "current_liabilities": 5850788, "equity": 20184930, "fixed_assets": 13394806, "liabilities": 11837386, "long_term_liabilities": 5986598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27062, "financing_cash_flow": 61356, "investing_cash_flow": -131519, "net_cash_flow": 5968425, "operating_cash_flow": 6296193, "quarter": 1 }, { "change_in_working_capital": -59252, "financing_cash_flow": -170499, "investing_cash_flow": -128316, "net_cash_flow": 6229745, "operating_cash_flow": 6356243, "quarter": 2 }, { "change_in_working_capital": -59574, "financing_cash_flow": 154286, "investing_cash_flow": -106503, "net_cash_flow": 5703559, "operating_cash_flow": 6076994, "quarter": 3 }, { "change_in_working_capital": 6117, "financing_cash_flow": -192035, "investing_cash_flow": -426515, "net_cash_flow": 5903263, "operating_cash_flow": 6171118, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.766848294745827, "current_ratio": 1.4812763387246752, "debt_to_equity_ratio": 0.611725519621186, "profit_margin": 0.28582897356163545, "quarter": 1, "return_on_assets": 0.21918746096469022, "return_on_equity": 0.28975857751869966 }, { "asset_turnover_ratio": 0.7315508256983215, "current_ratio": 1.8332821067745422, "debt_to_equity_ratio": 0.5929369705631232, "profit_margin": 0.30845549380275333, "quarter": 2, "return_on_assets": 0.2256508711825877, "return_on_equity": 0.29327080296504204 }, { "asset_turnover_ratio": 0.6978781117911205, "current_ratio": 1.7828219373675884, "debt_to_equity_ratio": 0.5928677853211906, "profit_margin": 0.2987332708970525, "quarter": 3, "return_on_assets": 0.20847941102282025, "return_on_equity": 0.27479172147411546 }, { "asset_turnover_ratio": 0.6657553298294712, "current_ratio": 2.2728929846714663, "debt_to_equity_ratio": 0.586446720399823, "profit_margin": 0.29988682135933553, "quarter": 4, "return_on_assets": 0.1996512496655961, "return_on_equity": 0.2640234571038889 } ], "income_statement": [ { "depreciation": 1017641, "expenses": 11104699, "income_tax": 2084268, "marketing_expense": 1277587, "net_income": 7362820, "net_profit": 5278552, "operational_expense": 7207573, "product_revenue": 4759025, "quarter": 1, "rd_expense": 1143498, "revenue": 18467519, "salaries_expense": 3541286, "service_revenue": 13708494 }, { "depreciation": 732368, "expenses": 10952926, "income_tax": 1655570, "marketing_expense": 1226157, "net_income": 7279445, "net_profit": 5623875, "operational_expense": 6670341, "product_revenue": 5806168, "quarter": 2, "rd_expense": 1175172, "revenue": 18232371, "salaries_expense": 3373460, "service_revenue": 12426203 }, { "depreciation": 699730, "expenses": 10803229, "income_tax": 1819725, "marketing_expense": 1948867, "net_income": 7196989, "net_profit": 5377264, "operational_expense": 7548821, "product_revenue": 5621863, "quarter": 3, "rd_expense": 1146496, "revenue": 18000218, "salaries_expense": 4112806, "service_revenue": 12378355 }, { "depreciation": 841823, "expenses": 10655577, "income_tax": 1786149, "marketing_expense": 1622409, "net_income": 7115444, "net_profit": 5329295, "operational_expense": 5373569, "product_revenue": 4994085, "quarter": 4, "rd_expense": 1497162, "revenue": 17771021, "salaries_expense": 5173246, "service_revenue": 12776936 } ], "market_conditions": { "gdp_growth": [ 0.01153280438940412, 0.016380981462944026, 0.00903829354288842, 0.011478434152039843 ], "inflation_rate": [ 0.009529788602755468, 0.0087755170441993, 0.011666462663175486, 0.011898322301327344 ], "interest_rate": [ 0.033460795664922764, 0.02877777239111635, 0.026015867263094003, 0.024548279155396643 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 83788, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 22501405, "net_revenue": 19118033, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 46629 }, { "average_project_size": 198177, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 22424952, "net_revenue": 19121396, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 46638 }, { "average_project_size": 109541, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 22230993, "net_revenue": 19124760, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 46646 }, { "average_project_size": 183268, "billable_hours_per_employee": 97, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 23378399, "net_revenue": 19128124, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 46654 } ], "balance_sheet": [ { "assets": 23284902, "current_assets": 8756946, "current_liabilities": 7463573, "equity": 14081304, "fixed_assets": 14527956, "liabilities": 13047934, "long_term_liabilities": 5584361, "quarter": 1 }, { "assets": 24085268, "current_assets": 8990312, "current_liabilities": 6432692, "equity": 14286730, "fixed_assets": 15094956, "liabilities": 13266386, "long_term_liabilities": 6833694, "quarter": 2 }, { "assets": 24913146, "current_assets": 7596509, "current_liabilities": 7369887, "equity": 14967826, "fixed_assets": 17316637, "liabilities": 13488496, "long_term_liabilities": 6118609, "quarter": 3 }, { "assets": 25769480, "current_assets": 11428559, "current_liabilities": 6215330, "equity": 15368817, "fixed_assets": 14340921, "liabilities": 13714324, "long_term_liabilities": 7498994, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12133, "financing_cash_flow": 3534, "investing_cash_flow": -363292, "net_cash_flow": 4951538, "operating_cash_flow": 5204014, "quarter": 1 }, { "change_in_working_capital": -9536, "financing_cash_flow": 88918, "investing_cash_flow": -414853, "net_cash_flow": 4614159, "operating_cash_flow": 4888268, "quarter": 2 }, { "change_in_working_capital": -95346, "financing_cash_flow": -154092, "investing_cash_flow": -346296, "net_cash_flow": 3767243, "operating_cash_flow": 4284538, "quarter": 3 }, { "change_in_working_capital": 9252, "financing_cash_flow": 66735, "investing_cash_flow": -189618, "net_cash_flow": 4061483, "operating_cash_flow": 4383603, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8210484630770617, "current_ratio": 1.1732913981011508, "debt_to_equity_ratio": 0.9266140408587159, "profit_margin": 0.20108428518770732, "quarter": 1, "return_on_assets": 0.16509994330231667, "return_on_equity": 0.2730099428291584 }, { "asset_turnover_ratio": 0.7939042239430344, "current_ratio": 1.3975971490629429, "debt_to_equity_ratio": 0.92858099789105, "profit_margin": 0.18135956182278742, "quarter": 2, "return_on_assets": 0.14398212218356882, "return_on_equity": 0.24273210174756574 }, { "asset_turnover_ratio": 0.7676573645094843, "current_ratio": 1.0307497251993145, "debt_to_equity_ratio": 0.9011660076753966, "profit_margin": 0.18526642948721972, "quarter": 3, "return_on_assets": 0.14222113899224129, "return_on_equity": 0.23671948083843306 }, { "asset_turnover_ratio": 0.742278229906075, "current_ratio": 1.838769461959381, "debt_to_equity_ratio": 0.8923474070906043, "profit_margin": 0.1732350229431804, "quarter": 4, "return_on_assets": 0.12858858618800223, "return_on_equity": 0.21560937318727916 } ], "income_statement": [ { "depreciation": 1359678, "expenses": 14278617, "income_tax": 995080, "marketing_expense": 2211597, "net_income": 4839416, "net_profit": 3844336, "operational_expense": 9971233, "product_revenue": 4328444, "quarter": 1, "rd_expense": 2741618, "revenue": 19118033, "salaries_expense": 4612771, "service_revenue": 14789589 }, { "depreciation": 1420420, "expenses": 14424422, "income_tax": 1229126, "marketing_expense": 1482342, "net_income": 4696974, "net_profit": 3467848, "operational_expense": 8132343, "product_revenue": 6632788, "quarter": 2, "rd_expense": 1531751, "revenue": 19121396, "salaries_expense": 6174717, "service_revenue": 12488608 }, { "depreciation": 741362, "expenses": 14571717, "income_tax": 1009867, "marketing_expense": 1468587, "net_income": 4553043, "net_profit": 3543176, "operational_expense": 7496475, "product_revenue": 5855606, "quarter": 3, "rd_expense": 1832786, "revenue": 19124760, "salaries_expense": 6052449, "service_revenue": 13269154 }, { "depreciation": 1069942, "expenses": 14720516, "income_tax": 1093947, "marketing_expense": 1864148, "net_income": 4407608, "net_profit": 3313661, "operational_expense": 9246745, "product_revenue": 6759764, "quarter": 4, "rd_expense": 1789938, "revenue": 19128124, "salaries_expense": 4537321, "service_revenue": 12368360 } ], "market_conditions": { "gdp_growth": [ 0.024877017396729956, 0.036782812384293304, 0.033481761785633606, 0.019203277117940638 ], "inflation_rate": [ 0.014554039650749574, 0.011790877625933376, 0.016063708526854813, 0.010720411306377454 ], "interest_rate": [ 0.031232688613669575, 0.034745619334502334, 0.033351883101063476, 0.03477866039254959 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 76164, "billable_hours_per_employee": 80, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 6498272, "net_revenue": 5322400, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 12981 }, { "average_project_size": 78542, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 6422137, "net_revenue": 5266457, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 12845 }, { "average_project_size": 58035, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 6183480, "net_revenue": 5211102, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 12710 }, { "average_project_size": 189673, "billable_hours_per_employee": 98, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 6421234, "net_revenue": 5156328, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 12576 } ], "balance_sheet": [ { "assets": 6819949, "current_assets": 2350321, "current_liabilities": 1612754, "equity": 4777624, "fixed_assets": 4469628, "liabilities": 3014743, "long_term_liabilities": 1401989, "quarter": 1 }, { "assets": 6950364, "current_assets": 3208147, "current_liabilities": 1628777, "equity": 4823405, "fixed_assets": 3742217, "liabilities": 3057335, "long_term_liabilities": 1428558, "quarter": 2 }, { "assets": 7083274, "current_assets": 3408513, "current_liabilities": 1314925, "equity": 4994854, "fixed_assets": 3674761, "liabilities": 3100529, "long_term_liabilities": 1785604, "quarter": 3 }, { "assets": 7218725, "current_assets": 3512479, "current_liabilities": 1723295, "equity": 5029110, "fixed_assets": 3706246, "liabilities": 3144333, "long_term_liabilities": 1421038, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39702, "financing_cash_flow": -6982, "investing_cash_flow": -279166, "net_cash_flow": 1230840, "operating_cash_flow": 1249806, "quarter": 1 }, { "change_in_working_capital": -17669, "financing_cash_flow": -144146, "investing_cash_flow": -350106, "net_cash_flow": 932496, "operating_cash_flow": 1195982, "quarter": 2 }, { "change_in_working_capital": -71374, "financing_cash_flow": 55108, "investing_cash_flow": -367034, "net_cash_flow": 862498, "operating_cash_flow": 1278845, "quarter": 3 }, { "change_in_working_capital": 47444, "financing_cash_flow": -114776, "investing_cash_flow": -287790, "net_cash_flow": 1146041, "operating_cash_flow": 1281276, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7804163931431158, "current_ratio": 1.457333852528036, "debt_to_equity_ratio": 0.6310130307449896, "profit_margin": 0.1827029159777544, "quarter": 1, "return_on_assets": 0.14258435070408884, "return_on_equity": 0.20353589985314877 }, { "asset_turnover_ratio": 0.7577239120138168, "current_ratio": 1.9696661973984162, "debt_to_equity_ratio": 0.6338540927000739, "profit_margin": 0.1766607037710552, "quarter": 2, "return_on_assets": 0.13386003956051798, "return_on_equity": 0.19288780436227104 }, { "asset_turnover_ratio": 0.7356911507305802, "current_ratio": 2.5921729376200164, "debt_to_equity_ratio": 0.6207446704147909, "profit_margin": 0.19422168286093805, "quarter": 3, "return_on_assets": 0.14288717336079332, "return_on_equity": 0.20263034715329017 }, { "asset_turnover_ratio": 0.7142989932432666, "current_ratio": 2.038234312755506, "debt_to_equity_ratio": 0.6252265311357278, "profit_margin": 0.18515462941845437, "quarter": 4, "return_on_assets": 0.13225576538793207, "return_on_equity": 0.18983836106189764 } ], "income_statement": [ { "depreciation": 277388, "expenses": 4034582, "income_tax": 315400, "marketing_expense": 419401, "net_income": 1287818, "net_profit": 972418, "operational_expense": 2251258, "product_revenue": 1786820, "quarter": 1, "rd_expense": 790196, "revenue": 5322400, "salaries_expense": 1691961, "service_revenue": 3535580 }, { "depreciation": 265606, "expenses": 3972025, "income_tax": 364056, "marketing_expense": 681179, "net_income": 1294432, "net_profit": 930376, "operational_expense": 2438783, "product_revenue": 1372088, "quarter": 2, "rd_expense": 605024, "revenue": 5266457, "salaries_expense": 1588508, "service_revenue": 3894369 }, { "depreciation": 266736, "expenses": 3910438, "income_tax": 288555, "marketing_expense": 405626, "net_income": 1300664, "net_profit": 1012109, "operational_expense": 2271538, "product_revenue": 1153579, "quarter": 3, "rd_expense": 701438, "revenue": 5211102, "salaries_expense": 1799120, "service_revenue": 4057523 }, { "depreciation": 326558, "expenses": 3849806, "income_tax": 351804, "marketing_expense": 423288, "net_income": 1306522, "net_profit": 954718, "operational_expense": 2272789, "product_revenue": 1046804, "quarter": 4, "rd_expense": 535250, "revenue": 5156328, "salaries_expense": 1233265, "service_revenue": 4109524 } ], "market_conditions": { "gdp_growth": [ 0.02490846567682127, 0.015499869735254326, 0.014188252374790187, 0.020306215094029426 ], "inflation_rate": [ 0.01165309789992942, 0.011824963535359967, 0.016311443296209344, 0.008560082922981355 ], "interest_rate": [ 0.03536741892981846, 0.029663911094780015, 0.03544806947522487, 0.034029217835006016 ], "year": 2015 }, "random_event": { "description": "Bruce, Chapman and Owens Data Privacy Regulation Impact in 2015", "impact": 0.07, "type": "Data Privacy Regulation Impact" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 104568, "billable_hours_per_employee": 85, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 18347454, "net_revenue": 15216901, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 37114 }, { "average_project_size": 82389, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 16870482, "net_revenue": 15172795, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 37007 }, { "average_project_size": 149759, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 19205584, "net_revenue": 15128817, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 36900 }, { "average_project_size": 93377, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 17416348, "net_revenue": 15084966, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 36793 } ], "balance_sheet": [ { "assets": 22398110, "current_assets": 7506464, "current_liabilities": 6106264, "equity": 13082624, "fixed_assets": 14891646, "liabilities": 12090518, "long_term_liabilities": 5984254, "quarter": 1 }, { "assets": 23010675, "current_assets": 9329744, "current_liabilities": 5944940, "equity": 13313502, "fixed_assets": 13680931, "liabilities": 12273024, "long_term_liabilities": 6328084, "quarter": 2 }, { "assets": 23639993, "current_assets": 7479137, "current_liabilities": 7414211, "equity": 13768079, "fixed_assets": 16160856, "liabilities": 12458285, "long_term_liabilities": 5044074, "quarter": 3 }, { "assets": 24286522, "current_assets": 9248491, "current_liabilities": 6674833, "equity": 14464888, "fixed_assets": 15038031, "liabilities": 12646342, "long_term_liabilities": 5971509, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59782, "financing_cash_flow": 77892, "investing_cash_flow": -350137, "net_cash_flow": 3336190, "operating_cash_flow": 3622407, "quarter": 1 }, { "change_in_working_capital": -91071, "financing_cash_flow": 38225, "investing_cash_flow": -262332, "net_cash_flow": 3546371, "operating_cash_flow": 3602405, "quarter": 2 }, { "change_in_working_capital": -61586, "financing_cash_flow": -42299, "investing_cash_flow": -465132, "net_cash_flow": 3135074, "operating_cash_flow": 3401006, "quarter": 3 }, { "change_in_working_capital": -44151, "financing_cash_flow": 118767, "investing_cash_flow": -270402, "net_cash_flow": 3385916, "operating_cash_flow": 3484709, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6793832604626016, "current_ratio": 1.2293055131582913, "debt_to_equity_ratio": 0.9241661305866469, "profit_margin": 0.18236512151850104, "quarter": 1, "return_on_assets": 0.12389581085189777, "return_on_equity": 0.21211585688008766 }, { "asset_turnover_ratio": 0.6593807004792341, "current_ratio": 1.5693588160687912, "debt_to_equity_ratio": 0.9218479104896669, "profit_margin": 0.16976773231299835, "quarter": 2, "return_on_assets": 0.11194156625131596, "return_on_equity": 0.1934765924097206 }, { "asset_turnover_ratio": 0.6399670676721435, "current_ratio": 1.008756966857296, "debt_to_equity_ratio": 0.9048673384282586, "profit_margin": 0.17095659230989443, "quarter": 3, "return_on_assets": 0.10940658907978526, "return_on_equity": 0.18785271351217553 }, { "asset_turnover_ratio": 0.6211250009367335, "current_ratio": 1.3855763882032703, "debt_to_equity_ratio": 0.8742785979400601, "profit_margin": 0.187253189698936, "quarter": 4, "return_on_assets": 0.11630763762715797, "return_on_equity": 0.19528032294477496 } ], "income_statement": [ { "depreciation": 847375, "expenses": 11546354, "income_tax": 895515, "marketing_expense": 1669557, "net_income": 3670547, "net_profit": 2775032, "operational_expense": 5946460, "product_revenue": 5123832, "quarter": 1, "rd_expense": 1909037, "revenue": 15216901, "salaries_expense": 5311061, "service_revenue": 10093069 }, { "depreciation": 1026554, "expenses": 11503397, "income_tax": 1093547, "marketing_expense": 1192905, "net_income": 3669398, "net_profit": 2575851, "operational_expense": 7155777, "product_revenue": 5556768, "quarter": 2, "rd_expense": 1576460, "revenue": 15172795, "salaries_expense": 5656204, "service_revenue": 9616027 }, { "depreciation": 814635, "expenses": 11460601, "income_tax": 1081845, "marketing_expense": 2109662, "net_income": 3668216, "net_profit": 2586371, "operational_expense": 6608732, "product_revenue": 3159121, "quarter": 3, "rd_expense": 1823997, "revenue": 15128817, "salaries_expense": 5654841, "service_revenue": 11969696 }, { "depreciation": 660001, "expenses": 11417964, "income_tax": 842294, "marketing_expense": 1980907, "net_income": 3667002, "net_profit": 2824708, "operational_expense": 5820862, "product_revenue": 4821101, "quarter": 4, "rd_expense": 1929629, "revenue": 15084966, "salaries_expense": 4021477, "service_revenue": 10263865 } ], "market_conditions": { "gdp_growth": [ 0.024664880446044604, 0.02639510296675173, 0.014241679102518731, 0.013951525988475797 ], "inflation_rate": [ 0.012915184560103515, 0.012561933807684996, 0.010753163826378576, 0.008961097560066918 ], "interest_rate": [ 0.03414385916220894, 0.030015292963597215, 0.030333235454181845, 0.028986192062724455 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1999, "industry": "Advertising", "location": "Loriside", "name": "Robinson Ltd", "num_employees": 935, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.robinsonltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 143053, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 22330507, "net_revenue": 18423279, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 19704 }, { "average_project_size": 149552, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 22898293, "net_revenue": 18836322, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 20146 }, { "average_project_size": 163462, "billable_hours_per_employee": 99, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 21520598, "net_revenue": 19258626, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 20597 }, { "average_project_size": 138213, "billable_hours_per_employee": 126, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 22642493, "net_revenue": 19690398, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 21059 } ], "balance_sheet": [ { "assets": 26372969, "current_assets": 12104085, "current_liabilities": 6113017, "equity": 17576464, "fixed_assets": 14268884, "liabilities": 13666514, "long_term_liabilities": 7553497, "quarter": 1 }, { "assets": 26892611, "current_assets": 9619693, "current_liabilities": 6495646, "equity": 18316984, "fixed_assets": 17272918, "liabilities": 13775882, "long_term_liabilities": 7280236, "quarter": 2 }, { "assets": 27422492, "current_assets": 8705858, "current_liabilities": 7451343, "equity": 18914537, "fixed_assets": 18716634, "liabilities": 13886126, "long_term_liabilities": 6434783, "quarter": 3 }, { "assets": 27962814, "current_assets": 10440142, "current_liabilities": 7740401, "equity": 19444172, "fixed_assets": 17522672, "liabilities": 13997251, "long_term_liabilities": 6256850, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41171, "financing_cash_flow": -100758, "investing_cash_flow": -260010, "net_cash_flow": 5682938, "operating_cash_flow": 5830889, "quarter": 1 }, { "change_in_working_capital": -1323, "financing_cash_flow": -119759, "investing_cash_flow": -443430, "net_cash_flow": 5757667, "operating_cash_flow": 6162652, "quarter": 2 }, { "change_in_working_capital": -97835, "financing_cash_flow": -176471, "investing_cash_flow": -192345, "net_cash_flow": 5636198, "operating_cash_flow": 6064515, "quarter": 3 }, { "change_in_working_capital": -22537, "financing_cash_flow": 154094, "investing_cash_flow": -176274, "net_cash_flow": 6112937, "operating_cash_flow": 6568555, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6985667408170844, "current_ratio": 1.9800509306615701, "debt_to_equity_ratio": 0.7775462686920418, "profit_margin": 0.2643399690142021, "quarter": 1, "return_on_assets": 0.1846591106219402, "return_on_equity": 0.2770755824379693 }, { "asset_turnover_ratio": 0.7004274148017833, "current_ratio": 1.4809447743919542, "debt_to_equity_ratio": 0.7520824388993297, "profit_margin": 0.27607592395160796, "quarter": 2, "return_on_assets": 0.1933711457024385, "return_on_equity": 0.283903452664478 }, { "asset_turnover_ratio": 0.7022930665819868, "current_ratio": 1.1683609250037208, "debt_to_equity_ratio": 0.7341509866194451, "profit_margin": 0.27926036883420446, "quarter": 3, "return_on_assets": 0.19612262080339016, "return_on_equity": 0.28434061061076993 }, { "asset_turnover_ratio": 0.7041636796639995, "current_ratio": 1.3487856766077106, "debt_to_equity_ratio": 0.7198687092461432, "profit_margin": 0.2782375958068496, "quarter": 4, "return_on_assets": 0.19592480928421582, "return_on_equity": 0.28176098215959006 } ], "income_statement": [ { "depreciation": 960880, "expenses": 11587595, "income_tax": 1965675, "marketing_expense": 1168166, "net_income": 6835684, "net_profit": 4870009, "operational_expense": 6631932, "product_revenue": 7216706, "quarter": 1, "rd_expense": 2255356, "revenue": 18423279, "salaries_expense": 5239832, "service_revenue": 11206573 }, { "depreciation": 962397, "expenses": 11862591, "income_tax": 1773476, "marketing_expense": 2260294, "net_income": 6973731, "net_profit": 5200255, "operational_expense": 7963325, "product_revenue": 6048427, "quarter": 2, "rd_expense": 2131108, "revenue": 18836322, "salaries_expense": 3724531, "service_revenue": 12787895 }, { "depreciation": 686344, "expenses": 12144113, "income_tax": 1736342, "marketing_expense": 1724903, "net_income": 7114513, "net_profit": 5378171, "operational_expense": 7061308, "product_revenue": 4490284, "quarter": 3, "rd_expense": 1335622, "revenue": 19258626, "salaries_expense": 4685134, "service_revenue": 14768342 }, { "depreciation": 1089946, "expenses": 12432316, "income_tax": 1779473, "marketing_expense": 1659239, "net_income": 7258082, "net_profit": 5478609, "operational_expense": 8526265, "product_revenue": 5461825, "quarter": 4, "rd_expense": 2224588, "revenue": 19690398, "salaries_expense": 3959547, "service_revenue": 14228573 } ], "market_conditions": { "gdp_growth": [ 0.03445658624743619, 0.029279236650959946, 0.030747243500055275, 0.02701851116162382 ], "inflation_rate": [ 0.0122748624569057, 0.00757998776314189, 0.008306823307408735, 0.012787092089942461 ], "interest_rate": [ 0.0321238219456846, 0.0333846129018497, 0.029109666650097416, 0.03134124254746475 ], "year": 1999 }, "random_event": { "description": "Robinson Ltd New Ad Campaign Launch in 1999", "impact": -0.09, "type": "New Ad Campaign Launch" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 57757, "billable_hours_per_employee": 110, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 6566864, "net_revenue": 5133821, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 5491 }, { "average_project_size": 120137, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 6495080, "net_revenue": 5195531, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 5557 }, { "average_project_size": 136175, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 5888502, "net_revenue": 5257982, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 5624 }, { "average_project_size": 164743, "billable_hours_per_employee": 145, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 6085201, "net_revenue": 5321185, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 5691 } ], "balance_sheet": [ { "assets": 6296704, "current_assets": 2970362, "current_liabilities": 1527578, "equity": 4755422, "fixed_assets": 3326342, "liabilities": 2898011, "long_term_liabilities": 1370433, "quarter": 1 }, { "assets": 6384628, "current_assets": 2234168, "current_liabilities": 1659398, "equity": 4785795, "fixed_assets": 4150460, "liabilities": 2945762, "long_term_liabilities": 1286364, "quarter": 2 }, { "assets": 6473779, "current_assets": 2834074, "current_liabilities": 1359849, "equity": 4965818, "fixed_assets": 3639705, "liabilities": 2994300, "long_term_liabilities": 1634451, "quarter": 3 }, { "assets": 6564176, "current_assets": 2124085, "current_liabilities": 1324995, "equity": 4930762, "fixed_assets": 4440091, "liabilities": 3043638, "long_term_liabilities": 1718643, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95126, "financing_cash_flow": 14423, "investing_cash_flow": -143010, "net_cash_flow": 1293637, "operating_cash_flow": 1607464, "quarter": 1 }, { "change_in_working_capital": -36823, "financing_cash_flow": 44284, "investing_cash_flow": -165391, "net_cash_flow": 1302608, "operating_cash_flow": 1640251, "quarter": 2 }, { "change_in_working_capital": 29065, "financing_cash_flow": -32279, "investing_cash_flow": -473150, "net_cash_flow": 1738489, "operating_cash_flow": 1774806, "quarter": 3 }, { "change_in_working_capital": -6077, "financing_cash_flow": 149073, "investing_cash_flow": -103333, "net_cash_flow": 1441706, "operating_cash_flow": 1630338, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8153187762994735, "current_ratio": 1.9444912141965909, "debt_to_equity_ratio": 0.6094119512421821, "profit_margin": 0.26427275123149013, "quarter": 1, "return_on_assets": 0.21546653614335373, "return_on_equity": 0.28530149374755803 }, { "asset_turnover_ratio": 0.813756259565945, "current_ratio": 1.346372600183922, "debt_to_equity_ratio": 0.6155219770174025, "profit_margin": 0.2592476110719001, "quarter": 2, "return_on_assets": 0.21096436628727624, "return_on_equity": 0.2814431040192904 }, { "asset_turnover_ratio": 0.8121967092172903, "current_ratio": 2.0841093386103897, "debt_to_equity_ratio": 0.6029822277014583, "profit_margin": 0.2826824055312475, "quarter": 3, "return_on_assets": 0.22959371952610677, "return_on_equity": 0.2993140304376842 }, { "asset_turnover_ratio": 0.8106402083064196, "current_ratio": 1.603089068260635, "debt_to_equity_ratio": 0.6172753825879246, "profit_margin": 0.26502066738893687, "quarter": 4, "return_on_assets": 0.21483640901767412, "return_on_equity": 0.28600528680962495 } ], "income_statement": [ { "depreciation": 250735, "expenses": 3261448, "income_tax": 515644, "marketing_expense": 500968, "net_income": 1872373, "net_profit": 1356729, "operational_expense": 1888852, "product_revenue": 1106675, "quarter": 1, "rd_expense": 366590, "revenue": 5133821, "salaries_expense": 985009, "service_revenue": 4027146 }, { "depreciation": 293322, "expenses": 3309874, "income_tax": 538728, "marketing_expense": 492737, "net_income": 1885657, "net_profit": 1346929, "operational_expense": 1688507, "product_revenue": 1504117, "quarter": 2, "rd_expense": 381659, "revenue": 5195531, "salaries_expense": 1579369, "service_revenue": 3691414 }, { "depreciation": 288467, "expenses": 3359020, "income_tax": 412623, "marketing_expense": 551139, "net_income": 1898962, "net_profit": 1486339, "operational_expense": 1713109, "product_revenue": 1750009, "quarter": 3, "rd_expense": 402229, "revenue": 5257982, "salaries_expense": 1171196, "service_revenue": 3507973 }, { "depreciation": 220114, "expenses": 3408896, "income_tax": 502065, "marketing_expense": 560388, "net_income": 1912289, "net_profit": 1410224, "operational_expense": 1725188, "product_revenue": 1537782, "quarter": 4, "rd_expense": 491007, "revenue": 5321185, "salaries_expense": 1134273, "service_revenue": 3783403 } ], "market_conditions": { "gdp_growth": [ 0.02843733418580595, 0.016212535848751004, 0.01455325390118017, 0.024607677264131447 ], "inflation_rate": [ 0.010800070981025959, 0.01926919775833004, 0.012308382108287707, 0.010595331260618002 ], "interest_rate": [ 0.01856510074936564, 0.021082888832260394, 0.02412990666652062, 0.020204925868572362 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 97660, "billable_hours_per_employee": 155, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 8999269, "net_revenue": 7345195, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7856 }, { "average_project_size": 104612, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 9388419, "net_revenue": 7491959, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 8013 }, { "average_project_size": 66476, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 9798219, "net_revenue": 7641657, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 8173 }, { "average_project_size": 71245, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 9849112, "net_revenue": 7794346, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 8336 } ], "balance_sheet": [ { "assets": 8056570, "current_assets": 2940300, "current_liabilities": 1557606, "equity": 5903003, "fixed_assets": 5116270, "liabilities": 3284067, "long_term_liabilities": 1726461, "quarter": 1 }, { "assets": 8163379, "current_assets": 3117263, "current_liabilities": 1420569, "equity": 6009987, "fixed_assets": 5046116, "liabilities": 3329343, "long_term_liabilities": 1908774, "quarter": 2 }, { "assets": 8271604, "current_assets": 3040219, "current_liabilities": 1892798, "equity": 6158451, "fixed_assets": 5231385, "liabilities": 3375244, "long_term_liabilities": 1482446, "quarter": 3 }, { "assets": 8381264, "current_assets": 3597754, "current_liabilities": 1531124, "equity": 6185074, "fixed_assets": 4783510, "liabilities": 3421777, "long_term_liabilities": 1890653, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95795, "financing_cash_flow": -146226, "investing_cash_flow": -189877, "net_cash_flow": 1695517, "operating_cash_flow": 1672326, "quarter": 1 }, { "change_in_working_capital": -74156, "financing_cash_flow": -165187, "investing_cash_flow": -199065, "net_cash_flow": 916466, "operating_cash_flow": 1489891, "quarter": 2 }, { "change_in_working_capital": -56900, "financing_cash_flow": 178615, "investing_cash_flow": -120440, "net_cash_flow": 1406797, "operating_cash_flow": 1758536, "quarter": 3 }, { "change_in_working_capital": -74141, "financing_cash_flow": 104447, "investing_cash_flow": -146032, "net_cash_flow": 993471, "operating_cash_flow": 1549549, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.911702498706025, "current_ratio": 1.887704592817439, "debt_to_equity_ratio": 0.5563383586286506, "profit_margin": 0.15391014125560995, "quarter": 1, "return_on_assets": 0.14032026035893685, "return_on_equity": 0.19151269277687982 }, { "asset_turnover_ratio": 0.917752195506297, "current_ratio": 2.1943763379321948, "debt_to_equity_ratio": 0.553968419565633, "profit_margin": 0.1569617505915342, "quarter": 2, "return_on_assets": 0.14405199121589235, "return_on_equity": 0.19566614703159924 }, { "asset_turnover_ratio": 0.9238422197194159, "current_ratio": 1.6062036202489647, "debt_to_equity_ratio": 0.5480670382860885, "profit_margin": 0.16515933651562745, "quarter": 3, "return_on_assets": 0.15258116805398325, "return_on_equity": 0.20493643612655196 }, { "asset_turnover_ratio": 0.9299726151091291, "current_ratio": 2.3497469832619697, "debt_to_equity_ratio": 0.5532313760514426, "profit_margin": 0.15724051767781416, "quarter": 4, "return_on_assets": 0.14622937542595008, "return_on_equity": 0.19815235840347262 } ], "income_statement": [ { "depreciation": 541826, "expenses": 5764542, "income_tax": 450153, "marketing_expense": 997389, "net_income": 1580653, "net_profit": 1130500, "operational_expense": 2935075, "product_revenue": 2824765, "quarter": 1, "rd_expense": 870576, "revenue": 7345195, "salaries_expense": 2499768, "service_revenue": 4520430 }, { "depreciation": 313940, "expenses": 5886579, "income_tax": 429429, "marketing_expense": 642851, "net_income": 1605380, "net_profit": 1175951, "operational_expense": 3233724, "product_revenue": 1704869, "quarter": 2, "rd_expense": 1089956, "revenue": 7491959, "salaries_expense": 2534734, "service_revenue": 5787090 }, { "depreciation": 496445, "expenses": 6011199, "income_tax": 368367, "marketing_expense": 788136, "net_income": 1630458, "net_profit": 1262091, "operational_expense": 3430553, "product_revenue": 2399876, "quarter": 3, "rd_expense": 713713, "revenue": 7641657, "salaries_expense": 2298657, "service_revenue": 5241781 }, { "depreciation": 323962, "expenses": 6138458, "income_tax": 430301, "marketing_expense": 805154, "net_income": 1655888, "net_profit": 1225587, "operational_expense": 3333582, "product_revenue": 2676087, "quarter": 4, "rd_expense": 1198549, "revenue": 7794346, "salaries_expense": 2563780, "service_revenue": 5118259 } ], "market_conditions": { "gdp_growth": [ 0.013576149253632343, 0.008071409343303214, 0.012325129491580565, 0.017214611052426054 ], "inflation_rate": [ 0.014967984817142774, 0.010584970448985214, 0.015264178859150705, 0.014404254172788827 ], "interest_rate": [ 0.030911613000938257, 0.034714850801142255, 0.03343512711843099, 0.03167675387919282 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 88545, "billable_hours_per_employee": 98, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 11491181, "net_revenue": 9706613, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 10381 }, { "average_project_size": 189754, "billable_hours_per_employee": 85, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 10887336, "net_revenue": 9819040, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 10502 }, { "average_project_size": 99173, "billable_hours_per_employee": 137, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 12760049, "net_revenue": 9932770, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 10623 }, { "average_project_size": 95888, "billable_hours_per_employee": 114, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 12468511, "net_revenue": 10047818, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 10746 } ], "balance_sheet": [ { "assets": 11285315, "current_assets": 4651820, "current_liabilities": 2305222, "equity": 8004205, "fixed_assets": 6633495, "liabilities": 4852921, "long_term_liabilities": 2547699, "quarter": 1 }, { "assets": 11638205, "current_assets": 5071461, "current_liabilities": 2783753, "equity": 8433500, "fixed_assets": 6566744, "liabilities": 4928530, "long_term_liabilities": 2144777, "quarter": 2 }, { "assets": 12002131, "current_assets": 5437585, "current_liabilities": 2376017, "equity": 8622290, "fixed_assets": 6564546, "liabilities": 5005318, "long_term_liabilities": 2629301, "quarter": 3 }, { "assets": 12377436, "current_assets": 6019610, "current_liabilities": 2726136, "equity": 8812225, "fixed_assets": 6357826, "liabilities": 5083302, "long_term_liabilities": 2357166, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11601, "financing_cash_flow": 164572, "investing_cash_flow": -210619, "net_cash_flow": 1501374, "operating_cash_flow": 1984284, "quarter": 1 }, { "change_in_working_capital": 72481, "financing_cash_flow": -58101, "investing_cash_flow": -400163, "net_cash_flow": 2046043, "operating_cash_flow": 2111440, "quarter": 2 }, { "change_in_working_capital": -86940, "financing_cash_flow": 117449, "investing_cash_flow": -138093, "net_cash_flow": 2074620, "operating_cash_flow": 2209505, "quarter": 3 }, { "change_in_working_capital": 67049, "financing_cash_flow": 31126, "investing_cash_flow": -103584, "net_cash_flow": 1792269, "operating_cash_flow": 2199305, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8601100633876857, "current_ratio": 2.0179488136066723, "debt_to_equity_ratio": 0.6062964404334972, "profit_margin": 0.16193197359367267, "quarter": 1, "return_on_assets": 0.13927932007214686, "return_on_equity": 0.19637315635968844 }, { "asset_turnover_ratio": 0.8436902426104369, "current_ratio": 1.8218071071679132, "debt_to_equity_ratio": 0.5843991225469852, "profit_margin": 0.1755594233244798, "quarter": 2, "return_on_assets": 0.14811777245717875, "return_on_equity": 0.20440208691527836 }, { "asset_turnover_ratio": 0.8275838682314, "current_ratio": 2.2885295012619857, "debt_to_equity_ratio": 0.5805091222865387, "profit_margin": 0.1636479048644034, "quarter": 3, "return_on_assets": 0.13543236613564708, "return_on_equity": 0.18852033508499483 }, { "asset_turnover_ratio": 0.8117850902238557, "current_ratio": 2.208110673862199, "debt_to_equity_ratio": 0.5768465966313843, "profit_margin": 0.1510866339338551, "quarter": 4, "return_on_assets": 0.12264987675961322, "return_on_equity": 0.17227102122335733 } ], "income_statement": [ { "depreciation": 412473, "expenses": 7540720, "income_tax": 594082, "marketing_expense": 1305202, "net_income": 2165893, "net_profit": 1571811, "operational_expense": 4624962, "product_revenue": 2700012, "quarter": 1, "rd_expense": 1087540, "revenue": 9706613, "salaries_expense": 3726878, "service_revenue": 7006601 }, { "depreciation": 387615, "expenses": 7658982, "income_tax": 436233, "marketing_expense": 1124573, "net_income": 2160058, "net_profit": 1723825, "operational_expense": 4820260, "product_revenue": 2536487, "quarter": 2, "rd_expense": 1503140, "revenue": 9819040, "salaries_expense": 2414438, "service_revenue": 7282553 }, { "depreciation": 584028, "expenses": 7779099, "income_tax": 528194, "marketing_expense": 1356768, "net_income": 2153671, "net_profit": 1625477, "operational_expense": 4660947, "product_revenue": 2032026, "quarter": 3, "rd_expense": 1509139, "revenue": 9932770, "salaries_expense": 2984807, "service_revenue": 7900744 }, { "depreciation": 681214, "expenses": 7901100, "income_tax": 628627, "marketing_expense": 819017, "net_income": 2146718, "net_profit": 1518091, "operational_expense": 3970288, "product_revenue": 3540463, "quarter": 4, "rd_expense": 1044233, "revenue": 10047818, "salaries_expense": 3515218, "service_revenue": 6507355 } ], "market_conditions": { "gdp_growth": [ 0.015161248694683067, 0.005084272465548282, 0.005890778257401176, 0.008432425105438126 ], "inflation_rate": [ 0.014005875109051207, 0.01892028959275471, 0.012345289946911043, 0.013720517366857931 ], "interest_rate": [ 0.025722815306148263, 0.02784258622946468, 0.02950518910240283, 0.03241468060661807 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 101915, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 10563691, "net_revenue": 8506891, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 9098 }, { "average_project_size": 135016, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 10134602, "net_revenue": 8709406, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 9315 }, { "average_project_size": 127706, "billable_hours_per_employee": 154, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 10817351, "net_revenue": 8916742, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 9537 }, { "average_project_size": 161048, "billable_hours_per_employee": 95, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 10900348, "net_revenue": 9129014, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9764 } ], "balance_sheet": [ { "assets": 9823752, "current_assets": 3130121, "current_liabilities": 2431193, "equity": 6102104, "fixed_assets": 6693631, "liabilities": 5556178, "long_term_liabilities": 3124985, "quarter": 1 }, { "assets": 10038336, "current_assets": 3520481, "current_liabilities": 3240591, "equity": 6061164, "fixed_assets": 6517855, "liabilities": 5662195, "long_term_liabilities": 2421604, "quarter": 2 }, { "assets": 10257608, "current_assets": 3169659, "current_liabilities": 2555126, "equity": 6314289, "fixed_assets": 7087949, "liabilities": 5770235, "long_term_liabilities": 3215109, "quarter": 3 }, { "assets": 10481669, "current_assets": 4448790, "current_liabilities": 3011738, "equity": 6441601, "fixed_assets": 6032879, "liabilities": 5880337, "long_term_liabilities": 2868599, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56101, "financing_cash_flow": -90225, "investing_cash_flow": -234827, "net_cash_flow": 2159749, "operating_cash_flow": 2346608, "quarter": 1 }, { "change_in_working_capital": 85317, "financing_cash_flow": -153664, "investing_cash_flow": -195253, "net_cash_flow": 1843373, "operating_cash_flow": 2142722, "quarter": 2 }, { "change_in_working_capital": 90182, "financing_cash_flow": -109222, "investing_cash_flow": -469871, "net_cash_flow": 1795630, "operating_cash_flow": 2402236, "quarter": 3 }, { "change_in_working_capital": 18438, "financing_cash_flow": 55687, "investing_cash_flow": -411277, "net_cash_flow": 2369515, "operating_cash_flow": 2456536, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8659513188036506, "current_ratio": 1.2874835523136172, "debt_to_equity_ratio": 0.9105347925895724, "profit_margin": 0.21565222829350936, "quarter": 1, "return_on_assets": 0.18674433149371034, "return_on_equity": 0.3006389271634833 }, { "asset_turnover_ratio": 0.8676145130029519, "current_ratio": 1.0863700479326148, "debt_to_equity_ratio": 0.9341761747413533, "profit_margin": 0.19347163285303268, "quarter": 2, "return_on_assets": 0.16785879651766986, "return_on_equity": 0.27800320202522155 }, { "asset_turnover_ratio": 0.8692808303846277, "current_ratio": 1.240509861353217, "debt_to_equity_ratio": 0.9138376466455684, "profit_margin": 0.2048860447010803, "quarter": 3, "return_on_assets": 0.17810351107197703, "return_on_equity": 0.2893304376787315 }, { "asset_turnover_ratio": 0.8709504182969334, "current_ratio": 1.4771504028570879, "debt_to_equity_ratio": 0.912868865985335, "profit_margin": 0.20158463991839645, "quarter": 4, "return_on_assets": 0.1755702264591641, "return_on_equity": 0.28568503389141925 } ], "income_statement": [ { "depreciation": 512078, "expenses": 6161081, "income_tax": 511280, "marketing_expense": 1025744, "net_income": 2345810, "net_profit": 1834530, "operational_expense": 3816399, "product_revenue": 2058085, "quarter": 1, "rd_expense": 661886, "revenue": 8506891, "salaries_expense": 3058318, "service_revenue": 6448806 }, { "depreciation": 457699, "expenses": 6352078, "income_tax": 672305, "marketing_expense": 1119034, "net_income": 2357328, "net_profit": 1685023, "operational_expense": 4062949, "product_revenue": 2531495, "quarter": 2, "rd_expense": 997267, "revenue": 8709406, "salaries_expense": 2933927, "service_revenue": 6177911 }, { "depreciation": 575320, "expenses": 6548997, "income_tax": 540829, "marketing_expense": 1022465, "net_income": 2367745, "net_profit": 1826916, "operational_expense": 3683141, "product_revenue": 2082997, "quarter": 3, "rd_expense": 794776, "revenue": 8916742, "salaries_expense": 2162734, "service_revenue": 6833745 }, { "depreciation": 616267, "expenses": 6752020, "income_tax": 536725, "marketing_expense": 889081, "net_income": 2376994, "net_profit": 1840269, "operational_expense": 4360241, "product_revenue": 1936205, "quarter": 4, "rd_expense": 1049417, "revenue": 9129014, "salaries_expense": 3122173, "service_revenue": 7192809 } ], "market_conditions": { "gdp_growth": [ 0.024671318918326104, 0.024659048790490162, 0.020823692571845853, 0.016488449466287032 ], "inflation_rate": [ 0.016634039289982652, 0.008874728392701358, 0.016763724739699584, 0.015871179335101238 ], "interest_rate": [ 0.03755079121571424, 0.03347851087316754, 0.03946806767710509, 0.03600182502510594 ], "year": 2003 }, "random_event": { "description": "Robinson Ltd Technology Adoption in 2003", "impact": 0.05, "type": "Technology Adoption" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 169311, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 13749415, "net_revenue": 11833596, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 12656 }, { "average_project_size": 50874, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 14227958, "net_revenue": 12194794, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 13043 }, { "average_project_size": 180243, "billable_hours_per_employee": 106, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 14640793, "net_revenue": 12567018, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 13441 }, { "average_project_size": 100211, "billable_hours_per_employee": 110, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 15928213, "net_revenue": 12950603, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 13851 } ], "balance_sheet": [ { "assets": 16427226, "current_assets": 7975850, "current_liabilities": 4873624, "equity": 8862723, "fixed_assets": 8451376, "liabilities": 9819410, "long_term_liabilities": 4945786, "quarter": 1 }, { "assets": 16922712, "current_assets": 6532699, "current_liabilities": 5509108, "equity": 9116671, "fixed_assets": 10390013, "liabilities": 9911833, "long_term_liabilities": 4402725, "quarter": 2 }, { "assets": 17433142, "current_assets": 6350274, "current_liabilities": 5610318, "equity": 9502861, "fixed_assets": 11082868, "liabilities": 10005125, "long_term_liabilities": 4394807, "quarter": 3 }, { "assets": 17958969, "current_assets": 5528090, "current_liabilities": 5528228, "equity": 10197785, "fixed_assets": 12430879, "liabilities": 10099296, "long_term_liabilities": 4571068, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6716, "financing_cash_flow": 177397, "investing_cash_flow": -354955, "net_cash_flow": 2554856, "operating_cash_flow": 2828824, "quarter": 1 }, { "change_in_working_capital": -68586, "financing_cash_flow": 36525, "investing_cash_flow": -466327, "net_cash_flow": 2307102, "operating_cash_flow": 2631856, "quarter": 2 }, { "change_in_working_capital": 84258, "financing_cash_flow": -47605, "investing_cash_flow": -188352, "net_cash_flow": 2749792, "operating_cash_flow": 2789453, "quarter": 3 }, { "change_in_working_capital": 11027, "financing_cash_flow": -61205, "investing_cash_flow": -389758, "net_cash_flow": 2932048, "operating_cash_flow": 3044240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7203648382264906, "current_ratio": 1.63653371700402, "debt_to_equity_ratio": 1.1079450412700476, "profit_margin": 0.19055129142485513, "quarter": 1, "return_on_assets": 0.13726645022111464, "return_on_equity": 0.254425981721419 }, { "asset_turnover_ratio": 0.7206170027593686, "current_ratio": 1.1857997701261256, "debt_to_equity_ratio": 1.08722065324064, "profit_margin": 0.17267958769947242, "quarter": 2, "return_on_assets": 0.12443584692571734, "return_on_equity": 0.23098255931359155 }, { "asset_turnover_ratio": 0.7208693647995296, "current_ratio": 1.1318919890102486, "debt_to_equity_ratio": 1.0528539773442966, "profit_margin": 0.16510233374377278, "quarter": 3, "return_on_assets": 0.11901721445279342, "return_on_equity": 0.21833887710238 }, { "asset_turnover_ratio": 0.721121741454089, "current_ratio": 0.9999750372090297, "debt_to_equity_ratio": 0.9903421184110078, "profit_margin": 0.18054078254116815, "quarter": 4, "return_on_assets": 0.13019188350957117, "return_on_equity": 0.22927645562247095 } ], "income_statement": [ { "depreciation": 573917, "expenses": 8931224, "income_tax": 647465, "marketing_expense": 1615236, "net_income": 2902372, "net_profit": 2254907, "operational_expense": 5648707, "product_revenue": 4193123, "quarter": 1, "rd_expense": 1722782, "revenue": 11833596, "salaries_expense": 2749191, "service_revenue": 7640473 }, { "depreciation": 526064, "expenses": 9281806, "income_tax": 807196, "marketing_expense": 1457438, "net_income": 2912988, "net_profit": 2105792, "operational_expense": 5968774, "product_revenue": 2865239, "quarter": 2, "rd_expense": 1549288, "revenue": 12194794, "salaries_expense": 3297476, "service_revenue": 9329555 }, { "depreciation": 714609, "expenses": 9646150, "income_tax": 846024, "marketing_expense": 1786625, "net_income": 2920868, "net_profit": 2074844, "operational_expense": 5871599, "product_revenue": 4496161, "quarter": 3, "rd_expense": 1597865, "revenue": 12567018, "salaries_expense": 3055918, "service_revenue": 8070857 }, { "depreciation": 706128, "expenses": 10024797, "income_tax": 587694, "marketing_expense": 1443244, "net_income": 2925806, "net_profit": 2338112, "operational_expense": 6420665, "product_revenue": 3013188, "quarter": 4, "rd_expense": 1367632, "revenue": 12950603, "salaries_expense": 3633832, "service_revenue": 9937415 } ], "market_conditions": { "gdp_growth": [ 0.009247892167369723, 0.01208344660553162, 0.0118645039342549, 0.009165751653606294 ], "inflation_rate": [ 0.014476537732166318, 0.015584372674683385, 0.011645639154757687, 0.018032856638471786 ], "interest_rate": [ 0.03319426650336176, 0.031239436046389284, 0.0357289761036432, 0.036918159772107086 ], "year": 2004 }, "random_event": { "description": "Robinson Ltd Expansion to New Market in 2004", "impact": 0.06, "type": "Expansion to New Market" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 108701, "billable_hours_per_employee": 145, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 19798762, "net_revenue": 15986550, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 17098 }, { "average_project_size": 87235, "billable_hours_per_employee": 119, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 18234667, "net_revenue": 16408064, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 17549 }, { "average_project_size": 192895, "billable_hours_per_employee": 97, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 21362029, "net_revenue": 16840692, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 18011 }, { "average_project_size": 167188, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 21487069, "net_revenue": 17284727, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 18486 } ], "balance_sheet": [ { "assets": 18999508, "current_assets": 7037608, "current_liabilities": 4187886, "equity": 11131041, "fixed_assets": 11961900, "liabilities": 10313742, "long_term_liabilities": 6125856, "quarter": 1 }, { "assets": 19340228, "current_assets": 8509927, "current_liabilities": 5073026, "equity": 11192771, "fixed_assets": 10830301, "liabilities": 10519353, "long_term_liabilities": 5446327, "quarter": 2 }, { "assets": 19687058, "current_assets": 8143934, "current_liabilities": 4872183, "equity": 11525233, "fixed_assets": 11543124, "liabilities": 10729063, "long_term_liabilities": 5856880, "quarter": 3 }, { "assets": 20040108, "current_assets": 7769465, "current_liabilities": 5403563, "equity": 11651981, "fixed_assets": 12270643, "liabilities": 10942954, "long_term_liabilities": 5539391, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75706, "financing_cash_flow": -8471, "investing_cash_flow": -494649, "net_cash_flow": 2996989, "operating_cash_flow": 3379470, "quarter": 1 }, { "change_in_working_capital": 7549, "financing_cash_flow": 85900, "investing_cash_flow": -176281, "net_cash_flow": 3268870, "operating_cash_flow": 3564537, "quarter": 2 }, { "change_in_working_capital": -18344, "financing_cash_flow": -105185, "investing_cash_flow": -231775, "net_cash_flow": 2973104, "operating_cash_flow": 3300136, "quarter": 3 }, { "change_in_working_capital": 47819, "financing_cash_flow": 50685, "investing_cash_flow": -396856, "net_cash_flow": 3549936, "operating_cash_flow": 3938120, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8414191567486905, "current_ratio": 1.6804679019438447, "debt_to_equity_ratio": 0.9265747920612277, "profit_margin": 0.15295826804407456, "quarter": 1, "return_on_assets": 0.12870201691538538, "return_on_equity": 0.21968071090565564 }, { "asset_turnover_ratio": 0.8483904119434372, "current_ratio": 1.6774853903764735, "debt_to_equity_ratio": 0.939834559288312, "profit_margin": 0.1445567252784972, "quarter": 2, "return_on_assets": 0.12264053970821853, "return_on_equity": 0.21191320719417917 }, { "asset_turnover_ratio": 0.8554194334166131, "current_ratio": 1.6715164434505025, "debt_to_equity_ratio": 0.9309194009353217, "profit_margin": 0.1524425480853162, "quarter": 3, "return_on_assets": 0.13040231811172598, "return_on_equity": 0.22274933617394113 }, { "asset_turnover_ratio": 0.8625066791057214, "current_ratio": 1.4378411059517582, "debt_to_equity_ratio": 0.939149660474043, "profit_margin": 0.14780835126872413, "quarter": 4, "return_on_assets": 0.1274856901968792, "return_on_equity": 0.21926117112618018 } ], "income_statement": [ { "depreciation": 934195, "expenses": 12674041, "income_tax": 867234, "marketing_expense": 1389743, "net_income": 3312509, "net_profit": 2445275, "operational_expense": 8842811, "product_revenue": 4793866, "quarter": 1, "rd_expense": 1822363, "revenue": 15986550, "salaries_expense": 5769729, "service_revenue": 11192684 }, { "depreciation": 1192641, "expenses": 13098859, "income_tax": 937309, "marketing_expense": 2612484, "net_income": 3309205, "net_profit": 2371896, "operational_expense": 8542050, "product_revenue": 4472622, "quarter": 2, "rd_expense": 2096659, "revenue": 16408064, "salaries_expense": 5806139, "service_revenue": 11935442 }, { "depreciation": 732898, "expenses": 13537918, "income_tax": 735536, "marketing_expense": 1658971, "net_income": 3302774, "net_profit": 2567238, "operational_expense": 7299694, "product_revenue": 6178050, "quarter": 3, "rd_expense": 1931042, "revenue": 16840692, "salaries_expense": 5947018, "service_revenue": 10662642 }, { "depreciation": 1383293, "expenses": 13991693, "income_tax": 738207, "marketing_expense": 2361392, "net_income": 3293034, "net_profit": 2554827, "operational_expense": 9571210, "product_revenue": 4964886, "quarter": 4, "rd_expense": 2722254, "revenue": 17284727, "salaries_expense": 6578170, "service_revenue": 12319841 } ], "market_conditions": { "gdp_growth": [ 0.012892054537420079, 0.018298200987985194, 0.01702239126363237, 0.0246746526634986 ], "inflation_rate": [ 0.008917665752157109, 0.011731000422046736, 0.007709418377956279, 0.009710159363129146 ], "interest_rate": [ 0.026453840267273074, 0.021917145898403094, 0.025906317132119456, 0.022842051704672316 ], "year": 2005 }, "random_event": { "description": "Robinson Ltd Economic Slowdown Impact in 2005", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 2005 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 1997, "industry": "Advertising", "location": "Williamberg", "name": "Sweeney-Lawson", "num_employees": 726, "region": "Europe", "revenue_size": "Small", "website": "www.sweeney-lawson.com" }

[ { "advertising_kpis": [ { "average_project_size": 128982, "billable_hours_per_employee": 117, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 2857256, "net_revenue": 2316113, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3190 }, { "average_project_size": 88455, "billable_hours_per_employee": 134, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 2940111, "net_revenue": 2406175, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 3314 }, { "average_project_size": 152769, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 2834139, "net_revenue": 2499739, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 3443 }, { "average_project_size": 122602, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 3311611, "net_revenue": 2596942, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3577 } ], "balance_sheet": [ { "assets": 2589264, "current_assets": 1149227, "current_liabilities": 502312, "equity": 1878978, "fixed_assets": 1440037, "liabilities": 1105483, "long_term_liabilities": 603171, "quarter": 1 }, { "assets": 2650856, "current_assets": 1032180, "current_liabilities": 606514, "equity": 1959915, "fixed_assets": 1618676, "liabilities": 1121231, "long_term_liabilities": 514717, "quarter": 2 }, { "assets": 2713913, "current_assets": 997914, "current_liabilities": 534703, "equity": 2008500, "fixed_assets": 1715999, "liabilities": 1137204, "long_term_liabilities": 602501, "quarter": 3 }, { "assets": 2778469, "current_assets": 844092, "current_liabilities": 590015, "equity": 2072003, "fixed_assets": 1934377, "liabilities": 1153404, "long_term_liabilities": 563389, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29627, "financing_cash_flow": 108984, "investing_cash_flow": -481999, "net_cash_flow": 106064, "operating_cash_flow": 554695, "quarter": 1 }, { "change_in_working_capital": -51121, "financing_cash_flow": 44977, "investing_cash_flow": -139915, "net_cash_flow": 426666, "operating_cash_flow": 578057, "quarter": 2 }, { "change_in_working_capital": -81714, "financing_cash_flow": 98731, "investing_cash_flow": -268168, "net_cash_flow": 102115, "operating_cash_flow": 621651, "quarter": 3 }, { "change_in_working_capital": 86342, "financing_cash_flow": -90936, "investing_cash_flow": -273227, "net_cash_flow": 290808, "operating_cash_flow": 547361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8945063153081338, "current_ratio": 2.287874866616764, "debt_to_equity_ratio": 0.5883427054494518, "profit_margin": 0.17062941229551407, "quarter": 1, "return_on_assets": 0.1526290868756527, "return_on_equity": 0.2103255067382375 }, { "asset_turnover_ratio": 0.9076973626632303, "current_ratio": 1.70182386556617, "debt_to_equity_ratio": 0.572081442307447, "profit_margin": 0.1788273920226085, "quarter": 2, "return_on_assets": 0.1623211521108653, "return_on_equity": 0.21954523538010576 }, { "asset_turnover_ratio": 0.9210829529170611, "current_ratio": 1.8662958689216256, "debt_to_equity_ratio": 0.5661956684092606, "profit_margin": 0.1727344334748548, "quarter": 3, "return_on_assets": 0.1591027420554749, "return_on_equity": 0.2149818272342544 }, { "asset_turnover_ratio": 0.9346665375787889, "current_ratio": 1.4306280348804692, "debt_to_equity_ratio": 0.5566613561852951, "profit_margin": 0.17210164878537912, "quarter": 4, "return_on_assets": 0.16085765218183107, "return_on_equity": 0.21570335564185958 } ], "income_statement": [ { "depreciation": 159498, "expenses": 1804440, "income_tax": 116476, "marketing_expense": 254567, "net_income": 511673, "net_profit": 395197, "operational_expense": 1153947, "product_revenue": 781901, "quarter": 1, "rd_expense": 313926, "revenue": 2316113, "salaries_expense": 614704, "service_revenue": 1534212 }, { "depreciation": 147767, "expenses": 1862155, "income_tax": 113730, "marketing_expense": 349090, "net_income": 544020, "net_profit": 430290, "operational_expense": 1032599, "product_revenue": 781100, "quarter": 2, "rd_expense": 339095, "revenue": 2406175, "salaries_expense": 740693, "service_revenue": 1625075 }, { "depreciation": 189860, "expenses": 1921717, "income_tax": 146231, "marketing_expense": 366293, "net_income": 578022, "net_profit": 431791, "operational_expense": 1223224, "product_revenue": 763195, "quarter": 3, "rd_expense": 280312, "revenue": 2499739, "salaries_expense": 610166, "service_revenue": 1736544 }, { "depreciation": 100423, "expenses": 1983183, "income_tax": 166821, "marketing_expense": 336017, "net_income": 613759, "net_profit": 446938, "operational_expense": 1169863, "product_revenue": 856524, "quarter": 4, "rd_expense": 366668, "revenue": 2596942, "salaries_expense": 718931, "service_revenue": 1740418 } ], "market_conditions": { "gdp_growth": [ 0.023114857828174584, 0.028176844000018818, 0.032070011408655896, 0.03071304447353239 ], "inflation_rate": [ 0.008372509977467944, 0.011045773804202404, 0.006250288203477536, 0.003073337334312791 ], "interest_rate": [ 0.017685511831039655, 0.016563042452919976, 0.018566725814078436, 0.015248329104882424 ], "year": 1997 }, "random_event": { "description": "Sweeney-Lawson Economic Slowdown Impact in 1997", "impact": 0.02, "type": "Economic Slowdown Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 88061, "billable_hours_per_employee": 105, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 2596313, "net_revenue": 2218345, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 3056 }, { "average_project_size": 109407, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 2878343, "net_revenue": 2260292, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3113 }, { "average_project_size": 176523, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 2866243, "net_revenue": 2303033, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3172 }, { "average_project_size": 157952, "billable_hours_per_employee": 94, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 2609084, "net_revenue": 2346582, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3232 } ], "balance_sheet": [ { "assets": 2608894, "current_assets": 1181066, "current_liabilities": 629780, "equity": 1727978, "fixed_assets": 1427828, "liabilities": 1321303, "long_term_liabilities": 691523, "quarter": 1 }, { "assets": 2698186, "current_assets": 878044, "current_liabilities": 549568, "equity": 1841406, "fixed_assets": 1820142, "liabilities": 1336460, "long_term_liabilities": 786892, "quarter": 2 }, { "assets": 2790535, "current_assets": 1068282, "current_liabilities": 665386, "equity": 1905665, "fixed_assets": 1722253, "liabilities": 1351790, "long_term_liabilities": 686404, "quarter": 3 }, { "assets": 2886044, "current_assets": 975076, "current_liabilities": 779178, "equity": 2032360, "fixed_assets": 1910968, "liabilities": 1367297, "long_term_liabilities": 588119, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21933, "financing_cash_flow": -152925, "investing_cash_flow": -424894, "net_cash_flow": 295119, "operating_cash_flow": 526791, "quarter": 1 }, { "change_in_working_capital": 45233, "financing_cash_flow": -4374, "investing_cash_flow": -315774, "net_cash_flow": 324446, "operating_cash_flow": 625042, "quarter": 2 }, { "change_in_working_capital": -82366, "financing_cash_flow": 31073, "investing_cash_flow": -200491, "net_cash_flow": 276394, "operating_cash_flow": 564683, "quarter": 3 }, { "change_in_working_capital": 9450, "financing_cash_flow": -197578, "investing_cash_flow": -162239, "net_cash_flow": 654543, "operating_cash_flow": 611316, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8503009321191278, "current_ratio": 1.8753628251135317, "debt_to_equity_ratio": 0.764652674976186, "profit_margin": 0.19852051867495812, "quarter": 1, "return_on_assets": 0.16880218207408965, "return_on_equity": 0.2548568326680085 }, { "asset_turnover_ratio": 0.837708000856872, "current_ratio": 1.5976985559566788, "debt_to_equity_ratio": 0.7257823641282802, "profit_margin": 0.2122203679878529, "quarter": 2, "return_on_assets": 0.17777870020821396, "return_on_equity": 0.26049659879461673 }, { "asset_turnover_ratio": 0.8253015998724259, "current_ratio": 1.6055071792914188, "debt_to_equity_ratio": 0.7093534278060415, "profit_margin": 0.2027413415265869, "quarter": 3, "return_on_assets": 0.16732275352217407, "return_on_equity": 0.24501683139481492 }, { "asset_turnover_ratio": 0.813079079875428, "current_ratio": 1.2514162360846943, "debt_to_equity_ratio": 0.6727631915605503, "profit_margin": 0.2188770731216723, "quarter": 4, "return_on_assets": 0.1779643692195961, "return_on_equity": 0.2527175303587947 } ], "income_statement": [ { "depreciation": 86404, "expenses": 1613643, "income_tax": 164315, "marketing_expense": 311740, "net_income": 604702, "net_profit": 440387, "operational_expense": 991126, "product_revenue": 550424, "quarter": 1, "rd_expense": 279955, "revenue": 2218345, "salaries_expense": 624505, "service_revenue": 1667921 }, { "depreciation": 145362, "expenses": 1643084, "income_tax": 137528, "marketing_expense": 225448, "net_income": 617208, "net_profit": 479680, "operational_expense": 1031991, "product_revenue": 570428, "quarter": 2, "rd_expense": 181306, "revenue": 2260292, "salaries_expense": 580447, "service_revenue": 1689864 }, { "depreciation": 97763, "expenses": 1673063, "income_tax": 163050, "marketing_expense": 206549, "net_income": 629970, "net_profit": 466920, "operational_expense": 1166413, "product_revenue": 785329, "quarter": 3, "rd_expense": 222362, "revenue": 2303033, "salaries_expense": 833792, "service_revenue": 1517704 }, { "depreciation": 97703, "expenses": 1703589, "income_tax": 129380, "marketing_expense": 249179, "net_income": 642993, "net_profit": 513613, "operational_expense": 1069677, "product_revenue": 584259, "quarter": 4, "rd_expense": 327976, "revenue": 2346582, "salaries_expense": 623528, "service_revenue": 1762323 } ], "market_conditions": { "gdp_growth": [ 0.029470247027789914, 0.032347340499525715, 0.044430020343592114, 0.03446498568574083 ], "inflation_rate": [ 0.010991761122273742, 0.0075178936682438035, 0.009928994186715456, 0.007803169859887332 ], "interest_rate": [ 0.014019354642626367, 0.011676276546695969, 0.014324693392336595, 0.014501982560344627 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 161001, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 3797668, "net_revenue": 3132516, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4315 }, { "average_project_size": 133512, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 3926854, "net_revenue": 3234109, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 4455 }, { "average_project_size": 69126, "billable_hours_per_employee": 95, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 3843478, "net_revenue": 3338998, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 4599 }, { "average_project_size": 66655, "billable_hours_per_employee": 111, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 3994494, "net_revenue": 3447288, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4748 } ], "balance_sheet": [ { "assets": 4245693, "current_assets": 1572630, "current_liabilities": 864542, "equity": 2874936, "fixed_assets": 2673063, "liabilities": 1931364, "long_term_liabilities": 1066822, "quarter": 1 }, { "assets": 4358299, "current_assets": 1484674, "current_liabilities": 819970, "equity": 2980697, "fixed_assets": 2873625, "liabilities": 1961287, "long_term_liabilities": 1141317, "quarter": 2 }, { "assets": 4473892, "current_assets": 1491781, "current_liabilities": 1061322, "equity": 3067842, "fixed_assets": 2982111, "liabilities": 1991673, "long_term_liabilities": 930351, "quarter": 3 }, { "assets": 4592551, "current_assets": 1461316, "current_liabilities": 853056, "equity": 3135850, "fixed_assets": 3131235, "liabilities": 2022530, "long_term_liabilities": 1169474, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5622, "financing_cash_flow": 3694, "investing_cash_flow": -429768, "net_cash_flow": 366667, "operating_cash_flow": 767911, "quarter": 1 }, { "change_in_working_capital": 76491, "financing_cash_flow": -93586, "investing_cash_flow": -332971, "net_cash_flow": 519972, "operating_cash_flow": 830323, "quarter": 2 }, { "change_in_working_capital": 11379, "financing_cash_flow": -46714, "investing_cash_flow": -316369, "net_cash_flow": 841406, "operating_cash_flow": 779410, "quarter": 3 }, { "change_in_working_capital": 18965, "financing_cash_flow": -145665, "investing_cash_flow": -370680, "net_cash_flow": 672420, "operating_cash_flow": 807388, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7378102938672203, "current_ratio": 1.8190325050720497, "debt_to_equity_ratio": 0.6717937373214569, "profit_margin": 0.17896381055994606, "quarter": 1, "return_on_assets": 0.13204134166083134, "return_on_equity": 0.19499807995725818 }, { "asset_turnover_ratio": 0.742057623857381, "current_ratio": 1.8106442918643364, "debt_to_equity_ratio": 0.6579960995699999, "profit_margin": 0.1804778379454743, "quarter": 2, "return_on_assets": 0.13392495558473616, "return_on_equity": 0.19582164842652575 }, { "asset_turnover_ratio": 0.7463295940089747, "current_ratio": 1.4055875596661522, "debt_to_equity_ratio": 0.6492097702554434, "profit_margin": 0.17538884419816964, "quarter": 3, "return_on_assets": 0.13089788488412327, "return_on_equity": 0.19089086074185047 }, { "asset_turnover_ratio": 0.7506259592980024, "current_ratio": 1.71303642433791, "debt_to_equity_ratio": 0.6449702632460098, "profit_margin": 0.16413743209154558, "quarter": 4, "return_on_assets": 0.12320581742042712, "return_on_equity": 0.180438796498557 } ], "income_statement": [ { "depreciation": 207304, "expenses": 2415268, "income_tax": 156641, "marketing_expense": 462110, "net_income": 717248, "net_profit": 560607, "operational_expense": 1635084, "product_revenue": 862980, "quarter": 1, "rd_expense": 321662, "revenue": 3132516, "salaries_expense": 1117614, "service_revenue": 2269536 }, { "depreciation": 246638, "expenses": 2496431, "income_tax": 153993, "marketing_expense": 311769, "net_income": 737678, "net_profit": 583685, "operational_expense": 1321804, "product_revenue": 900560, "quarter": 2, "rd_expense": 264470, "revenue": 3234109, "salaries_expense": 772729, "service_revenue": 2333549 }, { "depreciation": 193787, "expenses": 2580323, "income_tax": 173052, "marketing_expense": 286195, "net_income": 758675, "net_profit": 585623, "operational_expense": 1690997, "product_revenue": 718827, "quarter": 3, "rd_expense": 459443, "revenue": 3338998, "salaries_expense": 1020840, "service_revenue": 2620171 }, { "depreciation": 241559, "expenses": 2667033, "income_tax": 214426, "marketing_expense": 325659, "net_income": 780255, "net_profit": 565829, "operational_expense": 1370146, "product_revenue": 1145804, "quarter": 4, "rd_expense": 472378, "revenue": 3447288, "salaries_expense": 884230, "service_revenue": 2301484 } ], "market_conditions": { "gdp_growth": [ 0.039663401141969555, 0.03384104262130674, 0.040514347633347464, 0.044822983862546704 ], "inflation_rate": [ 0.005474110344101323, 0.008092559363820244, 0.0030162250036781923, 0.0066402196132872284 ], "interest_rate": [ 0.0072483173738172885, 0.015164513424841701, 0.011996261672190676, 0.011208011891582739 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 81178, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 3101152, "net_revenue": 2605816, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3589 }, { "average_project_size": 91835, "billable_hours_per_employee": 145, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 3261969, "net_revenue": 2690198, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3706 }, { "average_project_size": 60280, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 3269579, "net_revenue": 2777313, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 3826 }, { "average_project_size": 137260, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 3515712, "net_revenue": 2867249, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3949 } ], "balance_sheet": [ { "assets": 3529465, "current_assets": 1757481, "current_liabilities": 836759, "equity": 1984991, "fixed_assets": 1771984, "liabilities": 2026076, "long_term_liabilities": 1189317, "quarter": 1 }, { "assets": 3628060, "current_assets": 1396500, "current_liabilities": 993163, "equity": 2048874, "fixed_assets": 2231560, "liabilities": 2041205, "long_term_liabilities": 1048042, "quarter": 2 }, { "assets": 3729408, "current_assets": 1541365, "current_liabilities": 938410, "equity": 2146035, "fixed_assets": 2188043, "liabilities": 2056448, "long_term_liabilities": 1118038, "quarter": 3 }, { "assets": 3833588, "current_assets": 1697420, "current_liabilities": 898433, "equity": 2293372, "fixed_assets": 2136168, "liabilities": 2071804, "long_term_liabilities": 1173371, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73792, "financing_cash_flow": -180980, "investing_cash_flow": -448355, "net_cash_flow": 493507, "operating_cash_flow": 668024, "quarter": 1 }, { "change_in_working_capital": -48770, "financing_cash_flow": 191806, "investing_cash_flow": -383718, "net_cash_flow": 547955, "operating_cash_flow": 649488, "quarter": 2 }, { "change_in_working_capital": -35458, "financing_cash_flow": 171662, "investing_cash_flow": -188508, "net_cash_flow": 304769, "operating_cash_flow": 656158, "quarter": 3 }, { "change_in_working_capital": -49685, "financing_cash_flow": -3408, "investing_cash_flow": -193692, "net_cash_flow": 258220, "operating_cash_flow": 676790, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7383033972570914, "current_ratio": 2.1003431095452814, "debt_to_equity_ratio": 1.0206978268415323, "profit_margin": 0.1848181145560546, "quarter": 1, "return_on_assets": 0.1364518418513854, "return_on_equity": 0.24262175496009805 }, { "asset_turnover_ratio": 0.7414976599063963, "current_ratio": 1.406113598674135, "debt_to_equity_ratio": 0.9962569684617014, "profit_margin": 0.17174163388717112, "quarter": 2, "return_on_assets": 0.12734601963583844, "return_on_equity": 0.22549898139173027 }, { "asset_turnover_ratio": 0.7447061303027183, "current_ratio": 1.6425283191781843, "debt_to_equity_ratio": 0.9582546416996927, "profit_margin": 0.17033550053594967, "quarter": 3, "return_on_assets": 0.1268498914573037, "return_on_equity": 0.2204414187093873 }, { "asset_turnover_ratio": 0.7479283115452156, "current_ratio": 1.889311723856982, "debt_to_equity_ratio": 0.9033876754403559, "profit_margin": 0.1854000123463292, "quarter": 4, "return_on_assets": 0.1386659181946521, "return_on_equity": 0.2317931848823479 } ], "income_statement": [ { "depreciation": 186422, "expenses": 1984566, "income_tax": 139648, "marketing_expense": 269134, "net_income": 621250, "net_profit": 481602, "operational_expense": 1298223, "product_revenue": 584991, "quarter": 1, "rd_expense": 379985, "revenue": 2605816, "salaries_expense": 757285, "service_revenue": 2020825 }, { "depreciation": 187469, "expenses": 2043890, "income_tax": 184289, "marketing_expense": 291871, "net_income": 646308, "net_profit": 462019, "operational_expense": 1307112, "product_revenue": 1031803, "quarter": 2, "rd_expense": 366170, "revenue": 2690198, "salaries_expense": 964426, "service_revenue": 1658395 }, { "depreciation": 183083, "expenses": 2104989, "income_tax": 199249, "marketing_expense": 265699, "net_income": 672324, "net_profit": 473075, "operational_expense": 1151163, "product_revenue": 668769, "quarter": 3, "rd_expense": 375964, "revenue": 2777313, "salaries_expense": 720607, "service_revenue": 2108544 }, { "depreciation": 145202, "expenses": 2167914, "income_tax": 167747, "marketing_expense": 228057, "net_income": 699335, "net_profit": 531588, "operational_expense": 1216523, "product_revenue": 1052738, "quarter": 4, "rd_expense": 269838, "revenue": 2867249, "salaries_expense": 921055, "service_revenue": 1814511 } ], "market_conditions": { "gdp_growth": [ 0.039287261409177904, 0.04230938204196186, 0.041074191478980324, 0.027629587417186505 ], "inflation_rate": [ 0.011107090581737436, 0.011417476642898407, 0.005048417130420892, 0.01055760488845029 ], "interest_rate": [ 0.022143691328232462, 0.01544640371936154, 0.02123770436625239, 0.018554278950898555 ], "year": 2000 }, "random_event": { "description": "Sweeney-Lawson Award Nomination in 2000", "impact": -0.05, "type": "Award Nomination" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 134718, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 782957, "net_revenue": 707624, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 975 }, { "average_project_size": 50133, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 935901, "net_revenue": 731930, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 1008 }, { "average_project_size": 52820, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 922526, "net_revenue": 757070, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1043 }, { "average_project_size": 64043, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 893132, "net_revenue": 783075, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1079 } ], "balance_sheet": [ { "assets": 914808, "current_assets": 307101, "current_liabilities": 229057, "equity": 626748, "fixed_assets": 607707, "liabilities": 455605, "long_term_liabilities": 226548, "quarter": 1 }, { "assets": 929981, "current_assets": 345975, "current_liabilities": 239685, "equity": 640391, "fixed_assets": 584006, "liabilities": 468306, "long_term_liabilities": 228621, "quarter": 2 }, { "assets": 945405, "current_assets": 299680, "current_liabilities": 238089, "equity": 660876, "fixed_assets": 645725, "liabilities": 481362, "long_term_liabilities": 243273, "quarter": 3 }, { "assets": 961086, "current_assets": 324264, "current_liabilities": 225251, "equity": 651540, "fixed_assets": 636822, "liabilities": 494781, "long_term_liabilities": 269530, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73111, "financing_cash_flow": -175136, "investing_cash_flow": -342032, "net_cash_flow": 72626, "operating_cash_flow": 197486, "quarter": 1 }, { "change_in_working_capital": 15762, "financing_cash_flow": 15694, "investing_cash_flow": -107320, "net_cash_flow": -121329, "operating_cash_flow": 216595, "quarter": 2 }, { "change_in_working_capital": 51329, "financing_cash_flow": -95879, "investing_cash_flow": -366552, "net_cash_flow": -262213, "operating_cash_flow": 246173, "quarter": 3 }, { "change_in_working_capital": -16072, "financing_cash_flow": 157081, "investing_cash_flow": -223213, "net_cash_flow": -124969, "operating_cash_flow": 215660, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7735218756285472, "current_ratio": 1.3407186857419768, "debt_to_equity_ratio": 0.7269349084480525, "profit_margin": 0.23677122313545046, "quarter": 1, "return_on_assets": 0.1831477206145989, "return_on_equity": 0.26732434726556764 }, { "asset_turnover_ratio": 0.787037584638826, "current_ratio": 1.443457037361537, "debt_to_equity_ratio": 0.7312813577954719, "profit_margin": 0.2441708906589428, "quarter": 2, "return_on_assets": 0.19217166802332522, "return_on_equity": 0.27907325368407737 }, { "asset_turnover_ratio": 0.8007890798123556, "current_ratio": 1.2586889776512145, "debt_to_equity_ratio": 0.7283696185063461, "profit_margin": 0.25999313141453234, "quarter": 3, "return_on_assets": 0.2081996604629762, "return_on_equity": 0.2978365079076862 }, { "asset_turnover_ratio": 0.8147814035372485, "current_ratio": 1.4395674159049239, "debt_to_equity_ratio": 0.7594023390735796, "profit_margin": 0.2365482233502538, "quarter": 4, "return_on_assets": 0.19273509342556233, "return_on_equity": 0.28430334284924946 } ], "income_statement": [ { "depreciation": 29941, "expenses": 471914, "income_tax": 68165, "marketing_expense": 87451, "net_income": 235710, "net_profit": 167545, "operational_expense": 251370, "product_revenue": 182347, "quarter": 1, "rd_expense": 48093, "revenue": 707624, "salaries_expense": 220367, "service_revenue": 525277 }, { "depreciation": 37879, "expenses": 489040, "income_tax": 64174, "marketing_expense": 59830, "net_income": 242890, "net_profit": 178716, "operational_expense": 341153, "product_revenue": 158792, "quarter": 2, "rd_expense": 54665, "revenue": 731930, "salaries_expense": 228065, "service_revenue": 573138 }, { "depreciation": 49340, "expenses": 506788, "income_tax": 53449, "marketing_expense": 57219, "net_income": 250282, "net_profit": 196833, "operational_expense": 271429, "product_revenue": 292436, "quarter": 3, "rd_expense": 73593, "revenue": 757070, "salaries_expense": 164786, "service_revenue": 464634 }, { "depreciation": 30425, "expenses": 525180, "income_tax": 72660, "marketing_expense": 59558, "net_income": 257895, "net_profit": 185235, "operational_expense": 315630, "product_revenue": 193464, "quarter": 4, "rd_expense": 87235, "revenue": 783075, "salaries_expense": 165812, "service_revenue": 589611 } ], "market_conditions": { "gdp_growth": [ 0.03936507728405081, 0.03283911064955299, 0.04200969616986718, 0.03606756542835689 ], "inflation_rate": [ 0.004497935823950708, 0.006556718543433315, 0.00835776372515835, 0.005947704626772007 ], "interest_rate": [ 0.018253449441214084, 0.011606346556843894, 0.014506643841320367, 0.012620329701388426 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 84682, "billable_hours_per_employee": 96, "client_concentration": 0.1, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 5654286, "net_revenue": 4437380, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 6112 }, { "average_project_size": 157907, "billable_hours_per_employee": 93, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 5333585, "net_revenue": 4599954, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6336 }, { "average_project_size": 70417, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 5475573, "net_revenue": 4768486, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 6568 }, { "average_project_size": 88805, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 5444171, "net_revenue": 4943191, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 6809 } ], "balance_sheet": [ { "assets": 4708547, "current_assets": 1947384, "current_liabilities": 854006, "equity": 3823840, "fixed_assets": 2761163, "liabilities": 1982812, "long_term_liabilities": 1128806, "quarter": 1 }, { "assets": 4870535, "current_assets": 1754751, "current_liabilities": 802476, "equity": 4037375, "fixed_assets": 3115784, "liabilities": 2005497, "long_term_liabilities": 1203021, "quarter": 2 }, { "assets": 5038095, "current_assets": 2456892, "current_liabilities": 901161, "equity": 4274484, "fixed_assets": 2581203, "liabilities": 2028441, "long_term_liabilities": 1127280, "quarter": 3 }, { "assets": 5211420, "current_assets": 2349745, "current_liabilities": 852564, "equity": 4419260, "fixed_assets": 2861675, "liabilities": 2051648, "long_term_liabilities": 1199084, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13400, "financing_cash_flow": -36570, "investing_cash_flow": -118252, "net_cash_flow": 1425298, "operating_cash_flow": 1368641, "quarter": 1 }, { "change_in_working_capital": 22300, "financing_cash_flow": -49475, "investing_cash_flow": -178778, "net_cash_flow": 901005, "operating_cash_flow": 1327006, "quarter": 2 }, { "change_in_working_capital": -68349, "financing_cash_flow": 108558, "investing_cash_flow": -192673, "net_cash_flow": 974738, "operating_cash_flow": 1553290, "quarter": 3 }, { "change_in_working_capital": -65619, "financing_cash_flow": -156161, "investing_cash_flow": -194711, "net_cash_flow": 1270379, "operating_cash_flow": 1561028, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9424096223314751, "current_ratio": 2.2802931126947588, "debt_to_equity_ratio": 0.5185394786392736, "profit_margin": 0.24746697375478321, "quarter": 1, "return_on_assets": 0.23321525727575831, "return_on_equity": 0.28717336499435125 }, { "asset_turnover_ratio": 0.9444453227417522, "current_ratio": 2.186671003244957, "debt_to_equity_ratio": 0.4967329019474287, "profit_margin": 0.25485841814939886, "quarter": 2, "return_on_assets": 0.24069984098256147, "return_on_equity": 0.29037109508034303 }, { "asset_turnover_ratio": 0.9464859237469718, "current_ratio": 2.7263629917406544, "debt_to_equity_ratio": 0.4745464013902029, "profit_margin": 0.2652477117475022, "quarter": 3, "return_on_assets": 0.25105322547510517, "return_on_equity": 0.29590238260337387 }, { "asset_turnover_ratio": 0.9485305348638183, "current_ratio": 2.7560922112592134, "debt_to_equity_ratio": 0.4642514810171839, "profit_margin": 0.2547925014428939, "quarter": 4, "return_on_assets": 0.2416784676729183, "return_on_equity": 0.28499975108954895 } ], "income_statement": [ { "depreciation": 270536, "expenses": 2915183, "income_tax": 424092, "marketing_expense": 446501, "net_income": 1522197, "net_profit": 1098105, "operational_expense": 1878211, "product_revenue": 1173327, "quarter": 1, "rd_expense": 383742, "revenue": 4437380, "salaries_expense": 1338454, "service_revenue": 3264053 }, { "depreciation": 154669, "expenses": 2996176, "income_tax": 431441, "marketing_expense": 303516, "net_income": 1603778, "net_profit": 1172337, "operational_expense": 1661445, "product_revenue": 1147930, "quarter": 2, "rd_expense": 383025, "revenue": 4599954, "salaries_expense": 1227807, "service_revenue": 3452024 }, { "depreciation": 288460, "expenses": 3079421, "income_tax": 424235, "marketing_expense": 470439, "net_income": 1689065, "net_profit": 1264830, "operational_expense": 2092548, "product_revenue": 1818435, "quarter": 3, "rd_expense": 409602, "revenue": 4768486, "salaries_expense": 1153867, "service_revenue": 2950051 }, { "depreciation": 301540, "expenses": 3164978, "income_tax": 518725, "marketing_expense": 430252, "net_income": 1778213, "net_profit": 1259488, "operational_expense": 1789772, "product_revenue": 1479392, "quarter": 4, "rd_expense": 566007, "revenue": 4943191, "salaries_expense": 1375161, "service_revenue": 3463799 } ], "market_conditions": { "gdp_growth": [ 0.038655581320136245, 0.027353076507482903, 0.025374173192440654, 0.03606999940373293 ], "inflation_rate": [ 0.011565101697217351, 0.010797699880177297, 0.009611752360843464, 0.007948493220435846 ], "interest_rate": [ 0.013965282080449032, 0.014577345894859765, 0.013706796240132615, 0.0074517281740013215 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 55755, "billable_hours_per_employee": 88, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 3623862, "net_revenue": 2900408, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3995 }, { "average_project_size": 55483, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 3813473, "net_revenue": 3007300, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 4142 }, { "average_project_size": 183795, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 3806066, "net_revenue": 3118132, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 4295 }, { "average_project_size": 195676, "billable_hours_per_employee": 87, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 3844039, "net_revenue": 3233049, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 4453 } ], "balance_sheet": [ { "assets": 3749730, "current_assets": 1156141, "current_liabilities": 1096140, "equity": 2198421, "fixed_assets": 2593589, "liabilities": 2227557, "long_term_liabilities": 1131417, "quarter": 1 }, { "assets": 3834947, "current_assets": 1426167, "current_liabilities": 1188649, "equity": 2210846, "fixed_assets": 2408780, "liabilities": 2276979, "long_term_liabilities": 1088330, "quarter": 2 }, { "assets": 3922102, "current_assets": 1325179, "current_liabilities": 1052766, "equity": 2279676, "fixed_assets": 2596923, "liabilities": 2327498, "long_term_liabilities": 1274732, "quarter": 3 }, { "assets": 4011236, "current_assets": 1304979, "current_liabilities": 1034173, "equity": 2315090, "fixed_assets": 2706257, "liabilities": 2379138, "long_term_liabilities": 1344965, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12672, "financing_cash_flow": -95569, "investing_cash_flow": -288399, "net_cash_flow": 335123, "operating_cash_flow": 855168, "quarter": 1 }, { "change_in_working_capital": 14188, "financing_cash_flow": 149562, "investing_cash_flow": -302093, "net_cash_flow": 704526, "operating_cash_flow": 855426, "quarter": 2 }, { "change_in_working_capital": 49764, "financing_cash_flow": -130342, "investing_cash_flow": -473842, "net_cash_flow": 749528, "operating_cash_flow": 847715, "quarter": 3 }, { "change_in_working_capital": 90674, "financing_cash_flow": 54499, "investing_cash_flow": -169495, "net_cash_flow": 588939, "operating_cash_flow": 826825, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.773497825176746, "current_ratio": 1.0547384458189648, "debt_to_equity_ratio": 1.0132531485097713, "profit_margin": 0.23315616285708768, "quarter": 1, "return_on_assets": 0.18034578489651254, "return_on_equity": 0.3076062319273697 }, { "asset_turnover_ratio": 0.7841829365568808, "current_ratio": 1.1998218145137884, "debt_to_equity_ratio": 1.029912983536619, "profit_margin": 0.21709772885977455, "quarter": 2, "return_on_assets": 0.17024433453708748, "return_on_equity": 0.29530686443108206 }, { "asset_turnover_ratio": 0.7950155299377731, "current_ratio": 1.258759306436568, "debt_to_equity_ratio": 1.0209775424226952, "profit_margin": 0.21970590084063152, "quarter": 3, "return_on_assets": 0.1746696031872705, "return_on_equity": 0.3005128799004771 }, { "asset_turnover_ratio": 0.8059982010532415, "current_ratio": 1.2618575422100557, "debt_to_equity_ratio": 1.027665447131645, "profit_margin": 0.21125321639109088, "quarter": 4, "return_on_assets": 0.1702697123779304, "return_on_equity": 0.2950174723228903 } ], "income_statement": [ { "depreciation": 178920, "expenses": 2034410, "income_tax": 189750, "marketing_expense": 282605, "net_income": 865998, "net_profit": 676248, "operational_expense": 1283329, "product_revenue": 635339, "quarter": 1, "rd_expense": 334833, "revenue": 2900408, "salaries_expense": 957605, "service_revenue": 2265069 }, { "depreciation": 202548, "expenses": 2109170, "income_tax": 245252, "marketing_expense": 232486, "net_income": 898130, "net_profit": 652878, "operational_expense": 1169855, "product_revenue": 1160532, "quarter": 2, "rd_expense": 305338, "revenue": 3007300, "salaries_expense": 807283, "service_revenue": 1846768 }, { "depreciation": 162643, "expenses": 2186679, "income_tax": 246381, "marketing_expense": 236989, "net_income": 931453, "net_profit": 685072, "operational_expense": 1144654, "product_revenue": 1116545, "quarter": 3, "rd_expense": 311272, "revenue": 3118132, "salaries_expense": 995214, "service_revenue": 2001587 }, { "depreciation": 143833, "expenses": 2267035, "income_tax": 283022, "marketing_expense": 450857, "net_income": 966014, "net_profit": 682992, "operational_expense": 1268069, "product_revenue": 654019, "quarter": 4, "rd_expense": 310957, "revenue": 3233049, "salaries_expense": 715101, "service_revenue": 2579030 } ], "market_conditions": { "gdp_growth": [ 0.04864435055962962, 0.055706702213095816, 0.03930237081809927, 0.04429195937837236 ], "inflation_rate": [ 0.008177801502229826, 0.013509376672096906, 0.005454429502764924, 0.006575530862468172 ], "interest_rate": [ 0.012114535935126229, 0.012353207578085057, 0.01922839630793196, 0.018593784237101188 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 104012, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 950007, "net_revenue": 799384, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1101 }, { "average_project_size": 54010, "billable_hours_per_employee": 85, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 920390, "net_revenue": 834442, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1149 }, { "average_project_size": 145927, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 971080, "net_revenue": 871038, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1200 }, { "average_project_size": 163323, "billable_hours_per_employee": 97, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 1156600, "net_revenue": 909239, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1252 } ], "balance_sheet": [ { "assets": 1117401, "current_assets": 543051, "current_liabilities": 260630, "equity": 655812, "fixed_assets": 574350, "liabilities": 632460, "long_term_liabilities": 371830, "quarter": 1 }, { "assets": 1139599, "current_assets": 542082, "current_liabilities": 282112, "equity": 687394, "fixed_assets": 597517, "liabilities": 643495, "long_term_liabilities": 361383, "quarter": 2 }, { "assets": 1162238, "current_assets": 473439, "current_liabilities": 283656, "equity": 694537, "fixed_assets": 688799, "liabilities": 654722, "long_term_liabilities": 371066, "quarter": 3 }, { "assets": 1185327, "current_assets": 434442, "current_liabilities": 296228, "equity": 733932, "fixed_assets": 750885, "liabilities": 666145, "long_term_liabilities": 369917, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49135, "financing_cash_flow": -192991, "investing_cash_flow": -456845, "net_cash_flow": 109206, "operating_cash_flow": 202128, "quarter": 1 }, { "change_in_working_capital": -48337, "financing_cash_flow": 155458, "investing_cash_flow": -353290, "net_cash_flow": -103925, "operating_cash_flow": 239265, "quarter": 2 }, { "change_in_working_capital": -95315, "financing_cash_flow": -131533, "investing_cash_flow": -473185, "net_cash_flow": -393876, "operating_cash_flow": 224480, "quarter": 3 }, { "change_in_working_capital": 36280, "financing_cash_flow": 88582, "investing_cash_flow": -496184, "net_cash_flow": 221735, "operating_cash_flow": 265967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7153958158261895, "current_ratio": 2.083608947550167, "debt_to_equity_ratio": 0.964392234359847, "profit_margin": 0.21375334007185534, "quarter": 1, "return_on_assets": 0.15291824510627788, "return_on_equity": 0.2605487548260782 }, { "asset_turnover_ratio": 0.7322242297509913, "current_ratio": 1.9215134414700545, "debt_to_equity_ratio": 0.9361370625871044, "profit_margin": 0.22924301509272063, "quarter": 2, "return_on_assets": 0.16785729015206227, "return_on_equity": 0.27828290616444135 }, { "asset_turnover_ratio": 0.7494489080549767, "current_ratio": 1.6690604112023013, "debt_to_equity_ratio": 0.942674040403895, "profit_margin": 0.21471049483489812, "quarter": 3, "return_on_assets": 0.1609145459019581, "return_on_equity": 0.26927435111448345 }, { "asset_turnover_ratio": 0.7670786204988159, "current_ratio": 1.4665797966431262, "debt_to_equity_ratio": 0.9076385823209779, "profit_margin": 0.23618652521504246, "quarter": 4, "return_on_assets": 0.18117363394236358, "return_on_equity": 0.2926020394259959 } ], "income_statement": [ { "depreciation": 31257, "expenses": 557591, "income_tax": 70922, "marketing_expense": 65787, "net_income": 241793, "net_profit": 170871, "operational_expense": 372783, "product_revenue": 222801, "quarter": 1, "rd_expense": 97627, "revenue": 799384, "salaries_expense": 181892, "service_revenue": 576583 }, { "depreciation": 47975, "expenses": 582870, "income_tax": 60282, "marketing_expense": 103035, "net_income": 251572, "net_profit": 191290, "operational_expense": 392501, "product_revenue": 294453, "quarter": 2, "rd_expense": 69713, "revenue": 834442, "salaries_expense": 218716, "service_revenue": 539989 }, { "depreciation": 37459, "expenses": 609296, "income_tax": 74721, "marketing_expense": 103591, "net_income": 261742, "net_profit": 187021, "operational_expense": 361763, "product_revenue": 300435, "quarter": 3, "rd_expense": 67696, "revenue": 871038, "salaries_expense": 295784, "service_revenue": 570603 }, { "depreciation": 51217, "expenses": 636919, "income_tax": 57570, "marketing_expense": 91065, "net_income": 272320, "net_profit": 214750, "operational_expense": 319805, "product_revenue": 219907, "quarter": 4, "rd_expense": 88301, "revenue": 909239, "salaries_expense": 299567, "service_revenue": 689332 } ], "market_conditions": { "gdp_growth": [ 0.04822071667591699, 0.045077829477079834, 0.05162119404836506, 0.05608661014842789 ], "inflation_rate": [ 0.005669949645405122, 0.010045348295903282, 0.012674063499900745, 0.002937550053793098 ], "interest_rate": [ 0.014439340006014541, 0.01160098016212184, 0.012989278225411429, 0.01644885329698729 ], "year": 2004 }, "random_event": { "description": "Sweeney-Lawson Industry Recognition in 2004", "impact": -0.07, "type": "Industry Recognition" }, "year": 2004 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2002, "industry": "Advertising", "location": "Lake Joshua", "name": "Gillespie Inc", "num_employees": 198, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.gillespieinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 57251, "billable_hours_per_employee": 107, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 7266134, "net_revenue": 5782131, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 29203 }, { "average_project_size": 50409, "billable_hours_per_employee": 115, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 6774583, "net_revenue": 5647504, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 28523 }, { "average_project_size": 187289, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 7120484, "net_revenue": 5516012, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 27859 }, { "average_project_size": 77407, "billable_hours_per_employee": 112, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 6167221, "net_revenue": 5387581, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 27210 } ], "balance_sheet": [ { "assets": 6365647, "current_assets": 2221622, "current_liabilities": 1392273, "equity": 5268577, "fixed_assets": 4144025, "liabilities": 2759817, "long_term_liabilities": 1367544, "quarter": 1 }, { "assets": 6470667, "current_assets": 2819840, "current_liabilities": 1458244, "equity": 5287502, "fixed_assets": 3650827, "liabilities": 2804014, "long_term_liabilities": 1345770, "quarter": 2 }, { "assets": 6577418, "current_assets": 2844992, "current_liabilities": 1414775, "equity": 5295315, "fixed_assets": 3732426, "liabilities": 2848920, "long_term_liabilities": 1434145, "quarter": 3 }, { "assets": 6685931, "current_assets": 3089023, "current_liabilities": 1431253, "equity": 5287313, "fixed_assets": 3596908, "liabilities": 2894544, "long_term_liabilities": 1463291, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16992, "financing_cash_flow": 125150, "investing_cash_flow": -218309, "net_cash_flow": 1607973, "operating_cash_flow": 1862753, "quarter": 1 }, { "change_in_working_capital": 61808, "financing_cash_flow": -128007, "investing_cash_flow": -347001, "net_cash_flow": 1377737, "operating_cash_flow": 1887033, "quarter": 2 }, { "change_in_working_capital": 32680, "financing_cash_flow": -166003, "investing_cash_flow": -447216, "net_cash_flow": 1259467, "operating_cash_flow": 1759462, "quarter": 3 }, { "change_in_working_capital": 72134, "financing_cash_flow": -117549, "investing_cash_flow": -435602, "net_cash_flow": 1731231, "operating_cash_flow": 1696588, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9083335912280401, "current_ratio": 1.5956798702553308, "debt_to_equity_ratio": 0.5238258831559262, "profit_margin": 0.2875664698707103, "quarter": 1, "return_on_assets": 0.26120628429443227, "return_on_equity": 0.3155969818795474 }, { "asset_turnover_ratio": 0.87278544854804, "current_ratio": 1.9337230257762075, "debt_to_equity_ratio": 0.530309775769352, "profit_margin": 0.28700271836903524, "quarter": 2, "return_on_assets": 0.2504917962862252, "return_on_equity": 0.30654343014905716 }, { "asset_turnover_ratio": 0.8386287749995515, "current_ratio": 2.010914809775406, "debt_to_equity_ratio": 0.5380076539356016, "profit_margin": 0.2840488744404472, "quarter": 3, "return_on_assets": 0.23821155961199364, "return_on_equity": 0.295887402354723 }, { "asset_turnover_ratio": 0.8058086450488346, "current_ratio": 2.158264821104305, "debt_to_equity_ratio": 0.5474508507440358, "profit_margin": 0.2776619042943391, "quarter": 4, "return_on_assets": 0.22374236288110064, "return_on_equity": 0.2829274529425438 } ], "income_statement": [ { "depreciation": 200006, "expenses": 3479115, "income_tax": 640269, "marketing_expense": 636373, "net_income": 2303016, "net_profit": 1662747, "operational_expense": 2216266, "product_revenue": 1461521, "quarter": 1, "rd_expense": 487955, "revenue": 5782131, "salaries_expense": 1527427, "service_revenue": 4320610 }, { "depreciation": 266184, "expenses": 3412056, "income_tax": 614599, "marketing_expense": 355339, "net_income": 2235448, "net_profit": 1620849, "operational_expense": 2023495, "product_revenue": 2184118, "quarter": 2, "rd_expense": 386489, "revenue": 5647504, "salaries_expense": 1324397, "service_revenue": 3463386 }, { "depreciation": 192645, "expenses": 3346290, "income_tax": 602905, "marketing_expense": 431541, "net_income": 2169722, "net_profit": 1566817, "operational_expense": 2295557, "product_revenue": 2145392, "quarter": 3, "rd_expense": 397492, "revenue": 5516012, "salaries_expense": 1034178, "service_revenue": 3370620 }, { "depreciation": 200662, "expenses": 3281792, "income_tax": 609863, "marketing_expense": 448740, "net_income": 2105789, "net_profit": 1495926, "operational_expense": 2124489, "product_revenue": 1152465, "quarter": 4, "rd_expense": 524849, "revenue": 5387581, "salaries_expense": 1359945, "service_revenue": 4235116 } ], "market_conditions": { "gdp_growth": [ 0.00822239164457988, 0.00036758244904354365, 0.0098266595646555, 0.0016938981036620192 ], "inflation_rate": [ 0.022385304397541772, 0.022570784417440107, 0.025299117031946042, 0.023689922423121332 ], "interest_rate": [ 0.05400975460884918, 0.06119811434691918, 0.0595327652156602, 0.0554989569925466 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 173897, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 19963865, "net_revenue": 17816253, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 89981 }, { "average_project_size": 131924, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 20804951, "net_revenue": 17531456, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 88543 }, { "average_project_size": 168169, "billable_hours_per_employee": 99, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 20511152, "net_revenue": 17251212, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 87127 }, { "average_project_size": 144682, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 20520551, "net_revenue": 16975447, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 85735 } ], "balance_sheet": [ { "assets": 26411662, "current_assets": 12245166, "current_liabilities": 6163254, "equity": 20991836, "fixed_assets": 14166496, "liabilities": 10697936, "long_term_liabilities": 4534682, "quarter": 1 }, { "assets": 27338893, "current_assets": 13560820, "current_liabilities": 5739544, "equity": 21631342, "fixed_assets": 13778073, "liabilities": 10795853, "long_term_liabilities": 5056309, "quarter": 2 }, { "assets": 28298676, "current_assets": 11790765, "current_liabilities": 4545536, "equity": 22654723, "fixed_assets": 16507911, "liabilities": 10894666, "long_term_liabilities": 6349130, "quarter": 3 }, { "assets": 29292154, "current_assets": 9517629, "current_liabilities": 5141308, "equity": 23095105, "fixed_assets": 19774525, "liabilities": 10994383, "long_term_liabilities": 5853075, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37200, "financing_cash_flow": 8693, "investing_cash_flow": -353086, "net_cash_flow": 5621967, "operating_cash_flow": 6081430, "quarter": 1 }, { "change_in_working_capital": -71621, "financing_cash_flow": 22451, "investing_cash_flow": -452365, "net_cash_flow": 5559933, "operating_cash_flow": 5965388, "quarter": 2 }, { "change_in_working_capital": -80266, "financing_cash_flow": -157869, "investing_cash_flow": -255477, "net_cash_flow": 5264740, "operating_cash_flow": 5805454, "quarter": 3 }, { "change_in_working_capital": 36636, "financing_cash_flow": -199756, "investing_cash_flow": -431950, "net_cash_flow": 5276670, "operating_cash_flow": 5595290, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6745600863739661, "current_ratio": 1.9868021016171002, "debt_to_equity_ratio": 0.5096236460688812, "profit_margin": 0.29625252851988576, "quarter": 1, "return_on_assets": 0.19984013122688, "return_on_equity": 0.25143632029137425 }, { "asset_turnover_ratio": 0.641264296985251, "current_ratio": 2.3626998939288555, "debt_to_equity_ratio": 0.49908382938053497, "profit_margin": 0.29023841488122837, "quarter": 2, "return_on_assets": 0.1861195330769245, "return_on_equity": 0.23522821653876122 }, { "asset_turnover_ratio": 0.6096119832602769, "current_ratio": 2.593921816921041, "debt_to_equity_ratio": 0.4809004285772993, "profit_margin": 0.3043677742758016, "quarter": 3, "return_on_assets": 0.18554624251678772, "return_on_equity": 0.23177122933703492 }, { "asset_turnover_ratio": 0.579521977113735, "current_ratio": 1.8512077082330023, "debt_to_equity_ratio": 0.4760481928962869, "profit_margin": 0.28260428134823196, "quarter": 4, "return_on_assets": 0.1637753918677336, "return_on_equity": 0.20772081356633798 } ], "income_statement": [ { "depreciation": 803320, "expenses": 10805073, "income_tax": 1733070, "marketing_expense": 1182936, "net_income": 7011180, "net_profit": 5278110, "operational_expense": 6150953, "product_revenue": 6511455, "quarter": 1, "rd_expense": 1544940, "revenue": 17816253, "salaries_expense": 3991217, "service_revenue": 11304798 }, { "depreciation": 877086, "expenses": 10631813, "income_tax": 1811341, "marketing_expense": 2042305, "net_income": 6899643, "net_profit": 5088302, "operational_expense": 5786401, "product_revenue": 6711130, "quarter": 2, "rd_expense": 1192124, "revenue": 17531456, "salaries_expense": 4680418, "service_revenue": 10820326 }, { "depreciation": 554741, "expenses": 10461332, "income_tax": 1539167, "marketing_expense": 1990248, "net_income": 6789880, "net_profit": 5250713, "operational_expense": 6970897, "product_revenue": 4516020, "quarter": 3, "rd_expense": 1858412, "revenue": 17251212, "salaries_expense": 5004893, "service_revenue": 12735192 }, { "depreciation": 797956, "expenses": 10293585, "income_tax": 1884528, "marketing_expense": 1897671, "net_income": 6681862, "net_profit": 4797334, "operational_expense": 6582348, "product_revenue": 4041250, "quarter": 4, "rd_expense": 1268412, "revenue": 16975447, "salaries_expense": 4230336, "service_revenue": 12934197 } ], "market_conditions": { "gdp_growth": [ -0.012206962045840923, -0.008030191945642091, -0.01197664912460282, -0.003567391135053836 ], "inflation_rate": [ 0.034342996520675774, 0.03078959919551616, 0.03334807988249127, 0.03734984623937908 ], "interest_rate": [ 0.04957762906556085, 0.050012344164609625, 0.04746687056565518, 0.051966034714302035 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 78445, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 20689203, "net_revenue": 16722795, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 84459 }, { "average_project_size": 172070, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 18632712, "net_revenue": 16678098, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 84233 }, { "average_project_size": 86193, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 21480845, "net_revenue": 16633522, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 84008 }, { "average_project_size": 160501, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 18594954, "net_revenue": 16589064, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 83783 } ], "balance_sheet": [ { "assets": 24849471, "current_assets": 11255945, "current_liabilities": 6932529, "equity": 16411754, "fixed_assets": 13593526, "liabilities": 12333750, "long_term_liabilities": 5401221, "quarter": 1 }, { "assets": 25388295, "current_assets": 9274381, "current_liabilities": 6540463, "equity": 16646257, "fixed_assets": 16113914, "liabilities": 12624183, "long_term_liabilities": 6083720, "quarter": 2 }, { "assets": 25938803, "current_assets": 9880535, "current_liabilities": 6714265, "equity": 16767262, "fixed_assets": 16058268, "liabilities": 12921454, "long_term_liabilities": 6207189, "quarter": 3 }, { "assets": 26501248, "current_assets": 10398744, "current_liabilities": 5732285, "equity": 17506037, "fixed_assets": 16102504, "liabilities": 13225726, "long_term_liabilities": 7493441, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99105, "financing_cash_flow": 128419, "investing_cash_flow": -336821, "net_cash_flow": 4393613, "operating_cash_flow": 4655959, "quarter": 1 }, { "change_in_working_capital": 21116, "financing_cash_flow": -187864, "investing_cash_flow": -344868, "net_cash_flow": 4533837, "operating_cash_flow": 4837795, "quarter": 2 }, { "change_in_working_capital": -20802, "financing_cash_flow": 170802, "investing_cash_flow": -363661, "net_cash_flow": 4650996, "operating_cash_flow": 4852498, "quarter": 3 }, { "change_in_working_capital": -45049, "financing_cash_flow": 74877, "investing_cash_flow": -298449, "net_cash_flow": 4669434, "operating_cash_flow": 5239911, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6729638228516012, "current_ratio": 1.6236419638489792, "debt_to_equity_ratio": 0.7515193074427023, "profit_margin": 0.2329773820704015, "quarter": 1, "return_on_assets": 0.15678534967605548, "return_on_equity": 0.23739284661468849 }, { "asset_turnover_ratio": 0.6569207581682819, "current_ratio": 1.418000682826277, "debt_to_equity_ratio": 0.7583796765843517, "profit_margin": 0.23276904836510734, "quarter": 2, "return_on_assets": 0.15291081973011578, "return_on_equity": 0.23321428955470289 }, { "asset_turnover_ratio": 0.6412602000177109, "current_ratio": 1.471573582514244, "debt_to_equity_ratio": 0.7706358975007368, "profit_margin": 0.22544311421237187, "quarter": 3, "return_on_assets": 0.14456769651244122, "return_on_equity": 0.2236449218721578 }, { "asset_turnover_ratio": 0.6259729353123294, "current_ratio": 1.8140661184850368, "debt_to_equity_ratio": 0.7554951471883671, "profit_margin": 0.2550183060358318, "quarter": 4, "return_on_assets": 0.15963455758762757, "return_on_equity": 0.24166034837010797 } ], "income_statement": [ { "depreciation": 759926, "expenses": 11283516, "income_tax": 1543246, "marketing_expense": 1545699, "net_income": 5439279, "net_profit": 3896033, "operational_expense": 6392125, "product_revenue": 5660673, "quarter": 1, "rd_expense": 1420913, "revenue": 16722795, "salaries_expense": 3613760, "service_revenue": 11062122 }, { "depreciation": 955650, "expenses": 11280254, "income_tax": 1515699, "marketing_expense": 1967656, "net_income": 5397844, "net_profit": 3882145, "operational_expense": 6036452, "product_revenue": 4323577, "quarter": 2, "rd_expense": 2202540, "revenue": 16678098, "salaries_expense": 4762731, "service_revenue": 12354521 }, { "depreciation": 1102585, "expenses": 11276994, "income_tax": 1606615, "marketing_expense": 1414460, "net_income": 5356528, "net_profit": 3749913, "operational_expense": 6644666, "product_revenue": 5952255, "quarter": 3, "rd_expense": 1223968, "revenue": 16633522, "salaries_expense": 3987112, "service_revenue": 10681267 }, { "depreciation": 1009396, "expenses": 11273734, "income_tax": 1084815, "marketing_expense": 2189241, "net_income": 5315330, "net_profit": 4230515, "operational_expense": 6872719, "product_revenue": 4077391, "quarter": 4, "rd_expense": 1818733, "revenue": 16589064, "salaries_expense": 3400932, "service_revenue": 12511673 } ], "market_conditions": { "gdp_growth": [ 0.0016656609915736142, -0.006610277931187852, 0.01017798935428362, 0.005319536654048841 ], "inflation_rate": [ 0.036522797030609615, 0.03964482818640552, 0.043624023038503545, 0.0387696793190051 ], "interest_rate": [ 0.05789217271457217, 0.05350077924278352, 0.052959644479802837, 0.061972719216237655 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 133764, "billable_hours_per_employee": 105, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 11667135, "net_revenue": 9203355, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 46482 }, { "average_project_size": 112649, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 10703540, "net_revenue": 9097488, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 45947 }, { "average_project_size": 170941, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 11427590, "net_revenue": 8992840, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 45418 }, { "average_project_size": 50013, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 11382384, "net_revenue": 8889396, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 44896 } ], "balance_sheet": [ { "assets": 10009047, "current_assets": 3813656, "current_liabilities": 2247178, "equity": 6397814, "fixed_assets": 6195391, "liabilities": 5109292, "long_term_liabilities": 2862114, "quarter": 1 }, { "assets": 10317027, "current_assets": 5099203, "current_liabilities": 3088483, "equity": 6488184, "fixed_assets": 5217824, "liabilities": 5247672, "long_term_liabilities": 2159189, "quarter": 2 }, { "assets": 10634483, "current_assets": 4232158, "current_liabilities": 2488057, "equity": 6726904, "fixed_assets": 6402325, "liabilities": 5389799, "long_term_liabilities": 2901742, "quarter": 3 }, { "assets": 10961708, "current_assets": 5377175, "current_liabilities": 2534665, "equity": 6742465, "fixed_assets": 5584533, "liabilities": 5535776, "long_term_liabilities": 3001111, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83754, "financing_cash_flow": -188459, "investing_cash_flow": -124959, "net_cash_flow": 2038152, "operating_cash_flow": 2131330, "quarter": 1 }, { "change_in_working_capital": 57019, "financing_cash_flow": -29375, "investing_cash_flow": -148697, "net_cash_flow": 1691313, "operating_cash_flow": 1891396, "quarter": 2 }, { "change_in_working_capital": -72168, "financing_cash_flow": 16656, "investing_cash_flow": -450072, "net_cash_flow": 1719876, "operating_cash_flow": 2111349, "quarter": 3 }, { "change_in_working_capital": -37553, "financing_cash_flow": 64294, "investing_cash_flow": -411162, "net_cash_flow": 1373432, "operating_cash_flow": 1953313, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9195036250703988, "current_ratio": 1.69708674613226, "debt_to_equity_ratio": 0.7985996466918232, "profit_margin": 0.16277314088177627, "quarter": 1, "return_on_assets": 0.149670493104888, "return_on_equity": 0.23415169618872947 }, { "asset_turnover_ratio": 0.8817935632038183, "current_ratio": 1.6510380662610091, "debt_to_equity_ratio": 0.8088044358791304, "profit_margin": 0.15595832607858345, "quarter": 2, "return_on_assets": 0.1375230480641371, "return_on_equity": 0.21867890922945465 }, { "asset_turnover_ratio": 0.8456302012989254, "current_ratio": 1.7009891654411455, "debt_to_equity_ratio": 0.8012302539177012, "profit_margin": 0.16482223635692395, "quarter": 3, "return_on_assets": 0.13937866090904466, "return_on_equity": 0.22034207712790313 }, { "asset_turnover_ratio": 0.8109498994134856, "current_ratio": 2.1214539199460285, "debt_to_equity_ratio": 0.8210314773602829, "profit_margin": 0.14810151330866575, "quarter": 4, "return_on_assets": 0.12010290732064748, "return_on_equity": 0.19525989382221487 } ], "income_statement": [ { "depreciation": 633271, "expenses": 7134502, "income_tax": 570794, "marketing_expense": 751651, "net_income": 2068853, "net_profit": 1498059, "operational_expense": 3712402, "product_revenue": 3570618, "quarter": 1, "rd_expense": 813327, "revenue": 9203355, "salaries_expense": 2284856, "service_revenue": 5632737 }, { "depreciation": 472567, "expenses": 7117677, "income_tax": 560982, "marketing_expense": 1062415, "net_income": 1979811, "net_profit": 1418829, "operational_expense": 4741198, "product_revenue": 2851703, "quarter": 2, "rd_expense": 752096, "revenue": 9097488, "salaries_expense": 2929506, "service_revenue": 6245785 }, { "depreciation": 629129, "expenses": 7100893, "income_tax": 409727, "marketing_expense": 1225052, "net_income": 1891947, "net_profit": 1482220, "operational_expense": 3769535, "product_revenue": 2366969, "quarter": 3, "rd_expense": 1348816, "revenue": 8992840, "salaries_expense": 3483452, "service_revenue": 6625871 }, { "depreciation": 636780, "expenses": 7084147, "income_tax": 488716, "marketing_expense": 995581, "net_income": 1805249, "net_profit": 1316533, "operational_expense": 4331899, "product_revenue": 2060753, "quarter": 4, "rd_expense": 933729, "revenue": 8889396, "salaries_expense": 2994513, "service_revenue": 6828643 } ], "market_conditions": { "gdp_growth": [ -0.01676479748271157, -0.01607925713928108, -0.0049028566614396415, -0.016615518748503415 ], "inflation_rate": [ 0.030370426748756, 0.03238707876465198, 0.030885297427446966, 0.025777859037312834 ], "interest_rate": [ 0.0447110368978443, 0.048204671728910214, 0.04487291590888689, 0.05121188887343774 ], "year": 2005 }, "random_event": { "description": "Gillespie Inc Industry Recognition in 2005", "impact": -0.03, "type": "Industry Recognition" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 180212, "billable_hours_per_employee": 117, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 11136702, "net_revenue": 9105456, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 45987 }, { "average_project_size": 148108, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 11054671, "net_revenue": 9050292, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 45709 }, { "average_project_size": 66319, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 11359503, "net_revenue": 8995464, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 45432 }, { "average_project_size": 98383, "billable_hours_per_employee": 141, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 10522291, "net_revenue": 8940967, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 45156 } ], "balance_sheet": [ { "assets": 11204402, "current_assets": 5572700, "current_liabilities": 2706323, "equity": 7813382, "fixed_assets": 5631702, "liabilities": 5046016, "long_term_liabilities": 2339693, "quarter": 1 }, { "assets": 11544223, "current_assets": 4205004, "current_liabilities": 2300135, "equity": 8028755, "fixed_assets": 7339219, "liabilities": 5099583, "long_term_liabilities": 2799448, "quarter": 2 }, { "assets": 11894350, "current_assets": 5644706, "current_liabilities": 2365018, "equity": 8353990, "fixed_assets": 6249644, "liabilities": 5153718, "long_term_liabilities": 2788700, "quarter": 3 }, { "assets": 12255096, "current_assets": 3715788, "current_liabilities": 2326893, "equity": 8583632, "fixed_assets": 8539308, "liabilities": 5208428, "long_term_liabilities": 2881535, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15115, "financing_cash_flow": -198386, "investing_cash_flow": -332882, "net_cash_flow": 1864440, "operating_cash_flow": 2139035, "quarter": 1 }, { "change_in_working_capital": 92688, "financing_cash_flow": -55950, "investing_cash_flow": -130664, "net_cash_flow": 1754463, "operating_cash_flow": 1994343, "quarter": 2 }, { "change_in_working_capital": -45922, "financing_cash_flow": 188050, "investing_cash_flow": -280697, "net_cash_flow": 1941506, "operating_cash_flow": 2243576, "quarter": 3 }, { "change_in_working_capital": -68581, "financing_cash_flow": -195682, "investing_cash_flow": -262701, "net_cash_flow": 1571432, "operating_cash_flow": 1918029, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8126677354132777, "current_ratio": 2.05914076036009, "debt_to_equity_ratio": 0.6458171378284078, "profit_margin": 0.18175871697145096, "quarter": 1, "return_on_assets": 0.14770944491281196, "return_on_equity": 0.2118155748688596 }, { "asset_turnover_ratio": 0.7839671842790978, "current_ratio": 1.828155303927813, "debt_to_equity_ratio": 0.6351648543267293, "profit_margin": 0.17503468396378813, "quarter": 2, "return_on_assets": 0.13722144833827274, "return_on_equity": 0.19730518617145498 }, { "asset_turnover_ratio": 0.75628041885433, "current_ratio": 2.3867496991566237, "debt_to_equity_ratio": 0.6169169462735771, "profit_margin": 0.1793523936063776, "quarter": 3, "return_on_assets": 0.13564070335915793, "return_on_equity": 0.1931242436249026 }, { "asset_turnover_ratio": 0.7295713554589862, "current_ratio": 1.596888211017868, "debt_to_equity_ratio": 0.6067860318336108, "profit_margin": 0.17190131671440012, "quarter": 4, "return_on_assets": 0.1254142766405094, "return_on_equity": 0.1790575364833907 } ], "income_statement": [ { "depreciation": 484039, "expenses": 6928593, "income_tax": 521867, "marketing_expense": 1044284, "net_income": 2176863, "net_profit": 1654996, "operational_expense": 4063542, "product_revenue": 1970435, "quarter": 1, "rd_expense": 1125991, "revenue": 9105456, "salaries_expense": 2180203, "service_revenue": 7135021 }, { "depreciation": 410228, "expenses": 6935175, "income_tax": 531002, "marketing_expense": 724331, "net_income": 2115117, "net_profit": 1584115, "operational_expense": 4449112, "product_revenue": 3539574, "quarter": 2, "rd_expense": 1353200, "revenue": 9050292, "salaries_expense": 3342191, "service_revenue": 5510718 }, { "depreciation": 630218, "expenses": 6941765, "income_tax": 440341, "marketing_expense": 1226456, "net_income": 2053699, "net_profit": 1613358, "operational_expense": 4516874, "product_revenue": 2723343, "quarter": 3, "rd_expense": 1350542, "revenue": 8995464, "salaries_expense": 2272040, "service_revenue": 6272121 }, { "depreciation": 381065, "expenses": 6948360, "income_tax": 455643, "marketing_expense": 932431, "net_income": 1992607, "net_profit": 1536964, "operational_expense": 4093748, "product_revenue": 2906473, "quarter": 4, "rd_expense": 940595, "revenue": 8940967, "salaries_expense": 3240255, "service_revenue": 6034494 } ], "market_conditions": { "gdp_growth": [ -0.010396887366315265, -0.016062585108408106, -0.025628948151717727, -0.023351028330666993 ], "inflation_rate": [ 0.03396958817247258, 0.02756674305361933, 0.029756427480961738, 0.034110872884845475 ], "interest_rate": [ 0.043924584559567104, 0.04971516872169396, 0.05091970776121025, 0.0505502527237123 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 87088, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 16851041, "net_revenue": 13690194, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 69142 }, { "average_project_size": 124228, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 15983593, "net_revenue": 13312505, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 67235 }, { "average_project_size": 157001, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 15757217, "net_revenue": 12945235, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 65380 }, { "average_project_size": 194080, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 15407091, "net_revenue": 12588098, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 63576 } ], "balance_sheet": [ { "assets": 18011231, "current_assets": 8866078, "current_liabilities": 5300467, "equity": 11133059, "fixed_assets": 9145153, "liabilities": 10125353, "long_term_liabilities": 4824886, "quarter": 1 }, { "assets": 18333461, "current_assets": 6751897, "current_liabilities": 5702537, "equity": 11227121, "fixed_assets": 11581564, "liabilities": 10355956, "long_term_liabilities": 4653419, "quarter": 2 }, { "assets": 18661456, "current_assets": 7267158, "current_liabilities": 5918719, "equity": 10878758, "fixed_assets": 11394298, "liabilities": 10591812, "long_term_liabilities": 4673093, "quarter": 3 }, { "assets": 18995319, "current_assets": 6303429, "current_liabilities": 4929502, "equity": 10759596, "fixed_assets": 12691890, "liabilities": 10833038, "long_term_liabilities": 5903536, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25732, "financing_cash_flow": 4051, "investing_cash_flow": -423276, "net_cash_flow": 3584080, "operating_cash_flow": 4053607, "quarter": 1 }, { "change_in_working_capital": 75809, "financing_cash_flow": 31409, "investing_cash_flow": -259562, "net_cash_flow": 3375748, "operating_cash_flow": 4063906, "quarter": 2 }, { "change_in_working_capital": -86986, "financing_cash_flow": 76533, "investing_cash_flow": -189668, "net_cash_flow": 3595006, "operating_cash_flow": 3685602, "quarter": 3 }, { "change_in_working_capital": -93572, "financing_cash_flow": 162636, "investing_cash_flow": -330808, "net_cash_flow": 3047559, "operating_cash_flow": 3376485, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7600920781039342, "current_ratio": 1.6726975189167295, "debt_to_equity_ratio": 0.9094852546815749, "profit_margin": 0.23719028378998866, "quarter": 1, "return_on_assets": 0.18028645571199436, "return_on_equity": 0.2916701510339611 }, { "asset_turnover_ratio": 0.7261315798473622, "current_ratio": 1.1840163421999716, "debt_to_equity_ratio": 0.922405307647437, "profit_margin": 0.24410251864694135, "quarter": 2, "return_on_assets": 0.1772505475098237, "return_on_equity": 0.2894433933686116 }, { "asset_turnover_ratio": 0.6936883702965084, "current_ratio": 1.2278261563017268, "debt_to_equity_ratio": 0.9736232757452643, "profit_margin": 0.21699984588924032, "quarter": 3, "return_on_assets": 0.15053026944950063, "return_on_equity": 0.2582201019638455 }, { "asset_turnover_ratio": 0.6626947407411268, "current_ratio": 1.2787151724454113, "debt_to_equity_ratio": 1.0068257209657314, "profit_margin": 0.2063310120401033, "quarter": 4, "return_on_assets": 0.13673447653077056, "return_on_equity": 0.24139521595420496 } ], "income_statement": [ { "depreciation": 806426, "expenses": 9353109, "income_tax": 1089904, "marketing_expense": 1600734, "net_income": 4337085, "net_profit": 3247181, "operational_expense": 5035187, "product_revenue": 4396050, "quarter": 1, "rd_expense": 1471205, "revenue": 13690194, "salaries_expense": 4529252, "service_revenue": 9294144 }, { "depreciation": 814290, "expenses": 9206441, "income_tax": 856448, "marketing_expense": 1614726, "net_income": 4106064, "net_profit": 3249616, "operational_expense": 6155023, "product_revenue": 5231275, "quarter": 2, "rd_expense": 1720290, "revenue": 13312505, "salaries_expense": 3080895, "service_revenue": 8081230 }, { "depreciation": 876488, "expenses": 9062073, "income_tax": 1074048, "marketing_expense": 1555019, "net_income": 3883162, "net_profit": 2809114, "operational_expense": 5838861, "product_revenue": 4044166, "quarter": 3, "rd_expense": 1451325, "revenue": 12945235, "salaries_expense": 3087942, "service_revenue": 8901069 }, { "depreciation": 779170, "expenses": 8919969, "income_tax": 1070814, "marketing_expense": 1602249, "net_income": 3668129, "net_profit": 2597315, "operational_expense": 6148314, "product_revenue": 3786335, "quarter": 4, "rd_expense": 1540188, "revenue": 12588098, "salaries_expense": 4221248, "service_revenue": 8801763 } ], "market_conditions": { "gdp_growth": [ 0.002021853250368341, 0.0014096394046641224, -0.010409517443409951, -0.0084591736848664 ], "inflation_rate": [ 0.023615201607350894, 0.029036916503247752, 0.028742789118536914, 0.030564834410338738 ], "interest_rate": [ 0.04626891382050853, 0.04878417985091336, 0.04718431737888766, 0.04910066875984851 ], "year": 2007 }, "random_event": { "description": "Gillespie Inc New Ad Campaign Launch in 2007", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 158460, "billable_hours_per_employee": 158, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 15241910, "net_revenue": 13614114, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 68758 }, { "average_project_size": 159091, "billable_hours_per_employee": 94, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 14748371, "net_revenue": 13329431, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 67320 }, { "average_project_size": 87024, "billable_hours_per_employee": 138, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 16391225, "net_revenue": 13050702, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 65913 }, { "average_project_size": 170673, "billable_hours_per_employee": 144, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 15147109, "net_revenue": 12777802, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 64534 } ], "balance_sheet": [ { "assets": 13660080, "current_assets": 4357128, "current_liabilities": 3482864, "equity": 8584753, "fixed_assets": 9302952, "liabilities": 8064753, "long_term_liabilities": 4581889, "quarter": 1 }, { "assets": 13976510, "current_assets": 6700378, "current_liabilities": 3511565, "equity": 8619509, "fixed_assets": 7276132, "liabilities": 8130671, "long_term_liabilities": 4619106, "quarter": 2 }, { "assets": 14300270, "current_assets": 6555768, "current_liabilities": 4030513, "equity": 8804518, "fixed_assets": 7744502, "liabilities": 8197129, "long_term_liabilities": 4166616, "quarter": 3 }, { "assets": 14631530, "current_assets": 5560315, "current_liabilities": 3547206, "equity": 9221862, "fixed_assets": 9071215, "liabilities": 8264130, "long_term_liabilities": 4716924, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3982, "financing_cash_flow": -194979, "investing_cash_flow": -144837, "net_cash_flow": 3428888, "operating_cash_flow": 3680059, "quarter": 1 }, { "change_in_working_capital": 29388, "financing_cash_flow": -79346, "investing_cash_flow": -224987, "net_cash_flow": 3535407, "operating_cash_flow": 3574597, "quarter": 2 }, { "change_in_working_capital": -55403, "financing_cash_flow": -160662, "investing_cash_flow": -175557, "net_cash_flow": 2671846, "operating_cash_flow": 3317207, "quarter": 3 }, { "change_in_working_capital": -84107, "financing_cash_flow": -53163, "investing_cash_flow": -328308, "net_cash_flow": 3732554, "operating_cash_flow": 3679687, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9966350123864575, "current_ratio": 1.2510187018499717, "debt_to_equity_ratio": 0.9394274943029811, "profit_margin": 0.21958285350041876, "quarter": 1, "return_on_assets": 0.2188439599182435, "return_on_equity": 0.3482250450304161 }, { "asset_turnover_ratio": 0.9537023906540331, "current_ratio": 1.9080888435782906, "debt_to_equity_ratio": 0.9432870248177709, "profit_margin": 0.20808615161442376, "quarter": 2, "return_on_assets": 0.1984522602566735, "return_on_equity": 0.321789791042622 }, { "asset_turnover_ratio": 0.9126192722235315, "current_ratio": 1.626534389046754, "debt_to_equity_ratio": 0.9310139407972134, "profit_margin": 0.2069909342807766, "quarter": 3, "return_on_assets": 0.1889039158001912, "return_on_equity": 0.30681713638384295 }, { "asset_turnover_ratio": 0.8733059358795696, "current_ratio": 1.5675196196668588, "debt_to_equity_ratio": 0.8961454855863166, "profit_margin": 0.22339225478685615, "quarter": 4, "return_on_assets": 0.19508978213488268, "return_on_equity": 0.30953206630071023 } ], "income_statement": [ { "depreciation": 690633, "expenses": 9800597, "income_tax": 824091, "marketing_expense": 997189, "net_income": 3813517, "net_profit": 2989426, "operational_expense": 6156503, "product_revenue": 2909611, "quarter": 1, "rd_expense": 1795912, "revenue": 13614114, "salaries_expense": 4096332, "service_revenue": 10704503 }, { "depreciation": 800927, "expenses": 9531003, "income_tax": 1024758, "marketing_expense": 1316568, "net_income": 3798428, "net_profit": 2773670, "operational_expense": 5805853, "product_revenue": 3244747, "quarter": 2, "rd_expense": 1072545, "revenue": 13329431, "salaries_expense": 3484114, "service_revenue": 10084684 }, { "depreciation": 615830, "expenses": 9268825, "income_tax": 1080500, "marketing_expense": 1458108, "net_income": 3781877, "net_profit": 2701377, "operational_expense": 6246277, "product_revenue": 4461568, "quarter": 3, "rd_expense": 1345862, "revenue": 13050702, "salaries_expense": 4204635, "service_revenue": 8589134 }, { "depreciation": 825225, "expenses": 9013859, "income_tax": 909481, "marketing_expense": 1476424, "net_income": 3763943, "net_profit": 2854462, "operational_expense": 4892426, "product_revenue": 4193932, "quarter": 4, "rd_expense": 1069648, "revenue": 12777802, "salaries_expense": 4039588, "service_revenue": 8583870 } ], "market_conditions": { "gdp_growth": [ 0.008141852035845512, 0.00976623951929183, 0.012248630059826678, 0.016610627115373484 ], "inflation_rate": [ 0.04080079224899471, 0.03659149790264884, 0.040424232930301784, 0.03516218676386415 ], "interest_rate": [ 0.048988665744683704, 0.043833487500582705, 0.048253410512981494, 0.0532685616320962 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 53402, "billable_hours_per_employee": 103, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 22607640, "net_revenue": 18133735, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 91585 }, { "average_project_size": 121148, "billable_hours_per_employee": 141, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 21065043, "net_revenue": 17932583, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 90569 }, { "average_project_size": 196231, "billable_hours_per_employee": 118, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 19532634, "net_revenue": 17733663, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 89564 }, { "average_project_size": 171863, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 21326676, "net_revenue": 17536950, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 88570 } ], "balance_sheet": [ { "assets": 25382910, "current_assets": 11820982, "current_liabilities": 7921813, "equity": 14996346, "fixed_assets": 13561928, "liabilities": 13834396, "long_term_liabilities": 5912583, "quarter": 1 }, { "assets": 26136073, "current_assets": 12891750, "current_liabilities": 6414737, "equity": 15811229, "fixed_assets": 13244323, "liabilities": 14204610, "long_term_liabilities": 7789873, "quarter": 2 }, { "assets": 26911583, "current_assets": 12837962, "current_liabilities": 8180631, "equity": 16148561, "fixed_assets": 14073621, "liabilities": 14584731, "long_term_liabilities": 6404100, "quarter": 3 }, { "assets": 27710105, "current_assets": 9505939, "current_liabilities": 6312848, "equity": 16258539, "fixed_assets": 18204166, "liabilities": 14975024, "long_term_liabilities": 8662176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59983, "financing_cash_flow": 127202, "investing_cash_flow": -105656, "net_cash_flow": 4169616, "operating_cash_flow": 4473830, "quarter": 1 }, { "change_in_working_capital": 64566, "financing_cash_flow": 79537, "investing_cash_flow": -280973, "net_cash_flow": 4053360, "operating_cash_flow": 4616743, "quarter": 2 }, { "change_in_working_capital": 7528, "financing_cash_flow": 36751, "investing_cash_flow": -234704, "net_cash_flow": 4874499, "operating_cash_flow": 5015608, "quarter": 3 }, { "change_in_working_capital": 4867, "financing_cash_flow": -49780, "investing_cash_flow": -475621, "net_cash_flow": 3997313, "operating_cash_flow": 4507093, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7144072527539198, "current_ratio": 1.4922066451202523, "debt_to_equity_ratio": 0.9225177920007981, "profit_margin": 0.19013358251899015, "quarter": 1, "return_on_assets": 0.1358328103436525, "return_on_equity": 0.2299114731015142 }, { "asset_turnover_ratio": 0.6861238488276338, "current_ratio": 2.009708270190968, "debt_to_equity_ratio": 0.8983874688046072, "profit_margin": 0.21635288123300475, "quarter": 2, "return_on_assets": 0.14844487157653716, "return_on_equity": 0.24538041919448514 }, { "asset_turnover_ratio": 0.6589602328484355, "current_ratio": 1.569311951608623, "debt_to_equity_ratio": 0.9031597923802622, "profit_margin": 0.2155058997117516, "quarter": 3, "return_on_assets": 0.14200981785426744, "return_on_equity": 0.23665941504013888 }, { "asset_turnover_ratio": 0.6328720154615076, "current_ratio": 1.5058083134585214, "debt_to_equity_ratio": 0.9210559448176739, "profit_margin": 0.20091623685988727, "quarter": 4, "return_on_assets": 0.1271542637604585, "return_on_equity": 0.21671430624855037 } ], "income_statement": [ { "depreciation": 1025998, "expenses": 13281204, "income_tax": 1404699, "marketing_expense": 1409944, "net_income": 4852531, "net_profit": 3447832, "operational_expense": 8768222, "product_revenue": 5691323, "quarter": 1, "rd_expense": 1429009, "revenue": 18133735, "salaries_expense": 6271175, "service_revenue": 12442412 }, { "depreciation": 736977, "expenses": 13062580, "income_tax": 990237, "marketing_expense": 2067845, "net_income": 4870003, "net_profit": 3879766, "operational_expense": 7791009, "product_revenue": 5627475, "quarter": 2, "rd_expense": 2032106, "revenue": 17932583, "salaries_expense": 5860198, "service_revenue": 12305108 }, { "depreciation": 1193899, "expenses": 12847555, "income_tax": 1064399, "marketing_expense": 2205659, "net_income": 4886108, "net_profit": 3821709, "operational_expense": 7774237, "product_revenue": 5856016, "quarter": 3, "rd_expense": 1773946, "revenue": 17733663, "salaries_expense": 6355299, "service_revenue": 11877647 }, { "depreciation": 983635, "expenses": 12636070, "income_tax": 1377422, "marketing_expense": 1898163, "net_income": 4900880, "net_profit": 3523458, "operational_expense": 6631340, "product_revenue": 6773440, "quarter": 4, "rd_expense": 2297618, "revenue": 17536950, "salaries_expense": 5288076, "service_revenue": 10763510 } ], "market_conditions": { "gdp_growth": [ -0.024336475565299606, -0.014520615918025013, -0.009092971747427693, -0.015930857715749647 ], "inflation_rate": [ 0.0335435072741229, 0.032853139510784495, 0.031028679925067876, 0.027891776691902966 ], "interest_rate": [ 0.042981640369009456, 0.04588883795009766, 0.043434337625702674, 0.037724132425412976 ], "year": 2009 }, "random_event": { "description": "Gillespie Inc Introduction of New Service in 2009", "impact": 0, "type": "Introduction of New Service" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 83533, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 14154542, "net_revenue": 11136448, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 56245 }, { "average_project_size": 194010, "billable_hours_per_employee": 100, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 13367108, "net_revenue": 11204517, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 56588 }, { "average_project_size": 54847, "billable_hours_per_employee": 134, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 13624572, "net_revenue": 11273003, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 56934 }, { "average_project_size": 110057, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 14601742, "net_revenue": 11341907, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 57282 } ], "balance_sheet": [ { "assets": 12788602, "current_assets": 5261766, "current_liabilities": 3386667, "equity": 10038918, "fixed_assets": 7526836, "liabilities": 6105010, "long_term_liabilities": 2718343, "quarter": 1 }, { "assets": 13041830, "current_assets": 4382103, "current_liabilities": 3493615, "equity": 10145800, "fixed_assets": 8659727, "liabilities": 6191724, "long_term_liabilities": 2698109, "quarter": 2 }, { "assets": 13300073, "current_assets": 4520638, "current_liabilities": 2690239, "equity": 10512381, "fixed_assets": 8779435, "liabilities": 6279671, "long_term_liabilities": 3589432, "quarter": 3 }, { "assets": 13563429, "current_assets": 5641308, "current_liabilities": 3736682, "equity": 10454296, "fixed_assets": 7922121, "liabilities": 6368867, "long_term_liabilities": 2632185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13625, "financing_cash_flow": -73492, "investing_cash_flow": -161521, "net_cash_flow": 3758285, "operating_cash_flow": 3952003, "quarter": 1 }, { "change_in_working_capital": 80636, "financing_cash_flow": -25385, "investing_cash_flow": -381520, "net_cash_flow": 3180398, "operating_cash_flow": 3863674, "quarter": 2 }, { "change_in_working_capital": -87838, "financing_cash_flow": 77648, "investing_cash_flow": -459774, "net_cash_flow": 3968217, "operating_cash_flow": 4165120, "quarter": 3 }, { "change_in_working_capital": 44504, "financing_cash_flow": -2857, "investing_cash_flow": -380117, "net_cash_flow": 3631945, "operating_cash_flow": 3695965, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8708104294746213, "current_ratio": 1.5536709100717607, "debt_to_equity_ratio": 0.6081342630749649, "profit_margin": 0.30129229714896527, "quarter": 1, "return_on_assets": 0.26236847467768565, "return_on_equity": 0.33423183653855926 }, { "asset_turnover_ratio": 0.8591215343245542, "current_ratio": 1.2543176623640555, "debt_to_equity_ratio": 0.6102745963847109, "profit_margin": 0.29413976523932267, "quarter": 2, "return_on_assets": 0.25270180641827106, "return_on_equity": 0.3248333300479016 }, { "asset_turnover_ratio": 0.8475895583430256, "current_ratio": 1.6803852743194936, "debt_to_equity_ratio": 0.5973595325359687, "profit_margin": 0.30976475389920505, "quarter": 3, "return_on_assets": 0.26255337094766323, "return_on_equity": 0.33217774355781055 }, { "asset_turnover_ratio": 0.8362123619329596, "current_ratio": 1.5097104864690118, "debt_to_equity_ratio": 0.6092105102055653, "profit_margin": 0.2874061654711152, "quarter": 4, "return_on_assets": 0.24033258846269626, "return_on_equity": 0.3118080834902704 } ], "income_statement": [ { "depreciation": 596677, "expenses": 6801253, "income_tax": 979869, "marketing_expense": 1211696, "net_income": 4335195, "net_profit": 3355326, "operational_expense": 3916430, "product_revenue": 4272143, "quarter": 1, "rd_expense": 1292643, "revenue": 11136448, "salaries_expense": 2853258, "service_revenue": 6864305 }, { "depreciation": 567980, "expenses": 6822238, "income_tax": 1086585, "marketing_expense": 1193360, "net_income": 4382279, "net_profit": 3295694, "operational_expense": 4751568, "product_revenue": 4438250, "quarter": 2, "rd_expense": 745906, "revenue": 11204517, "salaries_expense": 2566792, "service_revenue": 6766267 }, { "depreciation": 673141, "expenses": 6843289, "income_tax": 937735, "marketing_expense": 1140050, "net_income": 4429714, "net_profit": 3491979, "operational_expense": 4611864, "product_revenue": 3580313, "quarter": 3, "rd_expense": 1346324, "revenue": 11273003, "salaries_expense": 2349145, "service_revenue": 7692690 }, { "depreciation": 436231, "expenses": 6864404, "income_tax": 1217769, "marketing_expense": 859245, "net_income": 4477503, "net_profit": 3259734, "operational_expense": 4010871, "product_revenue": 2469720, "quarter": 4, "rd_expense": 1299434, "revenue": 11341907, "salaries_expense": 2481138, "service_revenue": 8872187 } ], "market_conditions": { "gdp_growth": [ -0.002160319398045495, -0.006143482427942864, 0.006684984509323106, -0.0042835261837530425 ], "inflation_rate": [ 0.024236798861572158, 0.029688527634579673, 0.025720694730422648, 0.02624443842889322 ], "interest_rate": [ 0.054481605639544406, 0.058938854799137255, 0.061968131863354474, 0.05254090978730105 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 102796, "billable_hours_per_employee": 127, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 21183931, "net_revenue": 18993181, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 95925 }, { "average_project_size": 105677, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 22445143, "net_revenue": 19255923, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 97252 }, { "average_project_size": 195632, "billable_hours_per_employee": 127, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 25270309, "net_revenue": 19522301, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 98597 }, { "average_project_size": 120930, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 21842777, "net_revenue": 19792363, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 99961 } ], "balance_sheet": [ { "assets": 24047863, "current_assets": 10800693, "current_liabilities": 6010236, "equity": 13818031, "fixed_assets": 13247170, "liabilities": 13762786, "long_term_liabilities": 7752550, "quarter": 1 }, { "assets": 24850016, "current_assets": 11933406, "current_liabilities": 6495319, "equity": 14455236, "fixed_assets": 12916610, "liabilities": 14115310, "long_term_liabilities": 7619991, "quarter": 2 }, { "assets": 25678926, "current_assets": 10281921, "current_liabilities": 8428823, "equity": 15263713, "fixed_assets": 15397005, "liabilities": 14476865, "long_term_liabilities": 6048042, "quarter": 3 }, { "assets": 26535485, "current_assets": 9894769, "current_liabilities": 6221329, "equity": 15478896, "fixed_assets": 16640716, "liabilities": 14847680, "long_term_liabilities": 8626351, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32622, "financing_cash_flow": 114495, "investing_cash_flow": -418791, "net_cash_flow": 4779626, "operating_cash_flow": 4939022, "quarter": 1 }, { "change_in_working_capital": -51682, "financing_cash_flow": 47025, "investing_cash_flow": -129105, "net_cash_flow": 4298392, "operating_cash_flow": 4833508, "quarter": 2 }, { "change_in_working_capital": 35610, "financing_cash_flow": 71075, "investing_cash_flow": -157381, "net_cash_flow": 5083255, "operating_cash_flow": 5171800, "quarter": 3 }, { "change_in_working_capital": 36122, "financing_cash_flow": 164509, "investing_cash_flow": -434231, "net_cash_flow": 5196865, "operating_cash_flow": 5173018, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7898074352802159, "current_ratio": 1.797049733155237, "debt_to_equity_ratio": 0.9960019629424771, "profit_margin": 0.18601170599069214, "quarter": 1, "return_on_assets": 0.14691342844060615, "return_on_equity": 0.2556770932124845 }, { "asset_turnover_ratio": 0.7748857385041523, "current_ratio": 1.8372317048631484, "debt_to_equity_ratio": 0.976484230350857, "profit_margin": 0.19321483576767523, "quarter": 2, "return_on_assets": 0.14971942070379352, "return_on_equity": 0.2573828611307349 }, { "asset_turnover_ratio": 0.7602460087310505, "current_ratio": 1.219852522706907, "debt_to_equity_ratio": 0.9484497644839103, "profit_margin": 0.20805190945473076, "quarter": 3, "return_on_assets": 0.158170633771833, "return_on_equity": 0.26609855675352384 }, { "asset_turnover_ratio": 0.7458828432945545, "current_ratio": 1.5904590482194398, "debt_to_equity_ratio": 0.959220864330376, "profit_margin": 0.19154312196072798, "quarter": 4, "return_on_assets": 0.1428687284215834, "return_on_equity": 0.24491998654167585 } ], "income_statement": [ { "depreciation": 1406068, "expenses": 14182249, "income_tax": 1277978, "marketing_expense": 2704054, "net_income": 4810932, "net_profit": 3532954, "operational_expense": 7839232, "product_revenue": 5294176, "quarter": 1, "rd_expense": 2548662, "revenue": 18993181, "salaries_expense": 5186092, "service_revenue": 13699005 }, { "depreciation": 1112978, "expenses": 14282706, "income_tax": 1252687, "marketing_expense": 2551709, "net_income": 4973217, "net_profit": 3720530, "operational_expense": 7512470, "product_revenue": 4408749, "quarter": 2, "rd_expense": 2712317, "revenue": 19255923, "salaries_expense": 6304870, "service_revenue": 14847174 }, { "depreciation": 1110148, "expenses": 14383875, "income_tax": 1076774, "marketing_expense": 2227404, "net_income": 5138426, "net_profit": 4061652, "operational_expense": 7657128, "product_revenue": 6163374, "quarter": 3, "rd_expense": 2144707, "revenue": 19522301, "salaries_expense": 4587173, "service_revenue": 13358927 }, { "depreciation": 1381927, "expenses": 14485761, "income_tax": 1515511, "marketing_expense": 1558228, "net_income": 5306602, "net_profit": 3791091, "operational_expense": 9770664, "product_revenue": 4465265, "quarter": 4, "rd_expense": 1649951, "revenue": 19792363, "salaries_expense": 5956392, "service_revenue": 15327098 } ], "market_conditions": { "gdp_growth": [ -0.001839874489213785, -0.0017176100905081735, 0.002515297421871638, 0.007266501948630844 ], "inflation_rate": [ 0.03049185391432342, 0.034206715108079676, 0.032538943813177235, 0.030804664587161218 ], "interest_rate": [ 0.03844271906088826, 0.039710092725823966, 0.038509309268081666, 0.04193628356940464 ], "year": 2011 }, "random_event": { "description": "Gillespie Inc Introduction of New Service in 2011", "impact": -0.1, "type": "Introduction of New Service" }, "year": 2011 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2008, "industry": "Advertising", "location": "Barretttown", "name": "Quinn, Melton and Cobb", "num_employees": 737, "region": "Latin America", "revenue_size": "Medium", "website": "www.quinn,meltonandcobb.com" }

[ { "advertising_kpis": [ { "average_project_size": 145895, "billable_hours_per_employee": 159, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 14092863, "net_revenue": 11935167, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 16194 }, { "average_project_size": 90316, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 15654125, "net_revenue": 12065178, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 16371 }, { "average_project_size": 72497, "billable_hours_per_employee": 157, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 13683926, "net_revenue": 12196605, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 16549 }, { "average_project_size": 128683, "billable_hours_per_employee": 109, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 14960331, "net_revenue": 12329464, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 16729 } ], "balance_sheet": [ { "assets": 12753711, "current_assets": 3976916, "current_liabilities": 3999531, "equity": 7535383, "fixed_assets": 8776795, "liabilities": 7385302, "long_term_liabilities": 3385771, "quarter": 1 }, { "assets": 13057185, "current_assets": 4080343, "current_liabilities": 3857667, "equity": 7827652, "fixed_assets": 8976842, "liabilities": 7496275, "long_term_liabilities": 3638608, "quarter": 2 }, { "assets": 13367879, "current_assets": 5966852, "current_liabilities": 4487652, "equity": 8019741, "fixed_assets": 7401027, "liabilities": 7608915, "long_term_liabilities": 3121263, "quarter": 3 }, { "assets": 13685967, "current_assets": 5646133, "current_liabilities": 4006354, "equity": 8311938, "fixed_assets": 8039834, "liabilities": 7723248, "long_term_liabilities": 3716894, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77521, "financing_cash_flow": -125951, "investing_cash_flow": -340099, "net_cash_flow": 2332920, "operating_cash_flow": 2692353, "quarter": 1 }, { "change_in_working_capital": -36163, "financing_cash_flow": -2780, "investing_cash_flow": -209188, "net_cash_flow": 2952028, "operating_cash_flow": 2983241, "quarter": 2 }, { "change_in_working_capital": -69142, "financing_cash_flow": -95647, "investing_cash_flow": -480590, "net_cash_flow": 2607473, "operating_cash_flow": 2959516, "quarter": 3 }, { "change_in_working_capital": -40484, "financing_cash_flow": 172818, "investing_cash_flow": -229078, "net_cash_flow": 2667900, "operating_cash_flow": 3026363, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9358191509906411, "current_ratio": 0.9943455870200781, "debt_to_equity_ratio": 0.9800831623289752, "profit_margin": 0.18156210130951667, "quarter": 1, "return_on_assets": 0.16990929149954864, "return_on_equity": 0.2875731731220563 }, { "asset_turnover_ratio": 0.92402596731225, "current_ratio": 1.0577229709044353, "debt_to_equity_ratio": 0.9576658492227299, "profit_margin": 0.1878747250973007, "quarter": 2, "return_on_assets": 0.1736011245915563, "return_on_equity": 0.28958134572155225 }, { "asset_turnover_ratio": 0.9123814630578269, "current_ratio": 1.3296155762523476, "debt_to_equity_ratio": 0.9487731586344247, "profit_margin": 0.18536117222784537, "quarter": 3, "return_on_assets": 0.1691200975113554, "return_on_equity": 0.2819014978164507 }, { "asset_turnover_ratio": 0.9008836569604471, "current_ratio": 1.4092945855508525, "debt_to_equity_ratio": 0.9291753619913912, "profit_margin": 0.19053699333563892, "quarter": 4, "return_on_assets": 0.17165166334245874, "return_on_equity": 0.2826319204979633 } ], "income_statement": [ { "depreciation": 525379, "expenses": 9137598, "income_tax": 630595, "marketing_expense": 1210362, "net_income": 2797569, "net_profit": 2166974, "operational_expense": 6008796, "product_revenue": 4697981, "quarter": 1, "rd_expense": 950885, "revenue": 11935167, "salaries_expense": 3451845, "service_revenue": 7237186 }, { "depreciation": 716499, "expenses": 9221508, "income_tax": 576928, "marketing_expense": 1503896, "net_income": 2843670, "net_profit": 2266742, "operational_expense": 5814163, "product_revenue": 2475668, "quarter": 2, "rd_expense": 1443573, "revenue": 12065178, "salaries_expense": 3564638, "service_revenue": 9589510 }, { "depreciation": 698739, "expenses": 9306188, "income_tax": 629640, "marketing_expense": 1453902, "net_income": 2890417, "net_profit": 2260777, "operational_expense": 6377976, "product_revenue": 3510552, "quarter": 3, "rd_expense": 1152016, "revenue": 12196605, "salaries_expense": 3979289, "service_revenue": 8686053 }, { "depreciation": 677144, "expenses": 9391647, "income_tax": 588598, "marketing_expense": 1005695, "net_income": 2937817, "net_profit": 2349219, "operational_expense": 4774070, "product_revenue": 2843527, "quarter": 4, "rd_expense": 1444490, "revenue": 12329464, "salaries_expense": 3525069, "service_revenue": 9485937 } ], "market_conditions": { "gdp_growth": [ -0.00890114050660192, -0.009390049821229748, -0.013862255705406917, 0.0009706009900591374 ], "inflation_rate": [ 0.03701903669968439, 0.03311777396747136, 0.03471046771703597, 0.0362356883029631 ], "interest_rate": [ 0.05443263428790933, 0.050013754142961865, 0.05552448774695573, 0.05451581635682892 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 154871, "billable_hours_per_employee": 87, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 15536541, "net_revenue": 13100265, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 17775 }, { "average_project_size": 147421, "billable_hours_per_employee": 137, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 14562585, "net_revenue": 13204099, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 17916 }, { "average_project_size": 100972, "billable_hours_per_employee": 111, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 17141185, "net_revenue": 13308757, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 18058 }, { "average_project_size": 175238, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 16000507, "net_revenue": 13414245, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 18201 } ], "balance_sheet": [ { "assets": 19218007, "current_assets": 8014573, "current_liabilities": 4102806, "equity": 13075972, "fixed_assets": 11203434, "liabilities": 9155504, "long_term_liabilities": 5052698, "quarter": 1 }, { "assets": 19734705, "current_assets": 6092614, "current_liabilities": 4848982, "equity": 13688276, "fixed_assets": 13642091, "liabilities": 9308491, "long_term_liabilities": 4459509, "quarter": 2 }, { "assets": 20265295, "current_assets": 6920857, "current_liabilities": 5103519, "equity": 13897461, "fixed_assets": 13344438, "liabilities": 9464033, "long_term_liabilities": 4360514, "quarter": 3 }, { "assets": 20810150, "current_assets": 8587428, "current_liabilities": 3888600, "equity": 14331836, "fixed_assets": 12222722, "liabilities": 9622175, "long_term_liabilities": 5733575, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60532, "financing_cash_flow": 41351, "investing_cash_flow": -443906, "net_cash_flow": 3349382, "operating_cash_flow": 3507462, "quarter": 1 }, { "change_in_working_capital": -48590, "financing_cash_flow": 53239, "investing_cash_flow": -152355, "net_cash_flow": 3668323, "operating_cash_flow": 3780280, "quarter": 2 }, { "change_in_working_capital": -70166, "financing_cash_flow": 79442, "investing_cash_flow": -344731, "net_cash_flow": 3606073, "operating_cash_flow": 3678350, "quarter": 3 }, { "change_in_working_capital": -43209, "financing_cash_flow": -87608, "investing_cash_flow": -247024, "net_cash_flow": 3857253, "operating_cash_flow": 3981241, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6816661582025649, "current_ratio": 1.953436989221523, "debt_to_equity_ratio": 0.7001776999828387, "profit_margin": 0.23003114822486415, "quarter": 1, "return_on_assets": 0.1568044490773679, "return_on_equity": 0.23045850817055893 }, { "asset_turnover_ratio": 0.6690801306632149, "current_ratio": 1.256472801920073, "debt_to_equity_ratio": 0.6800338479440362, "profit_margin": 0.24704919283019613, "quarter": 2, "return_on_assets": 0.1652957062190694, "return_on_equity": 0.23831065358413286 }, { "asset_turnover_ratio": 0.6567265366726712, "current_ratio": 1.356095078709416, "debt_to_equity_ratio": 0.6809900743740169, "profit_margin": 0.232643739757214, "quarter": 3, "return_on_assets": 0.15278331748933335, "return_on_equity": 0.22278882451981696 }, { "asset_turnover_ratio": 0.6446010720730029, "current_ratio": 2.2083598210152755, "debt_to_equity_ratio": 0.6713846711614618, "profit_margin": 0.23436734605637513, "quarter": 4, "return_on_assets": 0.15107344252684388, "return_on_equity": 0.21936205521748922 } ], "income_statement": [ { "depreciation": 493993, "expenses": 8964362, "income_tax": 1122434, "marketing_expense": 908896, "net_income": 4135903, "net_profit": 3013469, "operational_expense": 5653358, "product_revenue": 3327603, "quarter": 1, "rd_expense": 1706167, "revenue": 13100265, "salaries_expense": 3518456, "service_revenue": 9772662 }, { "depreciation": 518218, "expenses": 8992361, "income_tax": 949676, "marketing_expense": 1079579, "net_income": 4211738, "net_profit": 3262062, "operational_expense": 5956983, "product_revenue": 5101702, "quarter": 2, "rd_expense": 1629864, "revenue": 13204099, "salaries_expense": 3052835, "service_revenue": 8102397 }, { "depreciation": 582151, "expenses": 9020447, "income_tax": 1192111, "marketing_expense": 1409368, "net_income": 4288310, "net_profit": 3096199, "operational_expense": 5794140, "product_revenue": 4863127, "quarter": 3, "rd_expense": 1498794, "revenue": 13308757, "salaries_expense": 3590332, "service_revenue": 8445630 }, { "depreciation": 837380, "expenses": 9048622, "income_tax": 1221762, "marketing_expense": 1808787, "net_income": 4365623, "net_profit": 3143861, "operational_expense": 5157033, "product_revenue": 4253709, "quarter": 4, "rd_expense": 1127786, "revenue": 13414245, "salaries_expense": 3434840, "service_revenue": 9160536 } ], "market_conditions": { "gdp_growth": [ -0.016526599563645578, -0.012239348969370635, -0.012244948703694199, -0.02276041769457568 ], "inflation_rate": [ 0.029304963457836827, 0.03432349713697068, 0.026603747472941947, 0.028397268215326024 ], "interest_rate": [ 0.04488596333190406, 0.05044162599224884, 0.04641648304513505, 0.048531289132802594 ], "year": 2009 }, "random_event": { "description": "Quinn, Melton and Cobb Award Nomination in 2009", "impact": 0.06, "type": "Award Nomination" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 184124, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 20683347, "net_revenue": 16983695, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 23044 }, { "average_project_size": 168122, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 19663738, "net_revenue": 16679498, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 22632 }, { "average_project_size": 132581, "billable_hours_per_employee": 80, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 19070318, "net_revenue": 16380751, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 22226 }, { "average_project_size": 68772, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 20722898, "net_revenue": 16087354, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 21828 } ], "balance_sheet": [ { "assets": 19659737, "current_assets": 8724145, "current_liabilities": 4656071, "equity": 13817757, "fixed_assets": 10935592, "liabilities": 10015243, "long_term_liabilities": 5359172, "quarter": 1 }, { "assets": 20121095, "current_assets": 6990335, "current_liabilities": 5874846, "equity": 14270552, "fixed_assets": 13130760, "liabilities": 10141989, "long_term_liabilities": 4267143, "quarter": 2 }, { "assets": 20593279, "current_assets": 10056115, "current_liabilities": 4359823, "equity": 14323297, "fixed_assets": 10537164, "liabilities": 10270338, "long_term_liabilities": 5910515, "quarter": 3 }, { "assets": 21076545, "current_assets": 8240816, "current_liabilities": 4861639, "equity": 14960583, "fixed_assets": 12835729, "liabilities": 10400312, "long_term_liabilities": 5538673, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -349, "financing_cash_flow": 149794, "investing_cash_flow": -356093, "net_cash_flow": 4472324, "operating_cash_flow": 5105430, "quarter": 1 }, { "change_in_working_capital": 58722, "financing_cash_flow": -171372, "investing_cash_flow": -401093, "net_cash_flow": 4766358, "operating_cash_flow": 5171114, "quarter": 2 }, { "change_in_working_capital": -28116, "financing_cash_flow": 95921, "investing_cash_flow": -195917, "net_cash_flow": 4450787, "operating_cash_flow": 4641537, "quarter": 3 }, { "change_in_working_capital": -13569, "financing_cash_flow": -182603, "investing_cash_flow": -324523, "net_cash_flow": 4733843, "operating_cash_flow": 5106303, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8638821058491271, "current_ratio": 1.8737139102904574, "debt_to_equity_ratio": 0.7248096054953058, "profit_margin": 0.2457217348757146, "quarter": 1, "return_on_assets": 0.21227460977733323, "return_on_equity": 0.3020217391288615 }, { "asset_turnover_ratio": 0.8289557799910989, "current_ratio": 1.1898754452457136, "debt_to_equity_ratio": 0.7106935316867911, "profit_margin": 0.2572886785921255, "quarter": 2, "return_on_assets": 0.21328093724521455, "return_on_equity": 0.30072039259588557 }, { "asset_turnover_ratio": 0.7954416098572743, "current_ratio": 2.3065420316375227, "debt_to_equity_ratio": 0.7170372854797328, "profit_margin": 0.2442107813005643, "quarter": 3, "return_on_assets": 0.1942554170222236, "return_on_equity": 0.2792901662236006 }, { "asset_turnover_ratio": 0.7632823121626433, "current_ratio": 1.695069502281021, "debt_to_equity_ratio": 0.6951809297806109, "profit_margin": 0.26631787924850786, "quarter": 4, "return_on_assets": 0.20327572664305274, "return_on_equity": 0.2863758718493791 } ], "income_statement": [ { "depreciation": 932167, "expenses": 11154131, "income_tax": 1656301, "marketing_expense": 1539223, "net_income": 5829564, "net_profit": 4173263, "operational_expense": 5858455, "product_revenue": 4369720, "quarter": 1, "rd_expense": 1422034, "revenue": 16983695, "salaries_expense": 3485694, "service_revenue": 12613975 }, { "depreciation": 879668, "expenses": 10914683, "income_tax": 1473369, "marketing_expense": 2158421, "net_income": 5764815, "net_profit": 4291446, "operational_expense": 6608247, "product_revenue": 3840474, "quarter": 2, "rd_expense": 1159799, "revenue": 16679498, "salaries_expense": 3383926, "service_revenue": 12839024 }, { "depreciation": 641181, "expenses": 10680376, "income_tax": 1700019, "marketing_expense": 2029955, "net_income": 5700375, "net_profit": 4000356, "operational_expense": 6059369, "product_revenue": 5247615, "quarter": 3, "rd_expense": 1183264, "revenue": 16380751, "salaries_expense": 4506630, "service_revenue": 11133136 }, { "depreciation": 821953, "expenses": 10451099, "income_tax": 1351905, "marketing_expense": 1742841, "net_income": 5636255, "net_profit": 4284350, "operational_expense": 7067731, "product_revenue": 6213900, "quarter": 4, "rd_expense": 1743411, "revenue": 16087354, "salaries_expense": 4607479, "service_revenue": 9873454 } ], "market_conditions": { "gdp_growth": [ 0.008839477210731408, 0.001657246818128415, 0.01579379621228156, -0.0009971756649882497 ], "inflation_rate": [ 0.03874375481148601, 0.0428078266880814, 0.039796063473779376, 0.0361060806338201 ], "interest_rate": [ 0.04759631179583163, 0.043527907898395425, 0.044796700250402256, 0.048809340894673606 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 165132, "billable_hours_per_employee": 84, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 6773258, "net_revenue": 5521285, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 7492 }, { "average_project_size": 185772, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 6786341, "net_revenue": 5576603, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7567 }, { "average_project_size": 50864, "billable_hours_per_employee": 158, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 6584228, "net_revenue": 5632477, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7642 }, { "average_project_size": 126546, "billable_hours_per_employee": 119, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 6847093, "net_revenue": 5688909, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 7719 } ], "balance_sheet": [ { "assets": 7153079, "current_assets": 2406396, "current_liabilities": 1965272, "equity": 4893832, "fixed_assets": 4746683, "liabilities": 3317579, "long_term_liabilities": 1352307, "quarter": 1 }, { "assets": 7322723, "current_assets": 3282995, "current_liabilities": 1829060, "equity": 5090546, "fixed_assets": 4039728, "liabilities": 3404879, "long_term_liabilities": 1575819, "quarter": 2 }, { "assets": 7496390, "current_assets": 3011420, "current_liabilities": 1761763, "equity": 5197108, "fixed_assets": 4484970, "liabilities": 3494476, "long_term_liabilities": 1732713, "quarter": 3 }, { "assets": 7674176, "current_assets": 2736105, "current_liabilities": 1927708, "equity": 5158363, "fixed_assets": 4938071, "liabilities": 3586430, "long_term_liabilities": 1658722, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74900, "financing_cash_flow": 16014, "investing_cash_flow": -401546, "net_cash_flow": 1029442, "operating_cash_flow": 1334257, "quarter": 1 }, { "change_in_working_capital": 32963, "financing_cash_flow": 86386, "investing_cash_flow": -359301, "net_cash_flow": 1107203, "operating_cash_flow": 1513566, "quarter": 2 }, { "change_in_working_capital": 43911, "financing_cash_flow": -149417, "investing_cash_flow": -219940, "net_cash_flow": 1204963, "operating_cash_flow": 1596578, "quarter": 3 }, { "change_in_working_capital": 44140, "financing_cash_flow": 21987, "investing_cash_flow": -264052, "net_cash_flow": 1100963, "operating_cash_flow": 1373363, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7718753001329917, "current_ratio": 1.2244595150187862, "debt_to_equity_ratio": 0.6779102756285872, "profit_margin": 0.19168218992499028, "quarter": 1, "return_on_assets": 0.147954747878501, "return_on_equity": 0.2162583431552207 }, { "asset_turnover_ratio": 0.7615477193388307, "current_ratio": 1.7949083135599706, "debt_to_equity_ratio": 0.6688632221376646, "profit_margin": 0.21028966917673717, "quarter": 2, "return_on_assets": 0.1601456179620614, "return_on_equity": 0.23036860878970547 }, { "asset_turnover_ratio": 0.751358587266671, "current_ratio": 1.709321855436855, "debt_to_equity_ratio": 0.6723885668721912, "profit_margin": 0.21219687182033767, "quarter": 3, "return_on_assets": 0.1594359418333358, "return_on_equity": 0.22997290031302023 }, { "asset_turnover_ratio": 0.7413055160580106, "current_ratio": 1.4193565623009294, "debt_to_equity_ratio": 0.6952651451633008, "profit_margin": 0.1881937292370119, "quarter": 4, "return_on_assets": 0.1395090495709246, "return_on_equity": 0.20754975948765142 } ], "income_statement": [ { "depreciation": 275925, "expenses": 4013788, "income_tax": 449165, "marketing_expense": 455085, "net_income": 1507497, "net_profit": 1058332, "operational_expense": 2009857, "product_revenue": 1851426, "quarter": 1, "rd_expense": 772399, "revenue": 5521285, "salaries_expense": 1837044, "service_revenue": 3669859 }, { "depreciation": 340864, "expenses": 4063473, "income_tax": 340428, "marketing_expense": 677302, "net_income": 1513130, "net_profit": 1172702, "operational_expense": 2385573, "product_revenue": 1219946, "quarter": 2, "rd_expense": 407185, "revenue": 5576603, "salaries_expense": 1661920, "service_revenue": 4356657 }, { "depreciation": 401384, "expenses": 4113774, "income_tax": 323509, "marketing_expense": 673256, "net_income": 1518703, "net_profit": 1195194, "operational_expense": 2566711, "product_revenue": 2222284, "quarter": 3, "rd_expense": 566269, "revenue": 5632477, "salaries_expense": 1634007, "service_revenue": 3410193 }, { "depreciation": 302746, "expenses": 4164697, "income_tax": 453595, "marketing_expense": 737696, "net_income": 1524212, "net_profit": 1070617, "operational_expense": 2836778, "product_revenue": 1742790, "quarter": 4, "rd_expense": 559413, "revenue": 5688909, "salaries_expense": 1627627, "service_revenue": 3946119 } ], "market_conditions": { "gdp_growth": [ -0.002100640880726718, -0.0025650432177739303, -0.009479462608436956, -0.010168769165622628 ], "inflation_rate": [ 0.03707911006034705, 0.0418849635911867, 0.04053790449738229, 0.0359280943581818 ], "interest_rate": [ 0.04665865290152097, 0.04407836326187137, 0.04366500681571371, 0.04275267475324267 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 74019, "billable_hours_per_employee": 142, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 9930555, "net_revenue": 8310160, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 11276 }, { "average_project_size": 74721, "billable_hours_per_employee": 104, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 9627701, "net_revenue": 8336357, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 11311 }, { "average_project_size": 56599, "billable_hours_per_employee": 151, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 9611130, "net_revenue": 8362637, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 11347 }, { "average_project_size": 190130, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 10373159, "net_revenue": 8389000, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 11383 } ], "balance_sheet": [ { "assets": 11957766, "current_assets": 5133342, "current_liabilities": 3647055, "equity": 7866595, "fixed_assets": 6824424, "liabilities": 6402933, "long_term_liabilities": 2755878, "quarter": 1 }, { "assets": 12246451, "current_assets": 4502909, "current_liabilities": 3819400, "equity": 8187447, "fixed_assets": 7743542, "liabilities": 6452847, "long_term_liabilities": 2633447, "quarter": 2 }, { "assets": 12542105, "current_assets": 4652049, "current_liabilities": 2962028, "equity": 8346641, "fixed_assets": 7890056, "liabilities": 6503150, "long_term_liabilities": 3541122, "quarter": 3 }, { "assets": 12844896, "current_assets": 5261925, "current_liabilities": 3238418, "equity": 8825753, "fixed_assets": 7582971, "liabilities": 6553845, "long_term_liabilities": 3315427, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92099, "financing_cash_flow": -165246, "investing_cash_flow": -435235, "net_cash_flow": 2367796, "operating_cash_flow": 2708867, "quarter": 1 }, { "change_in_working_capital": 18184, "financing_cash_flow": 115784, "investing_cash_flow": -247555, "net_cash_flow": 2425917, "operating_cash_flow": 2726499, "quarter": 2 }, { "change_in_working_capital": 18697, "financing_cash_flow": -121773, "investing_cash_flow": -227136, "net_cash_flow": 2507501, "operating_cash_flow": 2687248, "quarter": 3 }, { "change_in_working_capital": 62082, "financing_cash_flow": 114441, "investing_cash_flow": -316289, "net_cash_flow": 2493905, "operating_cash_flow": 2824240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6949592423869141, "current_ratio": 1.4075307337015757, "debt_to_equity_ratio": 0.8139395761444437, "profit_margin": 0.27818501689498154, "quarter": 1, "return_on_assets": 0.19332724858472727, "return_on_equity": 0.29387072805959885 }, { "asset_turnover_ratio": 0.6807161519692522, "current_ratio": 1.178957166047023, "debt_to_equity_ratio": 0.7881390865797361, "profit_margin": 0.2871569679657433, "quarter": 2, "return_on_assets": 0.1954723862447986, "return_on_equity": 0.2923796636485097 }, { "asset_turnover_ratio": 0.6667650286774031, "current_ratio": 1.5705621283796103, "debt_to_equity_ratio": 0.7791337856749799, "profit_margin": 0.27595195151959845, "quarter": 3, "return_on_assets": 0.1839951108685504, "return_on_equity": 0.27648080227722743 }, { "asset_turnover_ratio": 0.6530998771807884, "current_ratio": 1.624844291255792, "debt_to_equity_ratio": 0.7425819643944261, "profit_margin": 0.302145905352247, "quarter": 4, "return_on_assets": 0.19733145367623062, "return_on_equity": 0.2871938519013618 } ], "income_statement": [ { "depreciation": 397105, "expenses": 5096245, "income_tax": 902153, "marketing_expense": 560907, "net_income": 3213915, "net_profit": 2311762, "operational_expense": 2690723, "product_revenue": 1780942, "quarter": 1, "rd_expense": 809857, "revenue": 8310160, "salaries_expense": 1658414, "service_revenue": 6529218 }, { "depreciation": 332656, "expenses": 5127460, "income_tax": 815054, "marketing_expense": 624757, "net_income": 3208897, "net_profit": 2393843, "operational_expense": 3392585, "product_revenue": 2760113, "quarter": 2, "rd_expense": 999004, "revenue": 8336357, "salaries_expense": 2346854, "service_revenue": 5576244 }, { "depreciation": 379562, "expenses": 5158867, "income_tax": 896084, "marketing_expense": 1024456, "net_income": 3203770, "net_profit": 2307686, "operational_expense": 2828163, "product_revenue": 2898880, "quarter": 3, "rd_expense": 873839, "revenue": 8362637, "salaries_expense": 1623924, "service_revenue": 5463757 }, { "depreciation": 289538, "expenses": 5190466, "income_tax": 663832, "marketing_expense": 1017695, "net_income": 3198534, "net_profit": 2534702, "operational_expense": 2659654, "product_revenue": 1888645, "quarter": 4, "rd_expense": 892178, "revenue": 8389000, "salaries_expense": 1932774, "service_revenue": 6500355 } ], "market_conditions": { "gdp_growth": [ -0.01596169835191872, -0.011008505371830275, -0.02198769252359938, -0.02206121821592333 ], "inflation_rate": [ 0.040277868983987546, 0.043113588272596724, 0.043723022236055245, 0.04130381157440087 ], "interest_rate": [ 0.05360099200461761, 0.053193368663388294, 0.05319573653709869, 0.05001692388604633 ], "year": 2012 }, "random_event": { "description": "Quinn, Melton and Cobb Award Nomination in 2012", "impact": 0.01, "type": "Award Nomination" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 156556, "billable_hours_per_employee": 90, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 11933066, "net_revenue": 10406514, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 14120 }, { "average_project_size": 191896, "billable_hours_per_employee": 122, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 12233426, "net_revenue": 10188213, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 13824 }, { "average_project_size": 111541, "billable_hours_per_employee": 149, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 11033466, "net_revenue": 9974492, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 13534 }, { "average_project_size": 86043, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 11190584, "net_revenue": 9765255, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 13250 } ], "balance_sheet": [ { "assets": 14973356, "current_assets": 4573878, "current_liabilities": 3452249, "equity": 8360041, "fixed_assets": 10399478, "liabilities": 8541459, "long_term_liabilities": 5089210, "quarter": 1 }, { "assets": 15486466, "current_assets": 5635995, "current_liabilities": 4633515, "equity": 8619455, "fixed_assets": 9850471, "liabilities": 8784941, "long_term_liabilities": 4151426, "quarter": 2 }, { "assets": 16017159, "current_assets": 5849397, "current_liabilities": 4363258, "equity": 8745420, "fixed_assets": 10167762, "liabilities": 9035365, "long_term_liabilities": 4672107, "quarter": 3 }, { "assets": 16566038, "current_assets": 7034923, "current_liabilities": 4918786, "equity": 8971160, "fixed_assets": 9531115, "liabilities": 9292927, "long_term_liabilities": 4374141, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46201, "financing_cash_flow": -2044, "investing_cash_flow": -371871, "net_cash_flow": 2152214, "operating_cash_flow": 2425360, "quarter": 1 }, { "change_in_working_capital": 92510, "financing_cash_flow": -191484, "investing_cash_flow": -230422, "net_cash_flow": 1913492, "operating_cash_flow": 2389781, "quarter": 2 }, { "change_in_working_capital": -27354, "financing_cash_flow": -50509, "investing_cash_flow": -302428, "net_cash_flow": 2312973, "operating_cash_flow": 2405862, "quarter": 3 }, { "change_in_working_capital": -3103, "financing_cash_flow": 57344, "investing_cash_flow": -478297, "net_cash_flow": 2047167, "operating_cash_flow": 2202971, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6950021090796211, "current_ratio": 1.3248980592072008, "debt_to_equity_ratio": 1.0217006112769065, "profit_margin": 0.1852824106131986, "quarter": 1, "return_on_assets": 0.12877166615152943, "return_on_equity": 0.23063810332987603 }, { "asset_turnover_ratio": 0.6578784985548026, "current_ratio": 1.2163541069792587, "debt_to_equity_ratio": 1.0191991256987827, "profit_margin": 0.18824989230201605, "quarter": 2, "return_on_assets": 0.12384555650075363, "return_on_equity": 0.22251174813256755 }, { "asset_turnover_ratio": 0.6227379025206655, "current_ratio": 1.3406030539564702, "debt_to_equity_ratio": 1.0331539251402448, "profit_margin": 0.17681361617213187, "quarter": 3, "return_on_assets": 0.11010854047212743, "return_on_equity": 0.20166281322109172 }, { "asset_turnover_ratio": 0.5894743812612285, "current_ratio": 1.4302153010925867, "debt_to_equity_ratio": 1.0358668221277962, "profit_margin": 0.17388680582329905, "quarter": 4, "return_on_assets": 0.10250181727218059, "return_on_equity": 0.1892786440103621 } ], "income_statement": [ { "depreciation": 497216, "expenses": 7749269, "income_tax": 729101, "marketing_expense": 1532886, "net_income": 2657245, "net_profit": 1928144, "operational_expense": 5171561, "product_revenue": 2760383, "quarter": 1, "rd_expense": 1347922, "revenue": 10406514, "salaries_expense": 3063644, "service_revenue": 7646131 }, { "depreciation": 471851, "expenses": 7651922, "income_tax": 618361, "marketing_expense": 854317, "net_income": 2536291, "net_profit": 1917930, "operational_expense": 4153878, "product_revenue": 3017294, "quarter": 2, "rd_expense": 1341003, "revenue": 10188213, "salaries_expense": 2682591, "service_revenue": 7170919 }, { "depreciation": 642236, "expenses": 7555799, "income_tax": 655067, "marketing_expense": 988970, "net_income": 2418693, "net_profit": 1763626, "operational_expense": 5195004, "product_revenue": 2633399, "quarter": 3, "rd_expense": 936827, "revenue": 9974492, "salaries_expense": 3064480, "service_revenue": 7341093 }, { "depreciation": 504922, "expenses": 7460883, "income_tax": 606323, "marketing_expense": 1268774, "net_income": 2304372, "net_profit": 1698049, "operational_expense": 4155204, "product_revenue": 3068553, "quarter": 4, "rd_expense": 1198223, "revenue": 9765255, "salaries_expense": 2885038, "service_revenue": 6696702 } ], "market_conditions": { "gdp_growth": [ 0.005061567507933204, 0.0036699501106947953, 0.006086328150336164, 0.006396571261902849 ], "inflation_rate": [ 0.033833770978953084, 0.03292459322244449, 0.027733929646070746, 0.026911902685686943 ], "interest_rate": [ 0.038714769800817055, 0.0421354851483819, 0.0414520258672106, 0.04397772594655335 ], "year": 2013 }, "random_event": { "description": "Quinn, Melton and Cobb Introduction of New Service in 2013", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 127586, "billable_hours_per_employee": 148, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 8831638, "net_revenue": 7235703, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 9818 }, { "average_project_size": 94931, "billable_hours_per_employee": 91, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 8204748, "net_revenue": 7179113, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 9741 }, { "average_project_size": 81258, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 7874615, "net_revenue": 7122965, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 9665 }, { "average_project_size": 191598, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 8935172, "net_revenue": 7067257, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 9589 } ], "balance_sheet": [ { "assets": 10146463, "current_assets": 3845477, "current_liabilities": 1919011, "equity": 7809722, "fixed_assets": 6300986, "liabilities": 4218704, "long_term_liabilities": 2299693, "quarter": 1 }, { "assets": 10462901, "current_assets": 3256578, "current_liabilities": 2076279, "equity": 7957391, "fixed_assets": 7206323, "liabilities": 4299651, "long_term_liabilities": 2223372, "quarter": 2 }, { "assets": 10789208, "current_assets": 3498678, "current_liabilities": 1792302, "equity": 8379941, "fixed_assets": 7290530, "liabilities": 4382152, "long_term_liabilities": 2589850, "quarter": 3 }, { "assets": 11125691, "current_assets": 3375143, "current_liabilities": 2087347, "equity": 8673413, "fixed_assets": 7750548, "liabilities": 4466236, "long_term_liabilities": 2378889, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21382, "financing_cash_flow": 156497, "investing_cash_flow": -435617, "net_cash_flow": 1895808, "operating_cash_flow": 2196027, "quarter": 1 }, { "change_in_working_capital": -70748, "financing_cash_flow": -17506, "investing_cash_flow": -477758, "net_cash_flow": 1706380, "operating_cash_flow": 2084235, "quarter": 2 }, { "change_in_working_capital": 35442, "financing_cash_flow": 145480, "investing_cash_flow": -405363, "net_cash_flow": 1979077, "operating_cash_flow": 2295796, "quarter": 3 }, { "change_in_working_capital": 27781, "financing_cash_flow": 190419, "investing_cash_flow": -349942, "net_cash_flow": 1649079, "operating_cash_flow": 2273233, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7131256478242713, "current_ratio": 2.0038848135836638, "debt_to_equity_ratio": 0.5401861935674535, "profit_margin": 0.26009400883369593, "quarter": 1, "return_on_assets": 0.18547970854474116, "return_on_equity": 0.24097695154833937 }, { "asset_turnover_ratio": 0.686149376735955, "current_ratio": 1.5684683994781048, "debt_to_equity_ratio": 0.5403342628255919, "profit_margin": 0.24991123555235864, "quarter": 2, "return_on_assets": 0.1714764385135633, "return_on_equity": 0.22546849840607305 }, { "asset_turnover_ratio": 0.6601935007648383, "current_ratio": 1.9520583026744376, "debt_to_equity_ratio": 0.5229335146870365, "profit_margin": 0.27697524836918336, "quarter": 3, "return_on_assets": 0.18285725884606174, "return_on_equity": 0.23542946185420638 }, { "asset_turnover_ratio": 0.6352196011915126, "current_ratio": 1.6169534820995264, "debt_to_equity_ratio": 0.5149340865008964, "profit_margin": 0.28497025083423455, "quarter": 4, "return_on_assets": 0.18101868908636776, "return_on_equity": 0.23219902015504162 } ], "income_statement": [ { "depreciation": 314064, "expenses": 4724666, "income_tax": 629074, "marketing_expense": 492473, "net_income": 2511037, "net_profit": 1881963, "operational_expense": 2782357, "product_revenue": 2075773, "quarter": 1, "rd_expense": 754503, "revenue": 7235703, "salaries_expense": 2101908, "service_revenue": 5159930 }, { "depreciation": 290094, "expenses": 4656014, "income_tax": 728958, "marketing_expense": 531507, "net_income": 2523099, "net_profit": 1794141, "operational_expense": 3237234, "product_revenue": 2652320, "quarter": 2, "rd_expense": 516468, "revenue": 7179113, "salaries_expense": 2034897, "service_revenue": 4526793 }, { "depreciation": 322911, "expenses": 4588360, "income_tax": 561720, "marketing_expense": 887752, "net_income": 2534605, "net_profit": 1972885, "operational_expense": 2631586, "product_revenue": 2158064, "quarter": 3, "rd_expense": 604945, "revenue": 7122965, "salaries_expense": 2061676, "service_revenue": 4964901 }, { "depreciation": 259275, "expenses": 4521689, "income_tax": 531610, "marketing_expense": 462706, "net_income": 2545568, "net_profit": 2013958, "operational_expense": 2547061, "product_revenue": 2161161, "quarter": 4, "rd_expense": 545995, "revenue": 7067257, "salaries_expense": 2013879, "service_revenue": 4906096 } ], "market_conditions": { "gdp_growth": [ 0.0008923980211375734, -0.005317236802945871, -0.0004520221605415209, -0.002525945584639161 ], "inflation_rate": [ 0.021031478747721717, 0.025065005903002074, 0.02058227952493316, 0.01851084364607059 ], "interest_rate": [ 0.043055572631993076, 0.04288265088653492, 0.03836229720252193, 0.042846577455329216 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1995, "industry": "Advertising", "location": "West Julieport", "name": "Torres-Hall", "num_employees": 671, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.torres-hall.com" }

[ { "advertising_kpis": [ { "average_project_size": 104474, "billable_hours_per_employee": 107, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 33725078, "net_revenue": 30069073, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 44812 }, { "average_project_size": 159585, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 34955826, "net_revenue": 29179515, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 43487 }, { "average_project_size": 121981, "billable_hours_per_employee": 87, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 36723509, "net_revenue": 28316275, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 42200 }, { "average_project_size": 185140, "billable_hours_per_employee": 91, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 32252702, "net_revenue": 27478572, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 40952 } ], "balance_sheet": [ { "assets": 34263049, "current_assets": 12522365, "current_liabilities": 8161838, "equity": 23777377, "fixed_assets": 21740684, "liabilities": 18384912, "long_term_liabilities": 10223074, "quarter": 1 }, { "assets": 35370339, "current_assets": 10906171, "current_liabilities": 8785669, "equity": 23689607, "fixed_assets": 24464168, "liabilities": 18893065, "long_term_liabilities": 10107396, "quarter": 2 }, { "assets": 36513414, "current_assets": 14661179, "current_liabilities": 8277155, "equity": 23862252, "fixed_assets": 21852235, "liabilities": 19415263, "long_term_liabilities": 11138108, "quarter": 3 }, { "assets": 37693430, "current_assets": 18835027, "current_liabilities": 11946153, "equity": 24180094, "fixed_assets": 18858403, "liabilities": 19951894, "long_term_liabilities": 8005741, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37236, "financing_cash_flow": -77889, "investing_cash_flow": -110396, "net_cash_flow": 8933386, "operating_cash_flow": 9217662, "quarter": 1 }, { "change_in_working_capital": 14777, "financing_cash_flow": -194020, "investing_cash_flow": -124035, "net_cash_flow": 7869576, "operating_cash_flow": 8455871, "quarter": 2 }, { "change_in_working_capital": -47115, "financing_cash_flow": -102555, "investing_cash_flow": -263940, "net_cash_flow": 8029194, "operating_cash_flow": 8323981, "quarter": 3 }, { "change_in_working_capital": 6479, "financing_cash_flow": 93889, "investing_cash_flow": -377997, "net_cash_flow": 6960388, "operating_cash_flow": 7597818, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8775947814801888, "current_ratio": 1.5342579698347358, "debt_to_equity_ratio": 0.7732102662122908, "profit_margin": 0.2627031435255753, "quarter": 1, "return_on_assets": 0.23054690783648588, "return_on_equity": 0.3322166275952137 }, { "asset_turnover_ratio": 0.8249713128279602, "current_ratio": 1.2413591952986165, "debt_to_equity_ratio": 0.7975254718239944, "profit_margin": 0.2471711061681457, "quarter": 2, "return_on_assets": 0.20390907194867428, "return_on_equity": 0.3044513570866752 }, { "asset_turnover_ratio": 0.7755033533703531, "current_ratio": 1.7712824031928844, "debt_to_equity_ratio": 0.8136391737041416, "profit_margin": 0.2388767943523645, "quarter": 3, "return_on_assets": 0.1852497550626189, "return_on_equity": 0.28346448608454894 }, { "asset_turnover_ratio": 0.7290016323799665, "current_ratio": 1.576660452950837, "debt_to_equity_ratio": 0.8251371562079122, "profit_margin": 0.23431195769561824, "quarter": 4, "return_on_assets": 0.17081379964625135, "return_on_equity": 0.26627514351267617 } ], "income_statement": [ { "depreciation": 1318422, "expenses": 19437173, "income_tax": 2732660, "marketing_expense": 1987091, "net_income": 10631900, "net_profit": 7899240, "operational_expense": 11714667, "product_revenue": 6041212, "quarter": 1, "rd_expense": 2784985, "revenue": 30069073, "salaries_expense": 8801508, "service_revenue": 24027861 }, { "depreciation": 1243538, "expenses": 19072729, "income_tax": 2894453, "marketing_expense": 1960957, "net_income": 10106786, "net_profit": 7212333, "operational_expense": 13094854, "product_revenue": 7445659, "quarter": 2, "rd_expense": 2781633, "revenue": 29179515, "salaries_expense": 7292898, "service_revenue": 21733856 }, { "depreciation": 1559880, "expenses": 18715119, "income_tax": 2837055, "marketing_expense": 2406546, "net_income": 9601156, "net_profit": 6764101, "operational_expense": 9752004, "product_revenue": 6898960, "quarter": 3, "rd_expense": 3182383, "revenue": 28316275, "salaries_expense": 7038566, "service_revenue": 21417315 }, { "depreciation": 1159260, "expenses": 18364215, "income_tax": 2675799, "marketing_expense": 2802974, "net_income": 9114357, "net_profit": 6438558, "operational_expense": 9576431, "product_revenue": 6182362, "quarter": 4, "rd_expense": 3203453, "revenue": 27478572, "salaries_expense": 8600477, "service_revenue": 21296210 } ], "market_conditions": { "gdp_growth": [ 0.04832819542395678, 0.05172752354135844, 0.03760414419980577, 0.050219380655446 ], "inflation_rate": [ 0.006189927651146563, 0.007042351238310669, 0.006913698712710384, 0.003319436595283914 ], "interest_rate": [ 0.015586704375497841, 0.012899139746896129, 0.01646213875418505, 0.010219426674398631 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 64869, "billable_hours_per_employee": 152, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 107790838, "net_revenue": 83757028, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 124824 }, { "average_project_size": 192553, "billable_hours_per_employee": 141, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 101195823, "net_revenue": 83483655, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 124417 }, { "average_project_size": 148873, "billable_hours_per_employee": 150, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 107027315, "net_revenue": 83211175, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 124011 }, { "average_project_size": 136117, "billable_hours_per_employee": 132, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 93224419, "net_revenue": 82939585, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 123606 } ], "balance_sheet": [ { "assets": 123705024, "current_assets": 51216879, "current_liabilities": 27217099, "equity": 85660322, "fixed_assets": 72488145, "liabilities": 55609012, "long_term_liabilities": 28391913, "quarter": 1 }, { "assets": 125337339, "current_assets": 42574167, "current_liabilities": 33629453, "equity": 86634423, "fixed_assets": 82763172, "liabilities": 56282645, "long_term_liabilities": 22653192, "quarter": 2 }, { "assets": 126991192, "current_assets": 39723426, "current_liabilities": 23542204, "equity": 86544948, "fixed_assets": 87267766, "liabilities": 56964439, "long_term_liabilities": 33422235, "quarter": 3 }, { "assets": 128666868, "current_assets": 62046303, "current_liabilities": 30230492, "equity": 88779250, "fixed_assets": 66620565, "liabilities": 57654491, "long_term_liabilities": 27423999, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43339, "financing_cash_flow": 131068, "investing_cash_flow": -192437, "net_cash_flow": 23339896, "operating_cash_flow": 23644456, "quarter": 1 }, { "change_in_working_capital": -25117, "financing_cash_flow": 41653, "investing_cash_flow": -265956, "net_cash_flow": 22417226, "operating_cash_flow": 22813997, "quarter": 2 }, { "change_in_working_capital": -76783, "financing_cash_flow": 42682, "investing_cash_flow": -129760, "net_cash_flow": 21160303, "operating_cash_flow": 21607767, "quarter": 3 }, { "change_in_working_capital": 33103, "financing_cash_flow": 75365, "investing_cash_flow": -469394, "net_cash_flow": 22819948, "operating_cash_flow": 23354360, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6770705448470711, "current_ratio": 1.8817905244052644, "debt_to_equity_ratio": 0.6491805155717253, "profit_margin": 0.20970550674267, "quarter": 1, "return_on_assets": 0.1419854217076907, "return_on_equity": 0.20504604220376385 }, { "asset_turnover_ratio": 0.6660717042987485, "current_ratio": 1.2659785753874735, "debt_to_equity_ratio": 0.6496568344432789, "profit_margin": 0.21057689675901228, "quarter": 2, "return_on_assets": 0.14025931251021692, "return_on_equity": 0.20291852119797693 }, { "asset_turnover_ratio": 0.6552515468946855, "current_ratio": 1.6873282552474695, "debt_to_equity_ratio": 0.6582064039139524, "profit_margin": 0.19850933483393307, "quarter": 3, "return_on_assets": 0.1300735487229697, "return_on_equity": 0.19086261395639176 }, { "asset_turnover_ratio": 0.6446071649152134, "current_ratio": 2.0524410585180024, "debt_to_equity_ratio": 0.6494140353742569, "profit_margin": 0.21421463587019396, "quarter": 4, "return_on_assets": 0.1380842891116305, "return_on_equity": 0.2001241618959385 } ], "income_statement": [ { "depreciation": 6080146, "expenses": 61655016, "income_tax": 4537702, "marketing_expense": 8419250, "net_income": 22102012, "net_profit": 17564310, "operational_expense": 39440258, "product_revenue": 27039010, "quarter": 1, "rd_expense": 11596033, "revenue": 83757028, "salaries_expense": 27953076, "service_revenue": 56718018 }, { "depreciation": 5234268, "expenses": 61153810, "income_tax": 4750116, "marketing_expense": 6470505, "net_income": 22329845, "net_profit": 17579729, "operational_expense": 33387283, "product_revenue": 19904694, "quarter": 2, "rd_expense": 11992028, "revenue": 83483655, "salaries_expense": 19340628, "service_revenue": 63578961 }, { "depreciation": 5089572, "expenses": 60656679, "income_tax": 6036301, "marketing_expense": 9880102, "net_income": 22554496, "net_profit": 16518195, "operational_expense": 32315982, "product_revenue": 29720222, "quarter": 3, "rd_expense": 9912140, "revenue": 83211175, "salaries_expense": 27124700, "service_revenue": 53490953 }, { "depreciation": 5587487, "expenses": 60163589, "income_tax": 5009123, "marketing_expense": 9523886, "net_income": 22775996, "net_profit": 17766873, "operational_expense": 40039437, "product_revenue": 21732476, "quarter": 4, "rd_expense": 6401058, "revenue": 82939585, "salaries_expense": 19652499, "service_revenue": 61207109 } ], "market_conditions": { "gdp_growth": [ 0.03850942615808859, 0.03826053478739117, 0.04921751862635235, 0.04379782573324027 ], "inflation_rate": [ 0.001979332474191373, 0.011754960994414317, 0.002790826601203409, 0.006582016389572228 ], "interest_rate": [ 0.01642843851342628, 0.018749430723959255, 0.017625896168839087, 0.014899067373870523 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 178023, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 98188958, "net_revenue": 83369209, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 124246 }, { "average_project_size": 193989, "billable_hours_per_employee": 145, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 92422489, "net_revenue": 82418264, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 122829 }, { "average_project_size": 188447, "billable_hours_per_employee": 143, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 93216592, "net_revenue": 81478166, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 121428 }, { "average_project_size": 183390, "billable_hours_per_employee": 95, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 91653270, "net_revenue": 80548791, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 120043 } ], "balance_sheet": [ { "assets": 114716097, "current_assets": 34765620, "current_liabilities": 27585058, "equity": 83653560, "fixed_assets": 79950477, "liabilities": 52259352, "long_term_liabilities": 24674294, "quarter": 1 }, { "assets": 116626489, "current_assets": 49199021, "current_liabilities": 21213125, "equity": 83894202, "fixed_assets": 67427468, "liabilities": 52692058, "long_term_liabilities": 31478933, "quarter": 2 }, { "assets": 118568695, "current_assets": 49165708, "current_liabilities": 24294658, "equity": 85104864, "fixed_assets": 69402987, "liabilities": 53128346, "long_term_liabilities": 28833688, "quarter": 3 }, { "assets": 120543246, "current_assets": 57344103, "current_liabilities": 23787627, "equity": 85740123, "fixed_assets": 63199143, "liabilities": 53568247, "long_term_liabilities": 29780620, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16966, "financing_cash_flow": 189719, "investing_cash_flow": -167906, "net_cash_flow": 25862178, "operating_cash_flow": 26101691, "quarter": 1 }, { "change_in_working_capital": 18065, "financing_cash_flow": -5543, "investing_cash_flow": -175455, "net_cash_flow": 23187040, "operating_cash_flow": 23366111, "quarter": 2 }, { "change_in_working_capital": 34337, "financing_cash_flow": -5214, "investing_cash_flow": -148785, "net_cash_flow": 24705800, "operating_cash_flow": 24798797, "quarter": 3 }, { "change_in_working_capital": 400, "financing_cash_flow": -130566, "investing_cash_flow": -444074, "net_cash_flow": 22245983, "operating_cash_flow": 22300442, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7267437716260517, "current_ratio": 1.260306213603031, "debt_to_equity_ratio": 0.6247116321170313, "profit_margin": 0.25425232234121353, "quarter": 1, "return_on_assets": 0.1847762916829362, "return_on_equity": 0.2533880805550893 }, { "asset_turnover_ratio": 0.7066856312548344, "current_ratio": 2.3192726672755666, "debt_to_equity_ratio": 0.6280774683332705, "profit_margin": 0.2421765520322049, "quarter": 2, "return_on_assets": 0.17114268954799797, "return_on_equity": 0.2379159766011005 }, { "asset_turnover_ratio": 0.6871810978437437, "current_ratio": 2.0237250509968074, "debt_to_equity_ratio": 0.6242692074568147, "profit_margin": 0.2413470499569173, "quarter": 3, "return_on_assets": 0.16584913075074328, "return_on_equity": 0.2310621752477038 }, { "asset_turnover_ratio": 0.6682148828147535, "current_ratio": 2.4106693366261376, "debt_to_equity_ratio": 0.6247745527493587, "profit_margin": 0.23296592992935175, "quarter": 4, "return_on_assets": 0.15567130156757186, "return_on_equity": 0.21886047445954795 } ], "income_statement": [ { "depreciation": 4904876, "expenses": 56786247, "income_tax": 5386147, "marketing_expense": 7263680, "net_income": 26582962, "net_profit": 21196815, "operational_expense": 32052332, "product_revenue": 27029871, "quarter": 1, "rd_expense": 5841807, "revenue": 83369209, "salaries_expense": 22986274, "service_revenue": 56339338 }, { "depreciation": 3406340, "expenses": 56344653, "income_tax": 6113840, "marketing_expense": 5769974, "net_income": 26073611, "net_profit": 19959771, "operational_expense": 29559601, "product_revenue": 16863645, "quarter": 2, "rd_expense": 9406531, "revenue": 82418264, "salaries_expense": 26555236, "service_revenue": 65554619 }, { "depreciation": 5134282, "expenses": 55906493, "income_tax": 5907158, "marketing_expense": 9345820, "net_income": 25571673, "net_profit": 19664515, "operational_expense": 34570492, "product_revenue": 16396687, "quarter": 3, "rd_expense": 9145957, "revenue": 81478166, "salaries_expense": 24622552, "service_revenue": 65081479 }, { "depreciation": 3535318, "expenses": 55471741, "income_tax": 6311926, "marketing_expense": 9936521, "net_income": 25077050, "net_profit": 18765124, "operational_expense": 38751225, "product_revenue": 31975211, "quarter": 4, "rd_expense": 7585403, "revenue": 80548791, "salaries_expense": 23415667, "service_revenue": 48573580 } ], "market_conditions": { "gdp_growth": [ 0.02660837299283477, 0.0293011539460723, 0.03287469813995425, 0.04408011121419573 ], "inflation_rate": [ 0.011196606829368485, 0.008844915350833444, 0.005828780397026638, 0.010198340113686578 ], "interest_rate": [ 0.013073751906513909, 0.021943252688590684, 0.015082361121315026, 0.021383786987559834 ], "year": 1997 }, "random_event": { "description": "Torres-Hall Senior Leadership Change in 1997", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 178104, "billable_hours_per_employee": 106, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 47310713, "net_revenue": 40891931, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 60942 }, { "average_project_size": 199671, "billable_hours_per_employee": 153, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 49909814, "net_revenue": 39670320, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 59121 }, { "average_project_size": 145469, "billable_hours_per_employee": 128, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 45134284, "net_revenue": 38485203, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 57355 }, { "average_project_size": 168729, "billable_hours_per_employee": 115, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 44938177, "net_revenue": 37335491, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 55642 } ], "balance_sheet": [ { "assets": 49799406, "current_assets": 24623972, "current_liabilities": 14288913, "equity": 30118989, "fixed_assets": 25175434, "liabilities": 26573219, "long_term_liabilities": 12284306, "quarter": 1 }, { "assets": 51430432, "current_assets": 22843204, "current_liabilities": 11771771, "equity": 30625763, "fixed_assets": 28587228, "liabilities": 27163584, "long_term_liabilities": 15391813, "quarter": 2 }, { "assets": 53114877, "current_assets": 21701312, "current_liabilities": 12044558, "equity": 31621478, "fixed_assets": 31413565, "liabilities": 27767065, "long_term_liabilities": 15722507, "quarter": 3 }, { "assets": 54854491, "current_assets": 16861096, "current_liabilities": 13253115, "equity": 32367175, "fixed_assets": 37993395, "liabilities": 28383953, "long_term_liabilities": 15130838, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89916, "financing_cash_flow": -77023, "investing_cash_flow": -121729, "net_cash_flow": 9659870, "operating_cash_flow": 9863254, "quarter": 1 }, { "change_in_working_capital": 33129, "financing_cash_flow": 139736, "investing_cash_flow": -217084, "net_cash_flow": 7783939, "operating_cash_flow": 8062339, "quarter": 2 }, { "change_in_working_capital": 64455, "financing_cash_flow": 27906, "investing_cash_flow": -349292, "net_cash_flow": 7530318, "operating_cash_flow": 7824755, "quarter": 3 }, { "change_in_working_capital": -59077, "financing_cash_flow": 139511, "investing_cash_flow": -408605, "net_cash_flow": 7583287, "operating_cash_flow": 7795747, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8211329066856741, "current_ratio": 1.7232921776485026, "debt_to_equity_ratio": 0.8822746009170493, "profit_margin": 0.16856142107840297, "quarter": 1, "return_on_assets": 0.13841132964517688, "return_on_equity": 0.2288523695134654 }, { "asset_turnover_ratio": 0.7713394279869163, "current_ratio": 1.940506997630178, "debt_to_equity_ratio": 0.8869520736511936, "profit_margin": 0.16029401829881887, "quarter": 2, "return_on_assets": 0.12364109638433525, "return_on_equity": 0.2076328677917347 }, { "asset_turnover_ratio": 0.7245654169546509, "current_ratio": 1.8017524594924945, "debt_to_equity_ratio": 0.8781077532176074, "profit_margin": 0.1630150164467107, "quarter": 3, "return_on_assets": 0.11811504336158023, "return_on_equity": 0.19839888571938352 }, { "asset_turnover_ratio": 0.6806277903481047, "current_ratio": 1.2722364515813829, "debt_to_equity_ratio": 0.8769363714936506, "profit_margin": 0.1579365060446105, "quarter": 4, "return_on_assets": 0.10749597512444332, "return_on_equity": 0.18217953837491224 } ], "income_statement": [ { "depreciation": 2970452, "expenses": 31899523, "income_tax": 2099606, "marketing_expense": 5035963, "net_income": 8992408, "net_profit": 6892802, "operational_expense": 19399770, "product_revenue": 13498641, "quarter": 1, "rd_expense": 6371443, "revenue": 40891931, "salaries_expense": 11679970, "service_revenue": 27393290 }, { "depreciation": 1703424, "expenses": 31084725, "income_tax": 2226680, "marketing_expense": 5066698, "net_income": 8585595, "net_profit": 6358915, "operational_expense": 17952600, "product_revenue": 11303005, "quarter": 2, "rd_expense": 3705970, "revenue": 39670320, "salaries_expense": 12172737, "service_revenue": 28367315 }, { "depreciation": 1551089, "expenses": 30290740, "income_tax": 1920797, "marketing_expense": 4748119, "net_income": 8194463, "net_profit": 6273666, "operational_expense": 20055666, "product_revenue": 9466748, "quarter": 3, "rd_expense": 4053650, "revenue": 38485203, "salaries_expense": 13953392, "service_revenue": 29018455 }, { "depreciation": 1899110, "expenses": 29517036, "income_tax": 1921818, "marketing_expense": 5877312, "net_income": 7818455, "net_profit": 5896637, "operational_expense": 18417670, "product_revenue": 7976596, "quarter": 4, "rd_expense": 5515614, "revenue": 37335491, "salaries_expense": 12295587, "service_revenue": 29358895 } ], "market_conditions": { "gdp_growth": [ 0.03359572079961972, 0.031784996480175035, 0.021228560322250567, 0.02758423706114811 ], "inflation_rate": [ 0.007407182438916759, 0.008463501402487151, 0.011786913960392054, 0.005518031211813595 ], "interest_rate": [ 0.01695447715950958, 0.01827513256871817, 0.014316852181044764, 0.011927098852624808 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 62970, "billable_hours_per_employee": 136, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 93125532, "net_revenue": 72788204, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 108477 }, { "average_project_size": 54650, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 80738175, "net_revenue": 71358137, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 106346 }, { "average_project_size": 193810, "billable_hours_per_employee": 95, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 79261262, "net_revenue": 69956166, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 104257 }, { "average_project_size": 73892, "billable_hours_per_employee": 120, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 77467859, "net_revenue": 68581740, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 102208 } ], "balance_sheet": [ { "assets": 73289487, "current_assets": 34030587, "current_liabilities": 20181304, "equity": 50750343, "fixed_assets": 39258900, "liabilities": 36612035, "long_term_liabilities": 16430731, "quarter": 1 }, { "assets": 75276959, "current_assets": 33364801, "current_liabilities": 22134639, "equity": 51724669, "fixed_assets": 41912158, "liabilities": 37430073, "long_term_liabilities": 15295434, "quarter": 2 }, { "assets": 77318328, "current_assets": 38558872, "current_liabilities": 19786627, "equity": 52713899, "fixed_assets": 38759456, "liabilities": 38266389, "long_term_liabilities": 18479762, "quarter": 3 }, { "assets": 79415055, "current_assets": 39551861, "current_liabilities": 22858387, "equity": 53682686, "fixed_assets": 39863194, "liabilities": 39121390, "long_term_liabilities": 16263003, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86738, "financing_cash_flow": 17759, "investing_cash_flow": -141410, "net_cash_flow": 16858617, "operating_cash_flow": 17134083, "quarter": 1 }, { "change_in_working_capital": 47277, "financing_cash_flow": -6970, "investing_cash_flow": -192938, "net_cash_flow": 16704250, "operating_cash_flow": 16861913, "quarter": 2 }, { "change_in_working_capital": -63799, "financing_cash_flow": -133384, "investing_cash_flow": -483395, "net_cash_flow": 17948042, "operating_cash_flow": 18171115, "quarter": 3 }, { "change_in_working_capital": -22032, "financing_cash_flow": -6740, "investing_cash_flow": -183439, "net_cash_flow": 15505220, "operating_cash_flow": 15918216, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9931602331996129, "current_ratio": 1.6862432179803644, "debt_to_equity_ratio": 0.7214145330998059, "profit_margin": 0.19334026980525582, "quarter": 1, "return_on_assets": 0.19201786744666394, "return_on_equity": 0.2772964706859223 }, { "asset_turnover_ratio": 0.9479412817406718, "current_ratio": 1.5073569078763833, "debt_to_equity_ratio": 0.723640648140252, "profit_margin": 0.19448073595307008, "quarter": 2, "return_on_assets": 0.1843563181132224, "return_on_equity": 0.26830104993035336 }, { "asset_turnover_ratio": 0.9047811535707291, "current_ratio": 1.9487339605684182, "debt_to_equity_ratio": 0.7259259839610802, "profit_margin": 0.19529314971320755, "quarter": 3, "return_on_assets": 0.17669756128197703, "return_on_equity": 0.2591718741958359 }, { "asset_turnover_ratio": 0.8635861298591306, "current_ratio": 1.7302997363724746, "debt_to_equity_ratio": 0.7287524696510156, "profit_margin": 0.19522719895995638, "quarter": 4, "return_on_assets": 0.16859550119306724, "return_on_equity": 0.24941041511969056 } ], "income_statement": [ { "depreciation": 3061192, "expenses": 52756938, "income_tax": 5958375, "marketing_expense": 10107603, "net_income": 20031266, "net_profit": 14072891, "operational_expense": 30177697, "product_revenue": 27315263, "quarter": 1, "rd_expense": 9581082, "revenue": 72788204, "salaries_expense": 17944957, "service_revenue": 45472941 }, { "depreciation": 2984130, "expenses": 51764060, "income_tax": 5716294, "marketing_expense": 9770548, "net_income": 19594077, "net_profit": 13877783, "operational_expense": 31312130, "product_revenue": 27346803, "quarter": 2, "rd_expense": 5504632, "revenue": 71358137, "salaries_expense": 18186165, "service_revenue": 44011334 }, { "depreciation": 4509155, "expenses": 50789869, "income_tax": 5504337, "marketing_expense": 5860853, "net_income": 19166297, "net_profit": 13661960, "operational_expense": 28233436, "product_revenue": 23169445, "quarter": 3, "rd_expense": 10024260, "revenue": 69956166, "salaries_expense": 17074962, "service_revenue": 46786721 }, { "depreciation": 2529195, "expenses": 49834012, "income_tax": 5358707, "marketing_expense": 9891030, "net_income": 18747728, "net_profit": 13389021, "operational_expense": 32529033, "product_revenue": 20765491, "quarter": 4, "rd_expense": 8483575, "revenue": 68581740, "salaries_expense": 21801300, "service_revenue": 47816249 } ], "market_conditions": { "gdp_growth": [ 0.0566097534721413, 0.05362422243180454, 0.04231503824837577, 0.05378960150144177 ], "inflation_rate": [ 0.011771879051185069, 0.007802322111599305, 0.011407207639677789, 0.013220243249160882 ], "interest_rate": [ 0.016504800152268337, 0.014244089653078254, 0.017456082427792192, 0.011710506796039898 ], "year": 1999 }, "random_event": { "description": "Torres-Hall Technology Adoption in 1999", "impact": 0.07, "type": "Technology Adoption" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 159295, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 32821066, "net_revenue": 27495487, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 40977 }, { "average_project_size": 61964, "billable_hours_per_employee": 83, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 31076034, "net_revenue": 26873999, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 40051 }, { "average_project_size": 179246, "billable_hours_per_employee": 140, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 32398914, "net_revenue": 26266559, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 39145 }, { "average_project_size": 197546, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 28338907, "net_revenue": 25672849, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 38261 } ], "balance_sheet": [ { "assets": 39538962, "current_assets": 12323315, "current_liabilities": 10382064, "equity": 29267334, "fixed_assets": 27215647, "liabilities": 18641431, "long_term_liabilities": 8259367, "quarter": 1 }, { "assets": 40677708, "current_assets": 17234930, "current_liabilities": 10894680, "equity": 30309467, "fixed_assets": 23442778, "liabilities": 18948492, "long_term_liabilities": 8053812, "quarter": 2 }, { "assets": 41849250, "current_assets": 13885258, "current_liabilities": 10425884, "equity": 30395215, "fixed_assets": 27963992, "liabilities": 19260612, "long_term_liabilities": 8834728, "quarter": 3 }, { "assets": 43054534, "current_assets": 15977559, "current_liabilities": 8064303, "equity": 31516316, "fixed_assets": 27076975, "liabilities": 19577872, "long_term_liabilities": 11513569, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6915, "financing_cash_flow": -109392, "investing_cash_flow": -375180, "net_cash_flow": 9344256, "operating_cash_flow": 9819754, "quarter": 1 }, { "change_in_working_capital": 1853, "financing_cash_flow": -74792, "investing_cash_flow": -401456, "net_cash_flow": 9670509, "operating_cash_flow": 9828042, "quarter": 2 }, { "change_in_working_capital": -22055, "financing_cash_flow": -104873, "investing_cash_flow": -350835, "net_cash_flow": 8320731, "operating_cash_flow": 8814123, "quarter": 3 }, { "change_in_working_capital": 76699, "financing_cash_flow": -177970, "investing_cash_flow": -496012, "net_cash_flow": 8810589, "operating_cash_flow": 8931284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.69540234768935, "current_ratio": 1.1869812206898358, "debt_to_equity_ratio": 0.6369364220191699, "profit_margin": 0.3044064285895354, "quarter": 1, "return_on_assets": 0.21168494509289343, "return_on_equity": 0.28597763636414575 }, { "asset_turnover_ratio": 0.6606566672832206, "current_ratio": 1.5819583503140981, "debt_to_equity_ratio": 0.6251674435581464, "profit_margin": 0.31927704544455776, "quarter": 2, "return_on_assets": 0.2109325087834349, "return_on_equity": 0.2830881519625535 }, { "asset_turnover_ratio": 0.6276470665543588, "current_ratio": 1.3318063005496703, "debt_to_equity_ratio": 0.6336725040438108, "profit_margin": 0.2972059263643936, "quarter": 3, "return_on_assets": 0.1865404278451824, "return_on_equity": 0.25683572233326857 }, { "asset_turnover_ratio": 0.5962867697046726, "current_ratio": 1.9812696769950235, "debt_to_equity_ratio": 0.6211979851959855, "profit_margin": 0.3131578423571143, "quarter": 4, "return_on_assets": 0.1867318782268088, "return_on_equity": 0.2550949800097194 } ], "income_statement": [ { "depreciation": 1449951, "expenses": 16501934, "income_tax": 2623750, "marketing_expense": 3256708, "net_income": 10993553, "net_profit": 8369803, "operational_expense": 8834729, "product_revenue": 6317543, "quarter": 1, "rd_expense": 1712032, "revenue": 27495487, "salaries_expense": 6172191, "service_revenue": 21177944 }, { "depreciation": 1247791, "expenses": 16044464, "income_tax": 2249284, "marketing_expense": 3095344, "net_income": 10829535, "net_profit": 8580251, "operational_expense": 10208917, "product_revenue": 6746951, "quarter": 2, "rd_expense": 2306142, "revenue": 26873999, "salaries_expense": 6032811, "service_revenue": 20127048 }, { "depreciation": 1007546, "expenses": 15599677, "income_tax": 2860305, "marketing_expense": 3064756, "net_income": 10666882, "net_profit": 7806577, "operational_expense": 8871132, "product_revenue": 8951885, "quarter": 3, "rd_expense": 2442240, "revenue": 26266559, "salaries_expense": 5645242, "service_revenue": 17314674 }, { "depreciation": 891630, "expenses": 15167220, "income_tax": 2465975, "marketing_expense": 1520352, "net_income": 10505629, "net_profit": 8039654, "operational_expense": 7817056, "product_revenue": 9260476, "quarter": 4, "rd_expense": 1946062, "revenue": 25672849, "salaries_expense": 4834976, "service_revenue": 16412373 } ], "market_conditions": { "gdp_growth": [ 0.04620903222312922, 0.048141259922362685, 0.05715038934356237, 0.04549027991841619 ], "inflation_rate": [ 0.0022448849494640186, 0.004659971249015781, 0.011356071829391898, 0.00514292824187145 ], "interest_rate": [ 0.0174245962143658, 0.016121099412770908, 0.011869549065887346, 0.01248847421678596 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 161538, "billable_hours_per_employee": 119, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 96768738, "net_revenue": 77512375, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 115518 }, { "average_project_size": 110624, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 91776062, "net_revenue": 78506271, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 116999 }, { "average_project_size": 138167, "billable_hours_per_employee": 87, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 102491200, "net_revenue": 79512911, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 118499 }, { "average_project_size": 159112, "billable_hours_per_employee": 160, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 93153741, "net_revenue": 80532459, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 120019 } ], "balance_sheet": [ { "assets": 87244501, "current_assets": 35618251, "current_liabilities": 20098306, "equity": 53471089, "fixed_assets": 51626250, "liabilities": 47025841, "long_term_liabilities": 26927535, "quarter": 1 }, { "assets": 88381574, "current_assets": 31403129, "current_liabilities": 26442250, "equity": 53896487, "fixed_assets": 56978445, "liabilities": 47941537, "long_term_liabilities": 21499287, "quarter": 2 }, { "assets": 89533466, "current_assets": 27608352, "current_liabilities": 22308253, "equity": 53097395, "fixed_assets": 61925114, "liabilities": 48875063, "long_term_liabilities": 26566810, "quarter": 3 }, { "assets": 90700370, "current_assets": 39238298, "current_liabilities": 28641202, "equity": 53733070, "fixed_assets": 51462072, "liabilities": 49826766, "long_term_liabilities": 21185564, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7751, "financing_cash_flow": 43729, "investing_cash_flow": -353930, "net_cash_flow": 17522157, "operating_cash_flow": 18141130, "quarter": 1 }, { "change_in_working_capital": 60869, "financing_cash_flow": 43770, "investing_cash_flow": -127469, "net_cash_flow": 19089877, "operating_cash_flow": 19164633, "quarter": 2 }, { "change_in_working_capital": 9585, "financing_cash_flow": 175949, "investing_cash_flow": -477000, "net_cash_flow": 17281918, "operating_cash_flow": 17315433, "quarter": 3 }, { "change_in_working_capital": 99381, "financing_cash_flow": 189177, "investing_cash_flow": -154778, "net_cash_flow": 16921803, "operating_cash_flow": 17323145, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8884499780679587, "current_ratio": 1.772201647243305, "debt_to_equity_ratio": 0.8794629374389589, "profit_margin": 0.17097178353778994, "quarter": 1, "return_on_assets": 0.15189987733438925, "return_on_equity": 0.24784288571343666 }, { "asset_turnover_ratio": 0.8882651377084549, "current_ratio": 1.187611833334909, "debt_to_equity_ratio": 0.8895113516396718, "profit_margin": 0.17140605239038803, "quarter": 2, "return_on_assets": 0.15225402073061065, "return_on_equity": 0.24967211684872895 }, { "asset_turnover_ratio": 0.8880803408191524, "current_ratio": 1.2375846732597124, "debt_to_equity_ratio": 0.9204794886830135, "profit_margin": 0.15643990194246568, "quarter": 3, "return_on_assets": 0.13893120143477972, "return_on_equity": 0.23426746265047466 }, { "asset_turnover_ratio": 0.8878955951337354, "current_ratio": 1.3699948067822014, "debt_to_equity_ratio": 0.9273016784635607, "profit_margin": 0.1596805332865845, "quarter": 4, "return_on_assets": 0.14177964213376418, "return_on_equity": 0.23932125970096255 } ], "income_statement": [ { "depreciation": 4888701, "expenses": 60809548, "income_tax": 3450398, "marketing_expense": 7186570, "net_income": 16702827, "net_profit": 13252429, "operational_expense": 36073920, "product_revenue": 26448164, "quarter": 1, "rd_expense": 10235144, "revenue": 77512375, "salaries_expense": 27491873, "service_revenue": 51064211 }, { "depreciation": 5708183, "expenses": 61636934, "income_tax": 3412887, "marketing_expense": 7941690, "net_income": 16869337, "net_profit": 13456450, "operational_expense": 35134734, "product_revenue": 23169060, "quarter": 2, "rd_expense": 6366396, "revenue": 78506271, "salaries_expense": 19626408, "service_revenue": 55337211 }, { "depreciation": 4876441, "expenses": 62475577, "income_tax": 4598342, "marketing_expense": 12215661, "net_income": 17037334, "net_profit": 12438992, "operational_expense": 41063681, "product_revenue": 17741095, "quarter": 3, "rd_expense": 7993481, "revenue": 79512911, "salaries_expense": 27704422, "service_revenue": 61771816 }, { "depreciation": 4463679, "expenses": 63325632, "income_tax": 4347361, "marketing_expense": 11978707, "net_income": 17206827, "net_profit": 12859466, "operational_expense": 34402110, "product_revenue": 25362858, "quarter": 4, "rd_expense": 6492100, "revenue": 80532459, "salaries_expense": 24811353, "service_revenue": 55169601 } ], "market_conditions": { "gdp_growth": [ 0.06190080307089802, 0.06181363016718806, 0.05717331222537695, 0.052357250149305576 ], "inflation_rate": [ 0.011023914237110268, 0.005068459659246223, 0.008997123543254881, 0.005561937394964541 ], "interest_rate": [ 0.008371986716230432, 0.006239977268531629, 0.008834651719157927, 0.007488550099388754 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 1999, "industry": "Advertising", "location": "Nortonshire", "name": "Bowen, Thomas and Mitchell", "num_employees": 230, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.bowen,thomasandmitchell.com" }

[ { "advertising_kpis": [ { "average_project_size": 117361, "billable_hours_per_employee": 149, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 7292193, "net_revenue": 6512761, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 28316 }, { "average_project_size": 117017, "billable_hours_per_employee": 99, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 8237184, "net_revenue": 6801463, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 29572 }, { "average_project_size": 106328, "billable_hours_per_employee": 104, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 8938123, "net_revenue": 7102963, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 30882 }, { "average_project_size": 127437, "billable_hours_per_employee": 137, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 8475466, "net_revenue": 7417828, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 32251 } ], "balance_sheet": [ { "assets": 7262672, "current_assets": 2236588, "current_liabilities": 1750208, "equity": 5154048, "fixed_assets": 5026084, "liabilities": 3331217, "long_term_liabilities": 1581009, "quarter": 1 }, { "assets": 7502838, "current_assets": 2561572, "current_liabilities": 1783839, "equity": 5468535, "fixed_assets": 4941266, "liabilities": 3369500, "long_term_liabilities": 1585661, "quarter": 2 }, { "assets": 7750946, "current_assets": 2844243, "current_liabilities": 1658239, "equity": 5836341, "fixed_assets": 4906703, "liabilities": 3408223, "long_term_liabilities": 1749984, "quarter": 3 }, { "assets": 8007258, "current_assets": 3533199, "current_liabilities": 2023639, "equity": 5960706, "fixed_assets": 4474059, "liabilities": 3447391, "long_term_liabilities": 1423752, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4396, "financing_cash_flow": -61392, "investing_cash_flow": -104288, "net_cash_flow": 1230804, "operating_cash_flow": 1642762, "quarter": 1 }, { "change_in_working_capital": 92748, "financing_cash_flow": -19192, "investing_cash_flow": -354553, "net_cash_flow": 1071547, "operating_cash_flow": 1687352, "quarter": 2 }, { "change_in_working_capital": -49415, "financing_cash_flow": 112853, "investing_cash_flow": -269614, "net_cash_flow": 1752579, "operating_cash_flow": 1843418, "quarter": 3 }, { "change_in_working_capital": 20939, "financing_cash_flow": 92592, "investing_cash_flow": -217827, "net_cash_flow": 1803320, "operating_cash_flow": 1914662, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8967444764130887, "current_ratio": 1.2778983983617946, "debt_to_equity_ratio": 0.6463302243207669, "profit_margin": 0.1877226878124347, "quarter": 1, "return_on_assets": 0.16833928339321946, "return_on_equity": 0.2372102471688273 }, { "asset_turnover_ratio": 0.9065187066547352, "current_ratio": 1.4359883375125222, "debt_to_equity_ratio": 0.6161613668011634, "profit_margin": 0.1963102644239923, "quarter": 2, "return_on_assets": 0.17795892700868657, "return_on_equity": 0.2441599075437937 }, { "asset_turnover_ratio": 0.9163994949777743, "current_ratio": 1.7152189762754344, "debt_to_equity_ratio": 0.5839657072813258, "profit_margin": 0.2102809771077225, "quarter": 3, "return_on_assets": 0.19270138122494984, "return_on_equity": 0.25591684927251507 }, { "asset_turnover_ratio": 0.92638803445574, "current_ratio": 1.7459630892664155, "debt_to_equity_ratio": 0.5783527991482889, "profit_margin": 0.18884759797611916, "quarter": 4, "return_on_assets": 0.17494615510078482, "return_on_equity": 0.23501226197031022 } ], "income_statement": [ { "depreciation": 420169, "expenses": 4828478, "income_tax": 461690, "marketing_expense": 611352, "net_income": 1684283, "net_profit": 1222593, "operational_expense": 3198042, "product_revenue": 1367611, "quarter": 1, "rd_expense": 494575, "revenue": 6512761, "salaries_expense": 2350611, "service_revenue": 5145150 }, { "depreciation": 352155, "expenses": 5025566, "income_tax": 440700, "marketing_expense": 988625, "net_income": 1775897, "net_profit": 1335197, "operational_expense": 2755231, "product_revenue": 2387088, "quarter": 2, "rd_expense": 984269, "revenue": 6801463, "salaries_expense": 1934535, "service_revenue": 4414375 }, { "depreciation": 349800, "expenses": 5230700, "income_tax": 378645, "marketing_expense": 974676, "net_income": 1872263, "net_profit": 1493618, "operational_expense": 2942550, "product_revenue": 2013285, "quarter": 3, "rd_expense": 992145, "revenue": 7102963, "salaries_expense": 2184943, "service_revenue": 5089678 }, { "depreciation": 513823, "expenses": 5444207, "income_tax": 572782, "marketing_expense": 735932, "net_income": 1973621, "net_profit": 1400839, "operational_expense": 3752442, "product_revenue": 2684746, "quarter": 4, "rd_expense": 730616, "revenue": 7417828, "salaries_expense": 1884327, "service_revenue": 4733082 } ], "market_conditions": { "gdp_growth": [ 0.021383002437865006, 0.023379922108822265, 0.031863841863775125, 0.024653855756379787 ], "inflation_rate": [ 0.01724343591835013, 0.02087220948126432, 0.021428985403645955, 0.01779774232983708 ], "interest_rate": [ 0.03201101642959245, 0.0390450560151337, 0.032560990756502664, 0.036318773723231626 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 116955, "billable_hours_per_employee": 82, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 21719671, "net_revenue": 18621282, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 80962 }, { "average_project_size": 60099, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 23018369, "net_revenue": 18809239, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 81779 }, { "average_project_size": 170984, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 23192071, "net_revenue": 18999094, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 82605 }, { "average_project_size": 196151, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 23120150, "net_revenue": 19190865, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 83439 } ], "balance_sheet": [ { "assets": 21054435, "current_assets": 7962250, "current_liabilities": 5903130, "equity": 11504041, "fixed_assets": 13092185, "liabilities": 12297877, "long_term_liabilities": 6394747, "quarter": 1 }, { "assets": 21363996, "current_assets": 8810290, "current_liabilities": 5248167, "equity": 11903736, "fixed_assets": 12553706, "liabilities": 12466544, "long_term_liabilities": 7218377, "quarter": 2 }, { "assets": 21678108, "current_assets": 8213069, "current_liabilities": 7117622, "equity": 12121851, "fixed_assets": 13465039, "liabilities": 12637525, "long_term_liabilities": 5519903, "quarter": 3 }, { "assets": 21996838, "current_assets": 9979338, "current_liabilities": 6452430, "equity": 12329640, "fixed_assets": 12017500, "liabilities": 12810850, "long_term_liabilities": 6358420, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76342, "financing_cash_flow": -109380, "investing_cash_flow": -131201, "net_cash_flow": 3038578, "operating_cash_flow": 3508153, "quarter": 1 }, { "change_in_working_capital": -32086, "financing_cash_flow": 133540, "investing_cash_flow": -124316, "net_cash_flow": 3797146, "operating_cash_flow": 4209452, "quarter": 2 }, { "change_in_working_capital": 56692, "financing_cash_flow": 152760, "investing_cash_flow": -317530, "net_cash_flow": 3893534, "operating_cash_flow": 4215119, "quarter": 3 }, { "change_in_working_capital": 70305, "financing_cash_flow": -148335, "investing_cash_flow": -398301, "net_cash_flow": 4068509, "operating_cash_flow": 4504791, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8844351320754986, "current_ratio": 1.3488183387457162, "debt_to_equity_ratio": 1.0690049696450143, "profit_margin": 0.14754531938241416, "quarter": 1, "return_on_assets": 0.13049426403510708, "return_on_equity": 0.23882764326031175 }, { "asset_turnover_ratio": 0.8804176428417231, "current_ratio": 1.6787365950816733, "debt_to_equity_ratio": 1.0472799463966607, "profit_margin": 0.15983017707414957, "quarter": 2, "return_on_assets": 0.14071730775459798, "return_on_equity": 0.25254961971602863 }, { "asset_turnover_ratio": 0.876418458658846, "current_ratio": 1.1539063187115022, "debt_to_equity_ratio": 1.0425408627774753, "profit_margin": 0.16217973341255115, "quarter": 3, "return_on_assets": 0.14213731198313062, "return_on_equity": 0.2541912122166821 }, { "asset_turnover_ratio": 0.8724374385082074, "current_ratio": 1.546601512918389, "debt_to_equity_ratio": 1.039028714544788, "profit_margin": 0.1638098126374189, "quarter": 4, "return_on_assets": 0.14291381333989914, "return_on_equity": 0.2549670549991727 } ], "income_statement": [ { "depreciation": 760670, "expenses": 14751362, "income_tax": 1122437, "marketing_expense": 2567385, "net_income": 3869920, "net_profit": 2747483, "operational_expense": 10141448, "product_revenue": 4517223, "quarter": 1, "rd_expense": 2706714, "revenue": 18621282, "salaries_expense": 6303269, "service_revenue": 14104059 }, { "depreciation": 1203168, "expenses": 14907962, "income_tax": 894993, "marketing_expense": 2637779, "net_income": 3901277, "net_profit": 3006284, "operational_expense": 7708745, "product_revenue": 4376112, "quarter": 2, "rd_expense": 2436293, "revenue": 18809239, "salaries_expense": 6199684, "service_revenue": 14433127 }, { "depreciation": 1133851, "expenses": 15066225, "income_tax": 851601, "marketing_expense": 1850575, "net_income": 3932869, "net_profit": 3081268, "operational_expense": 7837519, "product_revenue": 7323938, "quarter": 3, "rd_expense": 2068483, "revenue": 18999094, "salaries_expense": 6824948, "service_revenue": 11675156 }, { "depreciation": 1361139, "expenses": 15226168, "income_tax": 821045, "marketing_expense": 2164033, "net_income": 3964697, "net_profit": 3143652, "operational_expense": 10401013, "product_revenue": 5455004, "quarter": 4, "rd_expense": 2824766, "revenue": 19190865, "salaries_expense": 7077577, "service_revenue": 13735861 } ], "market_conditions": { "gdp_growth": [ 0.01599593102115112, 0.012006067938670543, 0.01060078904747541, 0.021707144877264124 ], "inflation_rate": [ 0.009872805756728682, 0.010442098125726032, 0.009343589608576886, 0.013908887526528718 ], "interest_rate": [ 0.03687781104544059, 0.0342887386230294, 0.03882292708348105, 0.034745130201142 ], "year": 2000 }, "random_event": { "description": "Bowen, Thomas and Mitchell Technology Adoption in 2000", "impact": 0.03, "type": "Technology Adoption" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 81692, "billable_hours_per_employee": 119, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 18364862, "net_revenue": 14801957, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 64356 }, { "average_project_size": 139866, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 17159955, "net_revenue": 15052338, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 65445 }, { "average_project_size": 96652, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 18741347, "net_revenue": 15306955, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 66552 }, { "average_project_size": 171569, "billable_hours_per_employee": 99, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 17345903, "net_revenue": 15565879, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 67678 } ], "balance_sheet": [ { "assets": 15850431, "current_assets": 4757107, "current_liabilities": 3768787, "equity": 11430956, "fixed_assets": 11093324, "liabilities": 8415626, "long_term_liabilities": 4646839, "quarter": 1 }, { "assets": 16075772, "current_assets": 7944091, "current_liabilities": 4361839, "equity": 11578861, "fixed_assets": 8131681, "liabilities": 8515556, "long_term_liabilities": 4153717, "quarter": 2 }, { "assets": 16304317, "current_assets": 7132388, "current_liabilities": 4447827, "equity": 11365850, "fixed_assets": 9171929, "liabilities": 8616672, "long_term_liabilities": 4168845, "quarter": 3 }, { "assets": 16536112, "current_assets": 5316984, "current_liabilities": 4506621, "equity": 11852852, "fixed_assets": 11219128, "liabilities": 8718989, "long_term_liabilities": 4212368, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64916, "financing_cash_flow": 139823, "investing_cash_flow": -313628, "net_cash_flow": 4458828, "operating_cash_flow": 4492401, "quarter": 1 }, { "change_in_working_capital": 66913, "financing_cash_flow": -85171, "investing_cash_flow": -192456, "net_cash_flow": 4269265, "operating_cash_flow": 4612524, "quarter": 2 }, { "change_in_working_capital": -25474, "financing_cash_flow": 176953, "investing_cash_flow": -136937, "net_cash_flow": 4257729, "operating_cash_flow": 4467827, "quarter": 3 }, { "change_in_working_capital": 88331, "financing_cash_flow": 186406, "investing_cash_flow": -492786, "net_cash_flow": 4336633, "operating_cash_flow": 4590555, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9338520195444527, "current_ratio": 1.262238221475504, "debt_to_equity_ratio": 0.7362136640190025, "profit_margin": 0.26997450404699863, "quarter": 1, "return_on_assets": 0.25211623582980175, "return_on_equity": 0.34959027049006225 }, { "asset_turnover_ratio": 0.9363368676788897, "current_ratio": 1.8212710281145177, "debt_to_equity_ratio": 0.7354398675310119, "profit_margin": 0.26697812658737796, "quarter": 2, "return_on_assets": 0.2499814627876036, "return_on_equity": 0.34706738426171624 }, { "asset_turnover_ratio": 0.9388283483447972, "current_ratio": 1.6035668653479553, "debt_to_equity_ratio": 0.7581194543302965, "profit_margin": 0.24029632281534766, "quarter": 3, "return_on_assets": 0.22559699986206108, "return_on_equity": 0.3236189990189911 }, { "asset_turnover_ratio": 0.9413264133673018, "current_ratio": 1.1798160972489145, "debt_to_equity_ratio": 0.7356026212088027, "profit_margin": 0.259267658447043, "quarter": 4, "return_on_assets": 0.24405549502809368, "return_on_equity": 0.34048590162097697 } ], "income_statement": [ { "depreciation": 496250, "expenses": 9733002, "income_tax": 1072804, "marketing_expense": 1230298, "net_income": 5068955, "net_profit": 3996151, "operational_expense": 6342927, "product_revenue": 5366830, "quarter": 1, "rd_expense": 1400931, "revenue": 14801957, "salaries_expense": 4042719, "service_revenue": 9435127 }, { "depreciation": 593879, "expenses": 9904424, "income_tax": 1129269, "marketing_expense": 1968335, "net_income": 5147914, "net_profit": 4018645, "operational_expense": 5158196, "product_revenue": 3063657, "quarter": 2, "rd_expense": 1408552, "revenue": 15052338, "salaries_expense": 4618051, "service_revenue": 11988681 }, { "depreciation": 789622, "expenses": 10078867, "income_tax": 1549883, "marketing_expense": 1841242, "net_income": 5228088, "net_profit": 3678205, "operational_expense": 6970656, "product_revenue": 5124291, "quarter": 3, "rd_expense": 1973704, "revenue": 15306955, "salaries_expense": 4141135, "service_revenue": 10182664 }, { "depreciation": 554826, "expenses": 10256381, "income_tax": 1273769, "marketing_expense": 1199553, "net_income": 5309498, "net_profit": 4035729, "operational_expense": 6676163, "product_revenue": 5355836, "quarter": 4, "rd_expense": 1217735, "revenue": 15565879, "salaries_expense": 3706333, "service_revenue": 10210043 } ], "market_conditions": { "gdp_growth": [ 0.006029646215473034, 0.0023881325520030156, 0.011816808407154626, 0.01807525429194665 ], "inflation_rate": [ 0.015600603467766778, 0.015869820102863863, 0.01234157889863384, 0.013602161017952974 ], "interest_rate": [ 0.03118980250808611, 0.027289113892864245, 0.02718234956599473, 0.03389864158980746 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 180011, "billable_hours_per_employee": 129, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 7176490, "net_revenue": 5548602, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 24124 }, { "average_project_size": 174865, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 6950908, "net_revenue": 5666733, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 24638 }, { "average_project_size": 94658, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 6957083, "net_revenue": 5787379, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 25163 }, { "average_project_size": 61856, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 6509056, "net_revenue": 5910593, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 25698 } ], "balance_sheet": [ { "assets": 6970177, "current_assets": 2172399, "current_liabilities": 1386506, "equity": 4800799, "fixed_assets": 4797778, "liabilities": 3278477, "long_term_liabilities": 1891971, "quarter": 1 }, { "assets": 7211833, "current_assets": 2631411, "current_liabilities": 1497104, "equity": 4884656, "fixed_assets": 4580422, "liabilities": 3360530, "long_term_liabilities": 1863426, "quarter": 2 }, { "assets": 7461867, "current_assets": 2402072, "current_liabilities": 1722562, "equity": 5059268, "fixed_assets": 5059795, "liabilities": 3444636, "long_term_liabilities": 1722074, "quarter": 3 }, { "assets": 7720570, "current_assets": 2799486, "current_liabilities": 1621174, "equity": 5229236, "fixed_assets": 4921084, "liabilities": 3530847, "long_term_liabilities": 1909673, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35296, "financing_cash_flow": -186159, "investing_cash_flow": -269926, "net_cash_flow": 903419, "operating_cash_flow": 1322466, "quarter": 1 }, { "change_in_working_capital": -20170, "financing_cash_flow": -167718, "investing_cash_flow": -389538, "net_cash_flow": 579799, "operating_cash_flow": 1278599, "quarter": 2 }, { "change_in_working_capital": 54418, "financing_cash_flow": -59816, "investing_cash_flow": -279746, "net_cash_flow": 1100538, "operating_cash_flow": 1385000, "quarter": 3 }, { "change_in_working_capital": -2235, "financing_cash_flow": 118149, "investing_cash_flow": -487361, "net_cash_flow": 1467673, "operating_cash_flow": 1424380, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7960489382120426, "current_ratio": 1.5668154339036398, "debt_to_equity_ratio": 0.6829023668768469, "profit_margin": 0.1998880078261155, "quarter": 1, "return_on_assets": 0.15912063639129967, "return_on_equity": 0.23102383582399513 }, { "asset_turnover_ratio": 0.7857548836752043, "current_ratio": 1.7576674699954045, "debt_to_equity_ratio": 0.6879767991850398, "profit_margin": 0.18235427714699104, "quarter": 2, "return_on_assets": 0.14328576382730993, "return_on_equity": 0.21155082364039557 }, { "asset_turnover_ratio": 0.7755939632802353, "current_ratio": 1.394476367178656, "debt_to_equity_ratio": 0.6808565982272534, "profit_margin": 0.18005335403124628, "quarter": 3, "return_on_assets": 0.13964829445499363, "return_on_equity": 0.20596596187432648 }, { "asset_turnover_ratio": 0.7655643300947987, "current_ratio": 1.7268263616366903, "debt_to_equity_ratio": 0.6752127844296949, "profit_margin": 0.17587287772986568, "quarter": 4, "return_on_assets": 0.13464200182110905, "return_on_equity": 0.19878869494511245 } ], "income_statement": [ { "depreciation": 213367, "expenses": 4139444, "income_tax": 300059, "marketing_expense": 621891, "net_income": 1409158, "net_profit": 1109099, "operational_expense": 2528408, "product_revenue": 1820955, "quarter": 1, "rd_expense": 581738, "revenue": 5548602, "salaries_expense": 1244021, "service_revenue": 3727647 }, { "depreciation": 245246, "expenses": 4236576, "income_tax": 396804, "marketing_expense": 667632, "net_income": 1430157, "net_profit": 1033353, "operational_expense": 2819580, "product_revenue": 2240667, "quarter": 2, "rd_expense": 671239, "revenue": 5666733, "salaries_expense": 1733239, "service_revenue": 3426066 }, { "depreciation": 342963, "expenses": 4335989, "income_tax": 409353, "marketing_expense": 551183, "net_income": 1451390, "net_profit": 1042037, "operational_expense": 2491001, "product_revenue": 1965540, "quarter": 3, "rd_expense": 717503, "revenue": 5787379, "salaries_expense": 1552716, "service_revenue": 3821839 }, { "depreciation": 384867, "expenses": 4437734, "income_tax": 433346, "marketing_expense": 556795, "net_income": 1472859, "net_profit": 1039513, "operational_expense": 2388228, "product_revenue": 1768053, "quarter": 4, "rd_expense": 542300, "revenue": 5910593, "salaries_expense": 1983843, "service_revenue": 4142540 } ], "market_conditions": { "gdp_growth": [ 0.022609216370106072, 0.019392742711160083, 0.02618203393270259, 0.011484048822743871 ], "inflation_rate": [ 0.016027267650695724, 0.015133478956502584, 0.01913457441170882, 0.015521989545176227 ], "interest_rate": [ 0.043660551161407, 0.04430559158447568, 0.03654144007370948, 0.03855826124798494 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 147611, "billable_hours_per_employee": 95, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 13641420, "net_revenue": 11934333, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 51888 }, { "average_project_size": 124894, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 13665902, "net_revenue": 12222480, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 53141 }, { "average_project_size": 123855, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 14546596, "net_revenue": 12517585, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 54424 }, { "average_project_size": 97578, "billable_hours_per_employee": 105, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 15864181, "net_revenue": 12819815, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 55738 } ], "balance_sheet": [ { "assets": 12362820, "current_assets": 5378432, "current_liabilities": 3479178, "equity": 8774710, "fixed_assets": 6984388, "liabilities": 6275620, "long_term_liabilities": 2796442, "quarter": 1 }, { "assets": 12521981, "current_assets": 5445361, "current_liabilities": 2785668, "equity": 8860233, "fixed_assets": 7076620, "liabilities": 6404642, "long_term_liabilities": 3618974, "quarter": 2 }, { "assets": 12683192, "current_assets": 4208282, "current_liabilities": 3053472, "equity": 9119088, "fixed_assets": 8474910, "liabilities": 6536316, "long_term_liabilities": 3482844, "quarter": 3 }, { "assets": 12846478, "current_assets": 5289547, "current_liabilities": 3852419, "equity": 9118930, "fixed_assets": 7556931, "liabilities": 6670698, "long_term_liabilities": 2818279, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21766, "financing_cash_flow": -194496, "investing_cash_flow": -455436, "net_cash_flow": 3253459, "operating_cash_flow": 3468750, "quarter": 1 }, { "change_in_working_capital": -1204, "financing_cash_flow": -45314, "investing_cash_flow": -469048, "net_cash_flow": 3203544, "operating_cash_flow": 3334127, "quarter": 2 }, { "change_in_working_capital": -99461, "financing_cash_flow": 91314, "investing_cash_flow": -102576, "net_cash_flow": 3243599, "operating_cash_flow": 3658801, "quarter": 3 }, { "change_in_working_capital": 38563, "financing_cash_flow": -192283, "investing_cash_flow": -310017, "net_cash_flow": 3442193, "operating_cash_flow": 3569903, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9653406747004324, "current_ratio": 1.5458915870357883, "debt_to_equity_ratio": 0.7151940064116079, "profit_margin": 0.22519147069216186, "quarter": 1, "return_on_assets": 0.21738648625475418, "return_on_equity": 0.30627906791221593 }, { "asset_turnover_ratio": 0.9760819793609334, "current_ratio": 1.9547774537382057, "debt_to_equity_ratio": 0.7228525480086133, "profit_margin": 0.22441386690753432, "quarter": 2, "return_on_assets": 0.21904633140714716, "return_on_equity": 0.30957357441954403 }, { "asset_turnover_ratio": 0.9869427979959619, "current_ratio": 1.3781957063958667, "debt_to_equity_ratio": 0.7167729930887826, "profit_margin": 0.23744292529269823, "quarter": 3, "return_on_assets": 0.23434258505272174, "return_on_equity": 0.3259330318996812 }, { "asset_turnover_ratio": 0.9979244894982111, "current_ratio": 1.3730456110822837, "debt_to_equity_ratio": 0.7315220097094725, "profit_margin": 0.22957819594120507, "quarter": 4, "return_on_assets": 0.22910170398454735, "return_on_equity": 0.32275168248906394 } ], "income_statement": [ { "depreciation": 781240, "expenses": 8294012, "income_tax": 952811, "marketing_expense": 947282, "net_income": 3640321, "net_profit": 2687510, "operational_expense": 4197255, "product_revenue": 4365731, "quarter": 1, "rd_expense": 1583081, "revenue": 11934333, "salaries_expense": 4033157, "service_revenue": 7568602 }, { "depreciation": 591233, "expenses": 8439360, "income_tax": 1040226, "marketing_expense": 1420358, "net_income": 3783120, "net_profit": 2742894, "operational_expense": 4493425, "product_revenue": 3156900, "quarter": 2, "rd_expense": 1089286, "revenue": 12222480, "salaries_expense": 3702957, "service_revenue": 9065580 }, { "depreciation": 686589, "expenses": 8587256, "income_tax": 958117, "marketing_expense": 1133072, "net_income": 3930329, "net_profit": 2972212, "operational_expense": 5450577, "product_revenue": 3881709, "quarter": 3, "rd_expense": 1585432, "revenue": 12517585, "salaries_expense": 4293489, "service_revenue": 8635876 }, { "depreciation": 626753, "expenses": 8737744, "income_tax": 1138921, "marketing_expense": 1178238, "net_income": 4082071, "net_profit": 2943150, "operational_expense": 5060477, "product_revenue": 2891168, "quarter": 4, "rd_expense": 1638763, "revenue": 12819815, "salaries_expense": 3143927, "service_revenue": 9928647 } ], "market_conditions": { "gdp_growth": [ 0.02848300652590629, 0.018628516788759715, 0.033713673037983165, 0.027777160651666348 ], "inflation_rate": [ 0.017150083894368586, 0.02059764376482119, 0.021128459544599056, 0.019248946366124325 ], "interest_rate": [ 0.03372684160281345, 0.03156528197140249, 0.03620765746051148, 0.03159018353295132 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 144433, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 11274174, "net_revenue": 9956534, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 43289 }, { "average_project_size": 106805, "billable_hours_per_employee": 139, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 12717246, "net_revenue": 10323599, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 44885 }, { "average_project_size": 63908, "billable_hours_per_employee": 157, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 13487052, "net_revenue": 10704196, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 46540 }, { "average_project_size": 125483, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 12973203, "net_revenue": 11098825, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 48256 } ], "balance_sheet": [ { "assets": 11673523, "current_assets": 4565706, "current_liabilities": 3003186, "equity": 6961304, "fixed_assets": 7107817, "liabilities": 6238378, "long_term_liabilities": 3235192, "quarter": 1 }, { "assets": 11823782, "current_assets": 4515883, "current_liabilities": 2597829, "equity": 7031760, "fixed_assets": 7307899, "liabilities": 6368937, "long_term_liabilities": 3771108, "quarter": 2 }, { "assets": 11975974, "current_assets": 5963886, "current_liabilities": 2665085, "equity": 7060809, "fixed_assets": 6012088, "liabilities": 6502229, "long_term_liabilities": 3837144, "quarter": 3 }, { "assets": 12130126, "current_assets": 4624198, "current_liabilities": 3017251, "equity": 7299914, "fixed_assets": 7505928, "liabilities": 6638310, "long_term_liabilities": 3621059, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39181, "financing_cash_flow": -151095, "investing_cash_flow": -134067, "net_cash_flow": 1637721, "operating_cash_flow": 2006814, "quarter": 1 }, { "change_in_working_capital": 26147, "financing_cash_flow": 82873, "investing_cash_flow": -399839, "net_cash_flow": 1561236, "operating_cash_flow": 2182339, "quarter": 2 }, { "change_in_working_capital": 20287, "financing_cash_flow": -183409, "investing_cash_flow": -181710, "net_cash_flow": 1819204, "operating_cash_flow": 2031034, "quarter": 3 }, { "change_in_working_capital": 54649, "financing_cash_flow": -25994, "investing_cash_flow": -245165, "net_cash_flow": 2072490, "operating_cash_flow": 2406376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8529159534786542, "current_ratio": 1.520287454723084, "debt_to_equity_ratio": 0.8961507786472189, "profit_margin": 0.15328215622022684, "quarter": 1, "return_on_assets": 0.1307367964238388, "return_on_equity": 0.21923464339439852 }, { "asset_turnover_ratio": 0.8731215612737109, "current_ratio": 1.7383295821241507, "debt_to_equity_ratio": 0.9057386770879552, "profit_margin": 0.15274857150108212, "quarter": 2, "return_on_assets": 0.13336807123135389, "return_on_equity": 0.2242560895138628 }, { "asset_turnover_ratio": 0.8938058816760959, "current_ratio": 2.237784535952887, "debt_to_equity_ratio": 0.920890084974682, "profit_margin": 0.14826559603355544, "quarter": 3, "return_on_assets": 0.13252066178500388, "return_on_equity": 0.22477084424745097 }, { "asset_turnover_ratio": 0.9149801906427023, "current_ratio": 1.5325864503814897, "debt_to_equity_ratio": 0.9093682473519551, "profit_margin": 0.16290895657873694, "quarter": 4, "return_on_assets": 0.14905846814781643, "return_on_equity": 0.24768757549746476 } ], "income_statement": [ { "depreciation": 480655, "expenses": 7909472, "income_tax": 520903, "marketing_expense": 1367417, "net_income": 2047062, "net_profit": 1526159, "operational_expense": 4727186, "product_revenue": 3674295, "quarter": 1, "rd_expense": 1174864, "revenue": 9956534, "salaries_expense": 2631700, "service_revenue": 6282239 }, { "depreciation": 605424, "expenses": 8202690, "income_tax": 543994, "marketing_expense": 1503236, "net_income": 2120909, "net_profit": 1576915, "operational_expense": 5607698, "product_revenue": 3593314, "quarter": 2, "rd_expense": 1456136, "revenue": 10323599, "salaries_expense": 3244426, "service_revenue": 6730285 }, { "depreciation": 443970, "expenses": 8506779, "income_tax": 610353, "marketing_expense": 1001290, "net_income": 2197417, "net_profit": 1587064, "operational_expense": 5185435, "product_revenue": 4183677, "quarter": 3, "rd_expense": 952278, "revenue": 10704196, "salaries_expense": 3629683, "service_revenue": 6520519 }, { "depreciation": 598278, "expenses": 8822141, "income_tax": 468586, "marketing_expense": 918451, "net_income": 2276684, "net_profit": 1808098, "operational_expense": 4782030, "product_revenue": 4032335, "quarter": 4, "rd_expense": 1029247, "revenue": 11098825, "salaries_expense": 2976597, "service_revenue": 7066490 } ], "market_conditions": { "gdp_growth": [ 0.026106868794133355, 0.021571278744613828, 0.008224066357515053, 0.027429291289866237 ], "inflation_rate": [ 0.009127779626833084, 0.00775562937053355, 0.014467835280489144, 0.013401240115768388 ], "interest_rate": [ 0.03690584998756891, 0.041701709914546824, 0.04120004170936384, 0.034262955675249916 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 93292, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 11751466, "net_revenue": 9704817, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 42195 }, { "average_project_size": 128962, "billable_hours_per_employee": 128, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 11937463, "net_revenue": 10188886, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 44300 }, { "average_project_size": 79514, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 12028088, "net_revenue": 10697100, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 46509 }, { "average_project_size": 60122, "billable_hours_per_employee": 114, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 14265419, "net_revenue": 11230664, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 48829 } ], "balance_sheet": [ { "assets": 10518345, "current_assets": 5001997, "current_liabilities": 2573160, "equity": 6442644, "fixed_assets": 5516348, "liabilities": 5666300, "long_term_liabilities": 3093140, "quarter": 1 }, { "assets": 10711372, "current_assets": 4300662, "current_liabilities": 3174922, "equity": 6580065, "fixed_assets": 6410710, "liabilities": 5821217, "long_term_liabilities": 2646295, "quarter": 2 }, { "assets": 10907942, "current_assets": 5244737, "current_liabilities": 2885553, "equity": 6875500, "fixed_assets": 5663205, "liabilities": 5980369, "long_term_liabilities": 3094816, "quarter": 3 }, { "assets": 11108118, "current_assets": 4219596, "current_liabilities": 3152278, "equity": 6908988, "fixed_assets": 6888522, "liabilities": 6143873, "long_term_liabilities": 2991595, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10157, "financing_cash_flow": 72853, "investing_cash_flow": -438906, "net_cash_flow": 1812899, "operating_cash_flow": 2239368, "quarter": 1 }, { "change_in_working_capital": 70731, "financing_cash_flow": 128629, "investing_cash_flow": -370780, "net_cash_flow": 2146730, "operating_cash_flow": 2296972, "quarter": 2 }, { "change_in_working_capital": -75770, "financing_cash_flow": -32583, "investing_cash_flow": -461462, "net_cash_flow": 1962613, "operating_cash_flow": 2514611, "quarter": 3 }, { "change_in_working_capital": 61572, "financing_cash_flow": -162361, "investing_cash_flow": -470653, "net_cash_flow": 2178950, "operating_cash_flow": 2408247, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9226562733966227, "current_ratio": 1.9439121547047211, "debt_to_equity_ratio": 0.879499162145231, "profit_margin": 0.16389788699776617, "quarter": 1, "return_on_assets": 0.1512214136349397, "return_on_equity": 0.24688606106437047 }, { "asset_turnover_ratio": 0.9512213748154765, "current_ratio": 1.3545724902848006, "debt_to_equity_ratio": 0.8846746954627348, "profit_margin": 0.1658581713447378, "quarter": 2, "return_on_assets": 0.15776783777092235, "return_on_equity": 0.2568226909612595 }, { "asset_turnover_ratio": 0.98067078097775, "current_ratio": 1.817584705600625, "debt_to_equity_ratio": 0.8698085957384918, "profit_margin": 0.18209860616428752, "quarter": 3, "return_on_assets": 0.17857878232209157, "return_on_equity": 0.28331423169224057 }, { "asset_turnover_ratio": 1.0110321118302847, "current_ratio": 1.3385862541311395, "debt_to_equity_ratio": 0.8892580215800057, "profit_margin": 0.1731636704650767, "quarter": 4, "return_on_assets": 0.17507403144259, "return_on_equity": 0.2814801530991225 } ], "income_statement": [ { "depreciation": 648769, "expenses": 7576887, "income_tax": 537331, "marketing_expense": 1163664, "net_income": 2127930, "net_profit": 1590599, "operational_expense": 4333822, "product_revenue": 3876545, "quarter": 1, "rd_expense": 1107458, "revenue": 9704817, "salaries_expense": 2422215, "service_revenue": 5828272 }, { "depreciation": 607062, "expenses": 7907715, "income_tax": 591261, "marketing_expense": 1299807, "net_income": 2281171, "net_profit": 1689910, "operational_expense": 5353154, "product_revenue": 3770804, "quarter": 2, "rd_expense": 1340302, "revenue": 10188886, "salaries_expense": 3790742, "service_revenue": 6418082 }, { "depreciation": 566684, "expenses": 8252987, "income_tax": 496186, "marketing_expense": 895363, "net_income": 2444113, "net_profit": 1947927, "operational_expense": 4793111, "product_revenue": 3901890, "quarter": 3, "rd_expense": 889716, "revenue": 10697100, "salaries_expense": 3274860, "service_revenue": 6795210 }, { "depreciation": 463504, "expenses": 8613336, "income_tax": 672585, "marketing_expense": 864305, "net_income": 2617328, "net_profit": 1944743, "operational_expense": 5018341, "product_revenue": 2407710, "quarter": 4, "rd_expense": 1180181, "revenue": 11230664, "salaries_expense": 3532832, "service_revenue": 8822954 } ], "market_conditions": { "gdp_growth": [ 0.017881221516564086, 0.019700497535655018, 0.028839444294018732, 0.03097349510832504 ], "inflation_rate": [ 0.013664702481175371, 0.018174038528218302, 0.0132343991723112, 0.014763827564518349 ], "interest_rate": [ 0.024983088255703778, 0.024089772321859687, 0.024492211628780618, 0.03136141020186507 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 163570, "billable_hours_per_employee": 124, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 22350345, "net_revenue": 18972744, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 82490 }, { "average_project_size": 154465, "billable_hours_per_employee": 94, "client_concentration": 0.31, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 23834272, "net_revenue": 19581309, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 85136 }, { "average_project_size": 68309, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 24435845, "net_revenue": 20209394, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 87867 }, { "average_project_size": 147193, "billable_hours_per_employee": 105, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 23436100, "net_revenue": 20857625, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 90685 } ], "balance_sheet": [ { "assets": 19239827, "current_assets": 6330970, "current_liabilities": 5746755, "equity": 13472584, "fixed_assets": 12908857, "liabilities": 9870092, "long_term_liabilities": 4123337, "quarter": 1 }, { "assets": 19690948, "current_assets": 7597625, "current_liabilities": 4644667, "equity": 13959342, "fixed_assets": 12093323, "liabilities": 10002679, "long_term_liabilities": 5358012, "quarter": 2 }, { "assets": 20152646, "current_assets": 9025983, "current_liabilities": 5579112, "equity": 14379029, "fixed_assets": 11126663, "liabilities": 10137047, "long_term_liabilities": 4557935, "quarter": 3 }, { "assets": 20625170, "current_assets": 7150051, "current_liabilities": 5765689, "equity": 14570610, "fixed_assets": 13475119, "liabilities": 10273220, "long_term_liabilities": 4507531, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12759, "financing_cash_flow": 150483, "investing_cash_flow": -202917, "net_cash_flow": 5170698, "operating_cash_flow": 5188539, "quarter": 1 }, { "change_in_working_capital": 99907, "financing_cash_flow": -164169, "investing_cash_flow": -138591, "net_cash_flow": 5010699, "operating_cash_flow": 5297345, "quarter": 2 }, { "change_in_working_capital": 93405, "financing_cash_flow": -75189, "investing_cash_flow": -242419, "net_cash_flow": 4573804, "operating_cash_flow": 5094777, "quarter": 3 }, { "change_in_working_capital": -79665, "financing_cash_flow": -13684, "investing_cash_flow": -163775, "net_cash_flow": 4735290, "operating_cash_flow": 5053920, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9861182223727896, "current_ratio": 1.1016599802845257, "debt_to_equity_ratio": 0.7326057124602081, "profit_margin": 0.2162496368474692, "quarter": 1, "return_on_assets": 0.2132477074767876, "return_on_equity": 0.3045331912571486 }, { "asset_turnover_ratio": 0.9944320100789459, "current_ratio": 1.6357738886339968, "debt_to_equity_ratio": 0.7165580583955892, "profit_margin": 0.2181198917804729, "quarter": 2, "return_on_assets": 0.2169054024214578, "return_on_equity": 0.305965209534948 }, { "asset_turnover_ratio": 1.0028159081442705, "current_ratio": 1.6178171364905383, "debt_to_equity_ratio": 0.7049882853703126, "profit_margin": 0.2159109768457184, "quarter": 3, "return_on_assets": 0.21651896232385565, "return_on_equity": 0.3034579038681958 }, { "asset_turnover_ratio": 1.011270452558694, "current_ratio": 1.2401034811277543, "debt_to_equity_ratio": 0.705064509996493, "profit_margin": 0.20225984502070585, "quarter": 4, "return_on_assets": 0.20453940500854054, "return_on_equity": 0.28953214724709536 } ], "income_statement": [ { "depreciation": 1085690, "expenses": 13566975, "income_tax": 1302920, "marketing_expense": 1496728, "net_income": 5405769, "net_profit": 4102849, "operational_expense": 8292489, "product_revenue": 5345380, "quarter": 1, "rd_expense": 1416223, "revenue": 18972744, "salaries_expense": 4820971, "service_revenue": 13627364 }, { "depreciation": 1026272, "expenses": 14064118, "income_tax": 1246118, "marketing_expense": 2672102, "net_income": 5517191, "net_profit": 4271073, "operational_expense": 7066677, "product_revenue": 5288833, "quarter": 2, "rd_expense": 1710607, "revenue": 19581309, "salaries_expense": 6857518, "service_revenue": 14292476 }, { "depreciation": 731347, "expenses": 14579479, "income_tax": 1266485, "marketing_expense": 1779268, "net_income": 5629915, "net_profit": 4363430, "operational_expense": 7787264, "product_revenue": 6978343, "quarter": 3, "rd_expense": 1998155, "revenue": 20209394, "salaries_expense": 5222193, "service_revenue": 13231051 }, { "depreciation": 835260, "expenses": 15113724, "income_tax": 1525241, "marketing_expense": 2919253, "net_income": 5743901, "net_profit": 4218660, "operational_expense": 7897364, "product_revenue": 7626089, "quarter": 4, "rd_expense": 2447881, "revenue": 20857625, "salaries_expense": 6030751, "service_revenue": 13231536 } ], "market_conditions": { "gdp_growth": [ 0.01595170557735054, 0.03211378846923351, 0.014779369890702382, 0.0210827781541117 ], "inflation_rate": [ 0.024582750823292615, 0.0213633968194746, 0.023075835653500465, 0.018458020573892238 ], "interest_rate": [ 0.02159405826880747, 0.020783764283101146, 0.0277319213862158, 0.0244749260070966 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 113339, "billable_hours_per_employee": 98, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 15588551, "net_revenue": 12271953, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 53356 }, { "average_project_size": 52819, "billable_hours_per_employee": 158, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 15489253, "net_revenue": 12508017, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 54383 }, { "average_project_size": 94966, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 15686831, "net_revenue": 12748622, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 55429 }, { "average_project_size": 98827, "billable_hours_per_employee": 121, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 16150501, "net_revenue": 12993855, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 56495 } ], "balance_sheet": [ { "assets": 14078839, "current_assets": 5417111, "current_liabilities": 3241629, "equity": 8873340, "fixed_assets": 8661728, "liabilities": 7320610, "long_term_liabilities": 4078981, "quarter": 1 }, { "assets": 14339548, "current_assets": 6525978, "current_liabilities": 3876849, "equity": 9000156, "fixed_assets": 7813570, "liabilities": 7501348, "long_term_liabilities": 3624499, "quarter": 2 }, { "assets": 14605084, "current_assets": 6354151, "current_liabilities": 3678103, "equity": 9194954, "fixed_assets": 8250933, "liabilities": 7686548, "long_term_liabilities": 4008445, "quarter": 3 }, { "assets": 14875538, "current_assets": 5450190, "current_liabilities": 4594644, "equity": 9094781, "fixed_assets": 9425348, "liabilities": 7876321, "long_term_liabilities": 3281677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48099, "financing_cash_flow": -133497, "investing_cash_flow": -373068, "net_cash_flow": 2652116, "operating_cash_flow": 2906119, "quarter": 1 }, { "change_in_working_capital": 6992, "financing_cash_flow": -67747, "investing_cash_flow": -148099, "net_cash_flow": 2732532, "operating_cash_flow": 3018522, "quarter": 2 }, { "change_in_working_capital": -31227, "financing_cash_flow": 150410, "investing_cash_flow": -445071, "net_cash_flow": 2808063, "operating_cash_flow": 3094944, "quarter": 3 }, { "change_in_working_capital": -8868, "financing_cash_flow": 114478, "investing_cash_flow": -150546, "net_cash_flow": 2436635, "operating_cash_flow": 2690841, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8716594457824257, "current_ratio": 1.6711076437186365, "debt_to_equity_ratio": 0.825011776850656, "profit_margin": 0.17235325135290203, "quarter": 1, "return_on_assets": 0.1502333395530697, "return_on_equity": 0.2383669508888423 }, { "asset_turnover_ratio": 0.8722741469954283, "current_ratio": 1.6833201396288584, "debt_to_equity_ratio": 0.8334686643209296, "profit_margin": 0.17284562373076404, "quarter": 2, "return_on_assets": 0.15076876900164496, "return_on_equity": 0.24021316963839293 }, { "asset_turnover_ratio": 0.872889330865882, "current_ratio": 1.7275620068279762, "debt_to_equity_ratio": 0.8359528497913095, "profit_margin": 0.1785618869239358, "quarter": 3, "return_on_assets": 0.1558647659951836, "return_on_equity": 0.2475725272796362 }, { "asset_turnover_ratio": 0.8735048776050991, "current_ratio": 1.1862050683360887, "debt_to_equity_ratio": 0.866026460670136, "profit_margin": 0.1612734634948597, "quarter": 4, "return_on_assets": 0.14087315699102781, "return_on_equity": 0.23041390441397105 } ], "income_statement": [ { "depreciation": 791008, "expenses": 9524326, "income_tax": 632516, "marketing_expense": 1562919, "net_income": 2747627, "net_profit": 2115111, "operational_expense": 5324880, "product_revenue": 3206917, "quarter": 1, "rd_expense": 1202921, "revenue": 12271953, "salaries_expense": 4399426, "service_revenue": 9065036 }, { "depreciation": 856566, "expenses": 9708494, "income_tax": 637567, "marketing_expense": 1273460, "net_income": 2799523, "net_profit": 2161956, "operational_expense": 5872752, "product_revenue": 3090621, "quarter": 2, "rd_expense": 1204234, "revenue": 12508017, "salaries_expense": 4334243, "service_revenue": 9417396 }, { "depreciation": 818526, "expenses": 9896224, "income_tax": 575980, "marketing_expense": 1840829, "net_income": 2852398, "net_profit": 2276418, "operational_expense": 6710897, "product_revenue": 4178161, "quarter": 3, "rd_expense": 1869121, "revenue": 12748622, "salaries_expense": 4386644, "service_revenue": 8570461 }, { "depreciation": 595277, "expenses": 10087583, "income_tax": 810708, "marketing_expense": 1186009, "net_income": 2906272, "net_profit": 2095564, "operational_expense": 6499551, "product_revenue": 3165350, "quarter": 4, "rd_expense": 1250920, "revenue": 12993855, "salaries_expense": 3196995, "service_revenue": 9828505 } ], "market_conditions": { "gdp_growth": [ 0.026129531389596276, 0.017894780330276173, 0.029728083666126278, 0.02686638466569588 ], "inflation_rate": [ 0.01695301381314828, 0.015532816301932383, 0.018060377844278188, 0.013942356118009713 ], "interest_rate": [ 0.04019426593229126, 0.03241959329581445, 0.035764917532796606, 0.034472374193823055 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 108071, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 11558789, "net_revenue": 10425954, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 45330 }, { "average_project_size": 111671, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 12953678, "net_revenue": 10772658, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 46838 }, { "average_project_size": 142456, "billable_hours_per_employee": 144, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 13663391, "net_revenue": 11130893, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 48395 }, { "average_project_size": 68505, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 14508826, "net_revenue": 11501040, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 50005 } ], "balance_sheet": [ { "assets": 12425187, "current_assets": 5415583, "current_liabilities": 2508117, "equity": 9587053, "fixed_assets": 7009604, "liabilities": 5525441, "long_term_liabilities": 3017324, "quarter": 1 }, { "assets": 12590424, "current_assets": 3846484, "current_liabilities": 2928404, "equity": 9634560, "fixed_assets": 8743940, "liabilities": 5592357, "long_term_liabilities": 2663953, "quarter": 2 }, { "assets": 12757859, "current_assets": 6103052, "current_liabilities": 2826035, "equity": 9695557, "fixed_assets": 6654807, "liabilities": 5660083, "long_term_liabilities": 2834048, "quarter": 3 }, { "assets": 12927520, "current_assets": 4001073, "current_liabilities": 2738591, "equity": 10204334, "fixed_assets": 8926447, "liabilities": 5728630, "long_term_liabilities": 2990039, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22366, "financing_cash_flow": 101319, "investing_cash_flow": -437168, "net_cash_flow": 2823004, "operating_cash_flow": 3046752, "quarter": 1 }, { "change_in_working_capital": 93862, "financing_cash_flow": 15581, "investing_cash_flow": -411767, "net_cash_flow": 2748672, "operating_cash_flow": 3001675, "quarter": 2 }, { "change_in_working_capital": 30543, "financing_cash_flow": -110342, "investing_cash_flow": -172405, "net_cash_flow": 2989028, "operating_cash_flow": 3211712, "quarter": 3 }, { "change_in_working_capital": 18518, "financing_cash_flow": -124144, "investing_cash_flow": -498034, "net_cash_flow": 3295041, "operating_cash_flow": 3679680, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8390983572319676, "current_ratio": 2.159222635945612, "debt_to_equity_ratio": 0.5763440548414617, "profit_margin": 0.2577516647397447, "quarter": 1, "return_on_assets": 0.21627899845692464, "return_on_equity": 0.280305845811012 }, { "asset_turnover_ratio": 0.855623130722206, "current_ratio": 1.313508655226533, "debt_to_equity_ratio": 0.5804475762255878, "profit_margin": 0.24473932060221348, "quarter": 2, "return_on_assets": 0.20940462370449162, "return_on_equity": 0.27364954912315664 }, { "asset_turnover_ratio": 0.8724734299070087, "current_ratio": 2.159581179992463, "debt_to_equity_ratio": 0.5837811071607335, "profit_margin": 0.23338477874147204, "quarter": 3, "return_on_assets": 0.20362201839666044, "return_on_equity": 0.2679351995970938 }, { "asset_turnover_ratio": 0.8896555565181875, "current_ratio": 1.4609969141065606, "debt_to_equity_ratio": 0.5613918556566259, "profit_margin": 0.26131932416546677, "quarter": 4, "return_on_assets": 0.232484188769385, "return_on_equity": 0.2945262277773346 } ], "income_statement": [ { "depreciation": 359445, "expenses": 6956615, "income_tax": 782032, "marketing_expense": 804223, "net_income": 3469339, "net_profit": 2687307, "operational_expense": 4551658, "product_revenue": 2306333, "quarter": 1, "rd_expense": 1133251, "revenue": 10425954, "salaries_expense": 2952232, "service_revenue": 8119621 }, { "depreciation": 365182, "expenses": 7198943, "income_tax": 937222, "marketing_expense": 1091082, "net_income": 3573715, "net_profit": 2636493, "operational_expense": 4614966, "product_revenue": 2752787, "quarter": 2, "rd_expense": 1276889, "revenue": 10772658, "salaries_expense": 3140309, "service_revenue": 8019871 }, { "depreciation": 613931, "expenses": 7449713, "income_tax": 1083399, "marketing_expense": 1316726, "net_income": 3681180, "net_profit": 2597781, "operational_expense": 3895384, "product_revenue": 4069783, "quarter": 3, "rd_expense": 1030973, "revenue": 11130893, "salaries_expense": 3201127, "service_revenue": 7061110 }, { "depreciation": 674236, "expenses": 7709218, "income_tax": 786378, "marketing_expense": 1490717, "net_income": 3791822, "net_profit": 3005444, "operational_expense": 4216248, "product_revenue": 3055092, "quarter": 4, "rd_expense": 854454, "revenue": 11501040, "salaries_expense": 2926184, "service_revenue": 8445948 } ], "market_conditions": { "gdp_growth": [ 0.020125353705075247, 0.02986188736342383, 0.014167590248582645, 0.011403004853074708 ], "inflation_rate": [ 0.014435323630281563, 0.015919194933361767, 0.018439875416437813, 0.01979612565226629 ], "interest_rate": [ 0.023384483524520012, 0.027932156709106308, 0.028041919740121202, 0.026782359266412405 ], "year": 2008 }, "random_event": { "description": "Bowen, Thomas and Mitchell Data Privacy Regulation Impact in 2008", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 2008 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2005, "industry": "Advertising", "location": "Elizabethmouth", "name": "Phelps PLC", "num_employees": 268, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.phelpsplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 163334, "billable_hours_per_employee": 131, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 3396501, "net_revenue": 2703265, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 10087 }, { "average_project_size": 115059, "billable_hours_per_employee": 115, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 3026205, "net_revenue": 2734917, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 10205 }, { "average_project_size": 197260, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 3545231, "net_revenue": 2766939, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 10324 }, { "average_project_size": 127932, "billable_hours_per_employee": 158, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 3186761, "net_revenue": 2799337, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 10445 } ], "balance_sheet": [ { "assets": 3224526, "current_assets": 1593207, "current_liabilities": 665429, "equity": 2152088, "fixed_assets": 1631319, "liabilities": 1561388, "long_term_liabilities": 895959, "quarter": 1 }, { "assets": 3286890, "current_assets": 1082942, "current_liabilities": 828574, "equity": 2173114, "fixed_assets": 2203948, "liabilities": 1600420, "long_term_liabilities": 771846, "quarter": 2 }, { "assets": 3350460, "current_assets": 1119708, "current_liabilities": 909354, "equity": 2175362, "fixed_assets": 2230752, "liabilities": 1640427, "long_term_liabilities": 731073, "quarter": 3 }, { "assets": 3415260, "current_assets": 1448942, "current_liabilities": 917774, "equity": 2229800, "fixed_assets": 1966318, "liabilities": 1681435, "long_term_liabilities": 763661, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22618, "financing_cash_flow": 132492, "investing_cash_flow": -374984, "net_cash_flow": 154888, "operating_cash_flow": 621978, "quarter": 1 }, { "change_in_working_capital": 92831, "financing_cash_flow": -91416, "investing_cash_flow": -200420, "net_cash_flow": 458520, "operating_cash_flow": 662895, "quarter": 2 }, { "change_in_working_capital": 5088, "financing_cash_flow": -43809, "investing_cash_flow": -469554, "net_cash_flow": 417920, "operating_cash_flow": 609509, "quarter": 3 }, { "change_in_working_capital": -6694, "financing_cash_flow": 27177, "investing_cash_flow": -209395, "net_cash_flow": 241588, "operating_cash_flow": 705358, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8383449226335902, "current_ratio": 2.3942554352154777, "debt_to_equity_ratio": 0.7255223764083997, "profit_margin": 0.1808738691915147, "quarter": 1, "return_on_assets": 0.1516346898737985, "return_on_equity": 0.2271979584477958 }, { "asset_turnover_ratio": 0.8320683077316248, "current_ratio": 1.3069949093261435, "debt_to_equity_ratio": 0.7364638946691245, "profit_margin": 0.17793739261557115, "quarter": 2, "return_on_assets": 0.14805606515581599, "return_on_equity": 0.2239385508537518 }, { "asset_turnover_ratio": 0.8258385415733959, "current_ratio": 1.2313224552814415, "debt_to_equity_ratio": 0.7540938013994912, "profit_margin": 0.1681746507602806, "quarter": 3, "return_on_assets": 0.1388851083134853, "return_on_equity": 0.2139087655295992 }, { "asset_turnover_ratio": 0.8196556045513372, "current_ratio": 1.578756861711053, "debt_to_equity_ratio": 0.7540743564445241, "profit_margin": 0.1771758812890338, "quarter": 4, "return_on_assets": 0.14522320408987896, "return_on_equity": 0.2224302628038389 } ], "income_statement": [ { "depreciation": 133028, "expenses": 2090805, "income_tax": 123510, "marketing_expense": 261311, "net_income": 612460, "net_profit": 488950, "operational_expense": 1380611, "product_revenue": 908961, "quarter": 1, "rd_expense": 231082, "revenue": 2703265, "salaries_expense": 733200, "service_revenue": 1794304 }, { "depreciation": 176251, "expenses": 2116303, "income_tax": 131970, "marketing_expense": 284352, "net_income": 618614, "net_profit": 486644, "operational_expense": 1121962, "product_revenue": 553721, "quarter": 2, "rd_expense": 251090, "revenue": 2734917, "salaries_expense": 939934, "service_revenue": 2181196 }, { "depreciation": 144180, "expenses": 2142112, "income_tax": 159498, "marketing_expense": 214982, "net_income": 624827, "net_profit": 465329, "operational_expense": 1081560, "product_revenue": 597804, "quarter": 3, "rd_expense": 307590, "revenue": 2766939, "salaries_expense": 696688, "service_revenue": 2169135 }, { "depreciation": 209383, "expenses": 2168236, "income_tax": 135126, "marketing_expense": 251494, "net_income": 631101, "net_profit": 495975, "operational_expense": 1214761, "product_revenue": 1070787, "quarter": 4, "rd_expense": 406441, "revenue": 2799337, "salaries_expense": 785526, "service_revenue": 1728550 } ], "market_conditions": { "gdp_growth": [ 0.0398131361888414, 0.033657475342323676, 0.032942233769281376, 0.046906404250222807 ], "inflation_rate": [ 0.012153469198955703, 0.012152151571539687, 0.004526027126459971, 0.008108394256841105 ], "interest_rate": [ 0.023532208312369206, 0.020610616499390496, 0.018373137869013238, 0.017758617311607078 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 174183, "billable_hours_per_employee": 160, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 650987, "net_revenue": 582119, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2172 }, { "average_project_size": 138520, "billable_hours_per_employee": 145, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 653325, "net_revenue": 593631, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2215 }, { "average_project_size": 113036, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 712107, "net_revenue": 605372, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2259 }, { "average_project_size": 95109, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 776537, "net_revenue": 617345, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2304 } ], "balance_sheet": [ { "assets": 759369, "current_assets": 378039, "current_liabilities": 194748, "equity": 489049, "fixed_assets": 381330, "liabilities": 438806, "long_term_liabilities": 244058, "quarter": 1 }, { "assets": 769858, "current_assets": 232791, "current_liabilities": 213890, "equity": 490017, "fixed_assets": 537067, "liabilities": 442467, "long_term_liabilities": 228577, "quarter": 2 }, { "assets": 780491, "current_assets": 298277, "current_liabilities": 263956, "equity": 518422, "fixed_assets": 482214, "liabilities": 446159, "long_term_liabilities": 182203, "quarter": 3 }, { "assets": 791271, "current_assets": 295490, "current_liabilities": 195809, "equity": 524174, "fixed_assets": 495781, "liabilities": 449881, "long_term_liabilities": 254072, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96646, "financing_cash_flow": 55237, "investing_cash_flow": -419893, "net_cash_flow": 10371, "operating_cash_flow": 191900, "quarter": 1 }, { "change_in_working_capital": -43229, "financing_cash_flow": 14526, "investing_cash_flow": -178327, "net_cash_flow": -360858, "operating_cash_flow": 195307, "quarter": 2 }, { "change_in_working_capital": 51417, "financing_cash_flow": -28052, "investing_cash_flow": -470785, "net_cash_flow": -183902, "operating_cash_flow": 217953, "quarter": 3 }, { "change_in_working_capital": 97413, "financing_cash_flow": -38107, "investing_cash_flow": -142854, "net_cash_flow": 106851, "operating_cash_flow": 219564, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.766582517853639, "current_ratio": 1.9411701275494486, "debt_to_equity_ratio": 0.8972638733542038, "profit_margin": 0.28943566521621866, "quarter": 1, "return_on_assets": 0.22187632099809185, "return_on_equity": 0.34451762502325944 }, { "asset_turnover_ratio": 0.7710915519485412, "current_ratio": 1.0883678526345317, "debt_to_equity_ratio": 0.9029625502788678, "profit_margin": 0.2739513266658918, "quarter": 2, "return_on_assets": 0.21124155363716426, "return_on_equity": 0.33187828177389767 }, { "asset_turnover_ratio": 0.7756296997659166, "current_ratio": 1.130025458788586, "debt_to_equity_ratio": 0.860609696347763, "profit_margin": 0.3040940116159981, "quarter": 3, "return_on_assets": 0.23586434693032976, "return_on_equity": 0.35509681302105234 }, { "asset_turnover_ratio": 0.7801941433465905, "current_ratio": 1.5090726166825836, "debt_to_equity_ratio": 0.858266529816435, "profit_margin": 0.29608079760911643, "quarter": 4, "return_on_assets": 0.23100050425201984, "return_on_equity": 0.3487086349189391 } ], "income_statement": [ { "depreciation": 23414, "expenses": 359235, "income_tax": 54398, "marketing_expense": 60091, "net_income": 222884, "net_profit": 168486, "operational_expense": 237260, "product_revenue": 227835, "quarter": 1, "rd_expense": 42178, "revenue": 582119, "salaries_expense": 139403, "service_revenue": 354284 }, { "depreciation": 32681, "expenses": 365386, "income_tax": 65619, "marketing_expense": 44577, "net_income": 228245, "net_profit": 162626, "operational_expense": 219280, "product_revenue": 134617, "quarter": 2, "rd_expense": 46475, "revenue": 593631, "salaries_expense": 182340, "service_revenue": 459014 }, { "depreciation": 33863, "expenses": 371642, "income_tax": 49640, "marketing_expense": 38154, "net_income": 233730, "net_profit": 184090, "operational_expense": 200558, "product_revenue": 174705, "quarter": 3, "rd_expense": 45088, "revenue": 605372, "salaries_expense": 115530, "service_revenue": 430667 }, { "depreciation": 36780, "expenses": 378006, "income_tax": 56555, "marketing_expense": 63031, "net_income": 239339, "net_profit": 182784, "operational_expense": 193365, "product_revenue": 133528, "quarter": 4, "rd_expense": 44838, "revenue": 617345, "salaries_expense": 150014, "service_revenue": 483817 } ], "market_conditions": { "gdp_growth": [ 0.055339846029290374, 0.05137831532723067, 0.048466325483481315, 0.0427892332595581 ], "inflation_rate": [ 0.00752663637440755, 0.004722538815527505, 0.013325905717649533, 0.007755537797227896 ], "interest_rate": [ 0.019426981721722754, 0.01794124235139942, 0.012863602207811086, 0.014424732750264974 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 162115, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 2482595, "net_revenue": 2031625, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 7581 }, { "average_project_size": 194143, "billable_hours_per_employee": 95, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 2486933, "net_revenue": 2083118, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7773 }, { "average_project_size": 70974, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 2589511, "net_revenue": 2135916, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 7970 }, { "average_project_size": 116462, "billable_hours_per_employee": 91, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 2565830, "net_revenue": 2190052, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 8172 } ], "balance_sheet": [ { "assets": 2069474, "current_assets": 880768, "current_liabilities": 433836, "equity": 1671920, "fixed_assets": 1188706, "liabilities": 1002803, "long_term_liabilities": 568967, "quarter": 1 }, { "assets": 2118508, "current_assets": 675926, "current_liabilities": 430346, "equity": 1692472, "fixed_assets": 1442582, "liabilities": 1018145, "long_term_liabilities": 587799, "quarter": 2 }, { "assets": 2168704, "current_assets": 807403, "current_liabilities": 597696, "equity": 1789248, "fixed_assets": 1361301, "liabilities": 1033721, "long_term_liabilities": 436025, "quarter": 3 }, { "assets": 2220089, "current_assets": 860462, "current_liabilities": 488098, "equity": 1786533, "fixed_assets": 1359627, "liabilities": 1049536, "long_term_liabilities": 561438, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26993, "financing_cash_flow": 108431, "investing_cash_flow": -290541, "net_cash_flow": 486868, "operating_cash_flow": 681768, "quarter": 1 }, { "change_in_working_capital": -39980, "financing_cash_flow": 133378, "investing_cash_flow": -149666, "net_cash_flow": 68257, "operating_cash_flow": 683928, "quarter": 2 }, { "change_in_working_capital": -29365, "financing_cash_flow": -105618, "investing_cash_flow": -209724, "net_cash_flow": 559757, "operating_cash_flow": 748040, "quarter": 3 }, { "change_in_working_capital": -20299, "financing_cash_flow": -135123, "investing_cash_flow": -168741, "net_cash_flow": 653145, "operating_cash_flow": 735911, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9817108115395506, "current_ratio": 2.030186522095907, "debt_to_equity_ratio": 0.599791257954926, "profit_margin": 0.2979137390020304, "quarter": 1, "return_on_assets": 0.29246513848446515, "return_on_equity": 0.36200834968180295 }, { "asset_turnover_ratio": 0.983294847128262, "current_ratio": 1.5706570991713644, "debt_to_equity_ratio": 0.6015727291204818, "profit_margin": 0.2842416992220316, "quarter": 2, "return_on_assets": 0.279493398184005, "return_on_equity": 0.3498486237881631 }, { "asset_turnover_ratio": 0.9848812931594169, "current_ratio": 1.3508589650926224, "debt_to_equity_ratio": 0.5777404809171227, "profit_margin": 0.30631588508162305, "quarter": 3, "return_on_assets": 0.3016847850144602, "return_on_equity": 0.36566479325392565 }, { "asset_turnover_ratio": 0.9864703622242171, "current_ratio": 1.7628877807325578, "debt_to_equity_ratio": 0.587470816380106, "profit_margin": 0.2812627280082847, "quarter": 4, "return_on_assets": 0.2774573451785041, "return_on_equity": 0.3447907203505337 } ], "income_statement": [ { "depreciation": 76519, "expenses": 1227816, "income_tax": 198560, "marketing_expense": 210609, "net_income": 803809, "net_profit": 605249, "operational_expense": 816689, "product_revenue": 580984, "quarter": 1, "rd_expense": 204433, "revenue": 2031625, "salaries_expense": 436404, "service_revenue": 1450641 }, { "depreciation": 91819, "expenses": 1271188, "income_tax": 219821, "marketing_expense": 130152, "net_income": 811930, "net_profit": 592109, "operational_expense": 801249, "product_revenue": 744113, "quarter": 2, "rd_expense": 185540, "revenue": 2083118, "salaries_expense": 501632, "service_revenue": 1339005 }, { "depreciation": 93775, "expenses": 1316092, "income_tax": 165559, "marketing_expense": 211768, "net_income": 819824, "net_profit": 654265, "operational_expense": 921189, "product_revenue": 480482, "quarter": 3, "rd_expense": 133252, "revenue": 2135916, "salaries_expense": 641945, "service_revenue": 1655434 }, { "depreciation": 119931, "expenses": 1362583, "income_tax": 211489, "marketing_expense": 268525, "net_income": 827469, "net_profit": 615980, "operational_expense": 801768, "product_revenue": 622202, "quarter": 4, "rd_expense": 224742, "revenue": 2190052, "salaries_expense": 532821, "service_revenue": 1567850 } ], "market_conditions": { "gdp_growth": [ 0.06605202820310334, 0.06136224105609753, 0.05954087538592277, 0.06770090981443116 ], "inflation_rate": [ 0.009324008785759567, 0.006634255893084655, 0.005838831157567866, 0.004856718701169188 ], "interest_rate": [ 0.019605368871442444, 0.015099305790237147, 0.014000694540362863, 0.01112975256310527 ], "year": 2007 }, "random_event": { "description": "Phelps PLC Partnership with Major Brand in 2007", "impact": -0.04, "type": "Partnership with Major Brand" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 138056, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 3943380, "net_revenue": 3569315, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 13318 }, { "average_project_size": 191245, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 4167042, "net_revenue": 3677512, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 13722 }, { "average_project_size": 95635, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 4894574, "net_revenue": 3788990, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 14138 }, { "average_project_size": 162217, "billable_hours_per_employee": 119, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 4512733, "net_revenue": 3903847, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 14567 } ], "balance_sheet": [ { "assets": 4258187, "current_assets": 1724303, "current_liabilities": 913347, "equity": 3407762, "fixed_assets": 2533884, "liabilities": 1776345, "long_term_liabilities": 862998, "quarter": 1 }, { "assets": 4385966, "current_assets": 2168690, "current_liabilities": 875692, "equity": 3605512, "fixed_assets": 2217276, "liabilities": 1792569, "long_term_liabilities": 916877, "quarter": 2 }, { "assets": 4517579, "current_assets": 1537774, "current_liabilities": 842367, "equity": 3767786, "fixed_assets": 2979805, "liabilities": 1808941, "long_term_liabilities": 966574, "quarter": 3 }, { "assets": 4653142, "current_assets": 2019500, "current_liabilities": 744966, "equity": 3886855, "fixed_assets": 2633642, "liabilities": 1825463, "long_term_liabilities": 1080497, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -203, "financing_cash_flow": 136533, "investing_cash_flow": -173807, "net_cash_flow": 746001, "operating_cash_flow": 1106138, "quarter": 1 }, { "change_in_working_capital": 11908, "financing_cash_flow": -62099, "investing_cash_flow": -245377, "net_cash_flow": 926548, "operating_cash_flow": 1202482, "quarter": 2 }, { "change_in_working_capital": 18149, "financing_cash_flow": -82222, "investing_cash_flow": -398532, "net_cash_flow": 547629, "operating_cash_flow": 1209219, "quarter": 3 }, { "change_in_working_capital": -91516, "financing_cash_flow": 76146, "investing_cash_flow": -130635, "net_cash_flow": 1069887, "operating_cash_flow": 1222528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8382241080534979, "current_ratio": 1.8878947431808502, "debt_to_equity_ratio": 0.5212643958116794, "profit_margin": 0.2594111195005204, "quarter": 1, "return_on_assets": 0.21744465426248308, "return_on_equity": 0.27170911583614116 }, { "asset_turnover_ratio": 0.838472528058813, "current_ratio": 2.4765442644217375, "debt_to_equity_ratio": 0.4971746037733337, "profit_margin": 0.27521732084082934, "quarter": 2, "return_on_assets": 0.23076216277098363, "return_on_equity": 0.2807132523758068 }, { "asset_turnover_ratio": 0.8387213593829792, "current_ratio": 1.8255392245897573, "debt_to_equity_ratio": 0.4801071504591821, "profit_margin": 0.279533068179119, "quarter": 3, "return_on_assets": 0.2344503549356857, "return_on_equity": 0.28110619870661446 }, { "asset_turnover_ratio": 0.838970098054175, "current_ratio": 2.7108619722242357, "debt_to_equity_ratio": 0.46965039858703245, "profit_margin": 0.2713159608970331, "quarter": 4, "return_on_assets": 0.22762597831744658, "return_on_equity": 0.2725020614352735 } ], "income_statement": [ { "depreciation": 180218, "expenses": 2299160, "income_tax": 344235, "marketing_expense": 444713, "net_income": 1270155, "net_profit": 925920, "operational_expense": 1270984, "product_revenue": 946861, "quarter": 1, "rd_expense": 350996, "revenue": 3569315, "salaries_expense": 940021, "service_revenue": 2622454 }, { "depreciation": 190367, "expenses": 2368593, "income_tax": 296804, "marketing_expense": 247282, "net_income": 1308919, "net_profit": 1012115, "operational_expense": 1370985, "product_revenue": 821499, "quarter": 2, "rd_expense": 343840, "revenue": 3677512, "salaries_expense": 784116, "service_revenue": 2856013 }, { "depreciation": 150071, "expenses": 2440124, "income_tax": 289718, "marketing_expense": 483363, "net_income": 1348866, "net_profit": 1059148, "operational_expense": 1378067, "product_revenue": 1430753, "quarter": 3, "rd_expense": 333523, "revenue": 3788990, "salaries_expense": 1089116, "service_revenue": 2358237 }, { "depreciation": 163352, "expenses": 2513815, "income_tax": 330856, "marketing_expense": 301697, "net_income": 1390032, "net_profit": 1059176, "operational_expense": 1740456, "product_revenue": 1471816, "quarter": 4, "rd_expense": 394448, "revenue": 3903847, "salaries_expense": 908239, "service_revenue": 2432031 } ], "market_conditions": { "gdp_growth": [ 0.0521696451399641, 0.04722493570998915, 0.049984752219726335, 0.045322164451312624 ], "inflation_rate": [ 0.0022303190091425154, 0.008221738810834496, 0.00695042911663973, 0.008341517290461042 ], "interest_rate": [ 0.018448056323151336, 0.023624851858120896, 0.02285141873757822, 0.01490553590148479 ], "year": 2008 }, "random_event": { "description": "Phelps PLC Introduction of New Service in 2008", "impact": -0.07, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 102365, "billable_hours_per_employee": 92, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 2637386, "net_revenue": 2190607, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 8174 }, { "average_project_size": 186183, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 2856895, "net_revenue": 2266332, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 8456 }, { "average_project_size": 134852, "billable_hours_per_employee": 146, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 2629243, "net_revenue": 2344674, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 8749 }, { "average_project_size": 157560, "billable_hours_per_employee": 86, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 3141958, "net_revenue": 2425725, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 9051 } ], "balance_sheet": [ { "assets": 3180547, "current_assets": 1069631, "current_liabilities": 839730, "equity": 2028551, "fixed_assets": 2110916, "liabilities": 1665038, "long_term_liabilities": 825308, "quarter": 1 }, { "assets": 3256497, "current_assets": 1387306, "current_liabilities": 771630, "equity": 2062412, "fixed_assets": 1869191, "liabilities": 1695215, "long_term_liabilities": 923585, "quarter": 2 }, { "assets": 3334260, "current_assets": 1004916, "current_liabilities": 990822, "equity": 2129379, "fixed_assets": 2329344, "liabilities": 1725939, "long_term_liabilities": 735117, "quarter": 3 }, { "assets": 3413880, "current_assets": 1052132, "current_liabilities": 796687, "equity": 2152020, "fixed_assets": 2361748, "liabilities": 1757219, "long_term_liabilities": 960532, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14003, "financing_cash_flow": 77259, "investing_cash_flow": -294629, "net_cash_flow": 476484, "operating_cash_flow": 635867, "quarter": 1 }, { "change_in_working_capital": -54780, "financing_cash_flow": -169680, "investing_cash_flow": -390399, "net_cash_flow": 262742, "operating_cash_flow": 651104, "quarter": 2 }, { "change_in_working_capital": -74579, "financing_cash_flow": 134117, "investing_cash_flow": -398123, "net_cash_flow": 229884, "operating_cash_flow": 684149, "quarter": 3 }, { "change_in_working_capital": -88681, "financing_cash_flow": -179145, "investing_cash_flow": -110727, "net_cash_flow": 17820, "operating_cash_flow": 619973, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6887516518385045, "current_ratio": 1.2737796672740047, "debt_to_equity_ratio": 0.820801646101084, "profit_margin": 0.23420084022373708, "quarter": 1, "return_on_assets": 0.1613062155660646, "return_on_equity": 0.2529105750853688 }, { "asset_turnover_ratio": 0.6959416821203889, "current_ratio": 1.7978901805269365, "debt_to_equity_ratio": 0.8219574944288532, "profit_margin": 0.22111941233676266, "quarter": 2, "return_on_assets": 0.15388621577111847, "return_on_equity": 0.24298248846496237 }, { "asset_turnover_ratio": 0.7032067085350273, "current_ratio": 1.0142245529469471, "debt_to_equity_ratio": 0.8105363112907567, "profit_margin": 0.22223046786035072, "quarter": 3, "return_on_assets": 0.1562739558402764, "return_on_equity": 0.24469951098418835 }, { "asset_turnover_ratio": 0.7105478224190657, "current_ratio": 1.3206340758666828, "debt_to_equity_ratio": 0.8165439912268473, "profit_margin": 0.20421069989384616, "quarter": 4, "return_on_assets": 0.14510146812424574, "return_on_equity": 0.23018326967221495 } ], "income_statement": [ { "depreciation": 122825, "expenses": 1538458, "income_tax": 139107, "marketing_expense": 183611, "net_income": 652149, "net_profit": 513042, "operational_expense": 821291, "product_revenue": 756329, "quarter": 1, "rd_expense": 295524, "revenue": 2190607, "salaries_expense": 721735, "service_revenue": 1434278 }, { "depreciation": 149974, "expenses": 1601180, "income_tax": 164022, "marketing_expense": 277630, "net_income": 665152, "net_profit": 501130, "operational_expense": 969006, "product_revenue": 458862, "quarter": 2, "rd_expense": 266132, "revenue": 2266332, "salaries_expense": 551328, "service_revenue": 1807470 }, { "depreciation": 163091, "expenses": 1666460, "income_tax": 157156, "marketing_expense": 180697, "net_income": 678214, "net_profit": 521058, "operational_expense": 1091044, "product_revenue": 877911, "quarter": 3, "rd_expense": 233008, "revenue": 2344674, "salaries_expense": 521126, "service_revenue": 1466763 }, { "depreciation": 124614, "expenses": 1734401, "income_tax": 195965, "marketing_expense": 214844, "net_income": 691324, "net_profit": 495359, "operational_expense": 920406, "product_revenue": 693786, "quarter": 4, "rd_expense": 288094, "revenue": 2425725, "salaries_expense": 718882, "service_revenue": 1731939 } ], "market_conditions": { "gdp_growth": [ 0.06652198063054715, 0.0683672017530309, 0.0675207523455803, 0.050023275703524085 ], "inflation_rate": [ 0.0024383176217707197, 0.0038785008479687673, 0.011228673571528732, 0.0024909484506810027 ], "interest_rate": [ 0.015250711363474875, 0.01475776228005831, 0.02148721603252918, 0.016712374608770477 ], "year": 2009 }, "random_event": { "description": "Phelps PLC New Ad Campaign Launch in 2009", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 186832, "billable_hours_per_employee": 104, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 872706, "net_revenue": 774078, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 2888 }, { "average_project_size": 148123, "billable_hours_per_employee": 158, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 908451, "net_revenue": 788814, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2943 }, { "average_project_size": 124497, "billable_hours_per_employee": 110, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 901974, "net_revenue": 803831, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 2999 }, { "average_project_size": 137303, "billable_hours_per_employee": 81, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 1018714, "net_revenue": 819134, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3056 } ], "balance_sheet": [ { "assets": 948916, "current_assets": 416488, "current_liabilities": 323358, "equity": 565174, "fixed_assets": 532428, "liabilities": 563180, "long_term_liabilities": 239822, "quarter": 1 }, { "assets": 962510, "current_assets": 335616, "current_liabilities": 237025, "equity": 559978, "fixed_assets": 626894, "liabilities": 573501, "long_term_liabilities": 336476, "quarter": 2 }, { "assets": 976298, "current_assets": 394087, "current_liabilities": 265032, "equity": 572153, "fixed_assets": 582211, "liabilities": 584010, "long_term_liabilities": 318978, "quarter": 3 }, { "assets": 990284, "current_assets": 477031, "current_liabilities": 315330, "equity": 573875, "fixed_assets": 513253, "liabilities": 594713, "long_term_liabilities": 279383, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36092, "financing_cash_flow": -3918, "investing_cash_flow": -481837, "net_cash_flow": -108894, "operating_cash_flow": 231251, "quarter": 1 }, { "change_in_working_capital": 86089, "financing_cash_flow": -26171, "investing_cash_flow": -470549, "net_cash_flow": 173066, "operating_cash_flow": 203957, "quarter": 2 }, { "change_in_working_capital": 69064, "financing_cash_flow": -53227, "investing_cash_flow": -306228, "net_cash_flow": -62521, "operating_cash_flow": 222749, "quarter": 3 }, { "change_in_working_capital": -4377, "financing_cash_flow": -156589, "investing_cash_flow": -450363, "net_cash_flow": -130341, "operating_cash_flow": 229100, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8157497607796685, "current_ratio": 1.2880089560177883, "debt_to_equity_ratio": 0.9964718829953253, "profit_margin": 0.2318086807789396, "quarter": 1, "return_on_assets": 0.18909787589207053, "return_on_equity": 0.3174916043554728 }, { "asset_turnover_ratio": 0.8195384983013163, "current_ratio": 1.4159519038076152, "debt_to_equity_ratio": 1.0241491630028323, "profit_margin": 0.2167418428171914, "quarter": 2, "return_on_assets": 0.17762828438146097, "return_on_equity": 0.3053137801842215 }, { "asset_turnover_ratio": 0.8233459456026746, "current_ratio": 1.4869411995532615, "debt_to_equity_ratio": 1.020723477811005, "profit_margin": 0.22375972063779576, "quarter": 3, "return_on_assets": 0.18423165877631625, "return_on_equity": 0.31436521350058466 }, { "asset_turnover_ratio": 0.827170791409333, "current_ratio": 1.5127992896330829, "debt_to_equity_ratio": 1.0363110433456764, "profit_margin": 0.2176737871947691, "quarter": 4, "return_on_assets": 0.18005339882296392, "return_on_equity": 0.31070180788499235 } ], "income_statement": [ { "depreciation": 51813, "expenses": 533152, "income_tax": 61488, "marketing_expense": 101959, "net_income": 240926, "net_profit": 179438, "operational_expense": 363116, "product_revenue": 282443, "quarter": 1, "rd_expense": 70679, "revenue": 774078, "salaries_expense": 211178, "service_revenue": 491635 }, { "depreciation": 32988, "expenses": 545354, "income_tax": 72491, "marketing_expense": 57571, "net_income": 243460, "net_profit": 170969, "operational_expense": 333939, "product_revenue": 222130, "quarter": 2, "rd_expense": 103980, "revenue": 788814, "salaries_expense": 167442, "service_revenue": 566684 }, { "depreciation": 42884, "expenses": 557835, "income_tax": 66131, "marketing_expense": 109797, "net_income": 245996, "net_profit": 179865, "operational_expense": 327931, "product_revenue": 238891, "quarter": 3, "rd_expense": 87194, "revenue": 803831, "salaries_expense": 203530, "service_revenue": 564940 }, { "depreciation": 50796, "expenses": 570602, "income_tax": 70228, "marketing_expense": 62752, "net_income": 248532, "net_profit": 178304, "operational_expense": 324509, "product_revenue": 205713, "quarter": 4, "rd_expense": 102277, "revenue": 819134, "salaries_expense": 218812, "service_revenue": 613421 } ], "market_conditions": { "gdp_growth": [ 0.05341736286436069, 0.05242955367567384, 0.05695861637109268, 0.06304504717942207 ], "inflation_rate": [ 0.007000980143707057, 0.00817361655709721, 0.006304669953410459, 0.004119835331732555 ], "interest_rate": [ 0.021593409361265366, 0.023403256210719724, 0.02373821967860469, 0.02094567211807121 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 75596, "billable_hours_per_employee": 117, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 1739654, "net_revenue": 1532267, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 5717 }, { "average_project_size": 86721, "billable_hours_per_employee": 160, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 1827518, "net_revenue": 1596055, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5955 }, { "average_project_size": 184058, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 1882676, "net_revenue": 1662499, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6203 }, { "average_project_size": 165444, "billable_hours_per_employee": 89, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 2030906, "net_revenue": 1731709, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 6462 } ], "balance_sheet": [ { "assets": 1939164, "current_assets": 772022, "current_liabilities": 498025, "equity": 1480458, "fixed_assets": 1167142, "liabilities": 888634, "long_term_liabilities": 390609, "quarter": 1 }, { "assets": 1988112, "current_assets": 814246, "current_liabilities": 395972, "equity": 1544319, "fixed_assets": 1173866, "liabilities": 899535, "long_term_liabilities": 503563, "quarter": 2 }, { "assets": 2038295, "current_assets": 780458, "current_liabilities": 529145, "equity": 1602145, "fixed_assets": 1257837, "liabilities": 910570, "long_term_liabilities": 381425, "quarter": 3 }, { "assets": 2089745, "current_assets": 995275, "current_liabilities": 438442, "equity": 1680209, "fixed_assets": 1094470, "liabilities": 921741, "long_term_liabilities": 483299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17784, "financing_cash_flow": 97236, "investing_cash_flow": -399195, "net_cash_flow": 148989, "operating_cash_flow": 511952, "quarter": 1 }, { "change_in_working_capital": -27450, "financing_cash_flow": 2160, "investing_cash_flow": -344491, "net_cash_flow": 555857, "operating_cash_flow": 545464, "quarter": 2 }, { "change_in_working_capital": -40610, "financing_cash_flow": 103255, "investing_cash_flow": -349885, "net_cash_flow": 340440, "operating_cash_flow": 562535, "quarter": 3 }, { "change_in_working_capital": 88089, "financing_cash_flow": -166749, "investing_cash_flow": -449181, "net_cash_flow": 145111, "operating_cash_flow": 608366, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7901688562700215, "current_ratio": 1.5501671602831184, "debt_to_equity_ratio": 0.6002426276192908, "profit_margin": 0.28058295323204113, "quarter": 1, "return_on_assets": 0.2217079112442269, "return_on_equity": 0.29040202423844513 }, { "asset_turnover_ratio": 0.8027993392726366, "current_ratio": 2.056322164193428, "debt_to_equity_ratio": 0.5824800446021838, "profit_margin": 0.285542791445157, "quarter": 2, "return_on_assets": 0.22923356430623626, "return_on_equity": 0.29510871782319587 }, { "asset_turnover_ratio": 0.8156321827802158, "current_ratio": 1.4749416511542204, "debt_to_equity_ratio": 0.5683443134048416, "profit_margin": 0.28536558518230687, "quarter": 3, "return_on_assets": 0.23275335513259857, "return_on_equity": 0.2961155201308246 }, { "asset_turnover_ratio": 0.828670005192021, "current_ratio": 2.2700265941675295, "debt_to_equity_ratio": 0.548587110294017, "profit_margin": 0.2957800646644442, "quarter": 4, "return_on_assets": 0.2451040677211813, "return_on_equity": 0.3048460042768489 } ], "income_statement": [ { "depreciation": 82024, "expenses": 934148, "income_tax": 168191, "marketing_expense": 143155, "net_income": 598119, "net_profit": 429928, "operational_expense": 571095, "product_revenue": 350091, "quarter": 1, "rd_expense": 163401, "revenue": 1532267, "salaries_expense": 395339, "service_revenue": 1182176 }, { "depreciation": 89722, "expenses": 963321, "income_tax": 176992, "marketing_expense": 167253, "net_income": 632734, "net_profit": 455742, "operational_expense": 663721, "product_revenue": 501441, "quarter": 2, "rd_expense": 164687, "revenue": 1596055, "salaries_expense": 432402, "service_revenue": 1094614 }, { "depreciation": 88115, "expenses": 993406, "income_tax": 194673, "marketing_expense": 102700, "net_income": 669093, "net_profit": 474420, "operational_expense": 527259, "product_revenue": 520498, "quarter": 3, "rd_expense": 142293, "revenue": 1662499, "salaries_expense": 428365, "service_revenue": 1142001 }, { "depreciation": 96161, "expenses": 1024430, "income_tax": 195074, "marketing_expense": 192247, "net_income": 707279, "net_profit": 512205, "operational_expense": 540094, "product_revenue": 431121, "quarter": 4, "rd_expense": 125317, "revenue": 1731709, "salaries_expense": 427413, "service_revenue": 1300588 } ], "market_conditions": { "gdp_growth": [ 0.049850870586430396, 0.05021910145746483, 0.04940027357599192, 0.055395166071853665 ], "inflation_rate": [ 0.004293997713282386, 0.006782861849419647, 0.005399701484245185, 0.011331590936824343 ], "interest_rate": [ 0.013903254061609163, 0.020101745103355224, 0.020042620680519225, 0.01796062255138625 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2004, "industry": "Advertising", "location": "Robertton", "name": "Wallace LLC", "num_employees": 386, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.wallacellc.com" }

[ { "advertising_kpis": [ { "average_project_size": 195707, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 21268693, "net_revenue": 19038067, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 49321 }, { "average_project_size": 64147, "billable_hours_per_employee": 137, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 22360578, "net_revenue": 18956527, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 49110 }, { "average_project_size": 65081, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 24445838, "net_revenue": 18875338, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 48900 }, { "average_project_size": 100988, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 22834486, "net_revenue": 18794496, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 48690 } ], "balance_sheet": [ { "assets": 26072924, "current_assets": 12547161, "current_liabilities": 5511678, "equity": 17094162, "fixed_assets": 13525763, "liabilities": 12126598, "long_term_liabilities": 6614920, "quarter": 1 }, { "assets": 26951438, "current_assets": 9216996, "current_liabilities": 5444698, "equity": 17732788, "fixed_assets": 17734442, "liabilities": 12434369, "long_term_liabilities": 6989671, "quarter": 2 }, { "assets": 27859554, "current_assets": 10287482, "current_liabilities": 6486037, "equity": 18077494, "fixed_assets": 17572072, "liabilities": 12749951, "long_term_liabilities": 6263914, "quarter": 3 }, { "assets": 28798268, "current_assets": 13771020, "current_liabilities": 6146678, "equity": 19020302, "fixed_assets": 15027248, "liabilities": 13073543, "long_term_liabilities": 6926865, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52758, "financing_cash_flow": 131642, "investing_cash_flow": -322514, "net_cash_flow": 3993582, "operating_cash_flow": 4115683, "quarter": 1 }, { "change_in_working_capital": 40250, "financing_cash_flow": -123151, "investing_cash_flow": -295087, "net_cash_flow": 3794102, "operating_cash_flow": 4095220, "quarter": 2 }, { "change_in_working_capital": 43742, "financing_cash_flow": -112776, "investing_cash_flow": -243847, "net_cash_flow": 3869161, "operating_cash_flow": 4196730, "quarter": 3 }, { "change_in_working_capital": 58405, "financing_cash_flow": -62740, "investing_cash_flow": -182941, "net_cash_flow": 3944630, "operating_cash_flow": 4351858, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7301853447660877, "current_ratio": 2.2764684366539556, "debt_to_equity_ratio": 0.7093999694164592, "profit_margin": 0.16534430727657382, "quarter": 1, "return_on_assets": 0.12073199001385498, "return_on_equity": 0.18414684498719505 }, { "asset_turnover_ratio": 0.703358648247266, "current_ratio": 1.6928387947320493, "debt_to_equity_ratio": 0.7012077852619678, "profit_margin": 0.16963650567427252, "quarter": 2, "return_on_assets": 0.119315303324446, "return_on_equity": 0.18134311423561822 }, { "asset_turnover_ratio": 0.6775175941438258, "current_ratio": 1.5860967182271701, "debt_to_equity_ratio": 0.7052941630073284, "profit_margin": 0.1572364426003921, "quarter": 3, "return_on_assets": 0.10653045630235143, "return_on_equity": 0.1641760190876014 }, { "asset_turnover_ratio": 0.6526259148640466, "current_ratio": 2.2404004244243803, "debt_to_equity_ratio": 0.6873467624225945, "profit_margin": 0.1753479848568432, "quarter": 4, "return_on_assets": 0.11443663903676429, "return_on_equity": 0.17326628147124057 } ], "income_statement": [ { "depreciation": 967847, "expenses": 14726675, "income_tax": 1163556, "marketing_expense": 1995836, "net_income": 4311392, "net_profit": 3147836, "operational_expense": 8998286, "product_revenue": 5738272, "quarter": 1, "rd_expense": 2271502, "revenue": 19038067, "salaries_expense": 6396084, "service_revenue": 13299795 }, { "depreciation": 879501, "expenses": 14704140, "income_tax": 1036668, "marketing_expense": 1846435, "net_income": 4252387, "net_profit": 3215719, "operational_expense": 8741279, "product_revenue": 4102456, "quarter": 2, "rd_expense": 2508033, "revenue": 18956527, "salaries_expense": 6884512, "service_revenue": 14854071 }, { "depreciation": 1228839, "expenses": 14681640, "income_tax": 1225807, "marketing_expense": 1762147, "net_income": 4193698, "net_profit": 2967891, "operational_expense": 9676558, "product_revenue": 4073128, "quarter": 3, "rd_expense": 2686371, "revenue": 18875338, "salaries_expense": 6795460, "service_revenue": 14802210 }, { "depreciation": 1056281, "expenses": 14659175, "income_tax": 839744, "marketing_expense": 1539131, "net_income": 4135321, "net_profit": 3295577, "operational_expense": 7445331, "product_revenue": 5590806, "quarter": 4, "rd_expense": 2165986, "revenue": 18794496, "salaries_expense": 6157700, "service_revenue": 13203690 } ], "market_conditions": { "gdp_growth": [ 0.01848351633701123, 0.016105108750312826, 0.01152186456563216, 0.01592065322750591 ], "inflation_rate": [ 0.026403731551618712, 0.02501040164522204, 0.02863568776488807, 0.025812448584682447 ], "interest_rate": [ 0.060913987219315326, 0.05571705483605958, 0.059740980832967014, 0.06046075043749605 ], "year": 2004 }, "random_event": { "description": "Wallace LLC Economic Slowdown Impact in 2004", "impact": 0.02, "type": "Economic Slowdown Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 183357, "billable_hours_per_employee": 120, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 9506504, "net_revenue": 7642423, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 19799 }, { "average_project_size": 81420, "billable_hours_per_employee": 149, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 9477125, "net_revenue": 7545189, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 19547 }, { "average_project_size": 159685, "billable_hours_per_employee": 129, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 8953653, "net_revenue": 7449192, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 19298 }, { "average_project_size": 76098, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 8870540, "net_revenue": 7354416, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 19053 } ], "balance_sheet": [ { "assets": 8708826, "current_assets": 3250175, "current_liabilities": 2942715, "equity": 5125045, "fixed_assets": 5458651, "liabilities": 4954155, "long_term_liabilities": 2011440, "quarter": 1 }, { "assets": 8983916, "current_assets": 3614407, "current_liabilities": 2725585, "equity": 5182649, "fixed_assets": 5369509, "liabilities": 5033989, "long_term_liabilities": 2308404, "quarter": 2 }, { "assets": 9267695, "current_assets": 2951644, "current_liabilities": 2624235, "equity": 5390912, "fixed_assets": 6316051, "liabilities": 5115108, "long_term_liabilities": 2490873, "quarter": 3 }, { "assets": 9560438, "current_assets": 3663307, "current_liabilities": 2462483, "equity": 5544202, "fixed_assets": 5897131, "liabilities": 5197536, "long_term_liabilities": 2735053, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71161, "financing_cash_flow": -165713, "investing_cash_flow": -491131, "net_cash_flow": 1368243, "operating_cash_flow": 1831761, "quarter": 1 }, { "change_in_working_capital": 34254, "financing_cash_flow": -40673, "investing_cash_flow": -117976, "net_cash_flow": 1491148, "operating_cash_flow": 1785645, "quarter": 2 }, { "change_in_working_capital": 71169, "financing_cash_flow": -178955, "investing_cash_flow": -377305, "net_cash_flow": 1348395, "operating_cash_flow": 1672919, "quarter": 3 }, { "change_in_working_capital": -27046, "financing_cash_flow": -46902, "investing_cash_flow": -164429, "net_cash_flow": 1324075, "operating_cash_flow": 1471543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8775491667878081, "current_ratio": 1.1044817455988771, "debt_to_equity_ratio": 0.9666559025335387, "profit_margin": 0.17931145658909484, "quarter": 1, "return_on_assets": 0.15735461932526842, "return_on_equity": 0.26738770098604014 }, { "asset_turnover_ratio": 0.8398552479787211, "current_ratio": 1.3261032035324527, "debt_to_equity_ratio": 0.9713158270992305, "profit_margin": 0.1633785449244545, "quarter": 2, "return_on_assets": 0.13721432836193037, "return_on_equity": 0.23785558311975208 }, { "asset_turnover_ratio": 0.8037804437888817, "current_ratio": 1.1247635977723032, "debt_to_equity_ratio": 0.9488390832571557, "profit_margin": 0.1662361501757506, "quarter": 3, "return_on_assets": 0.13361736656202, "return_on_equity": 0.2297060311873019 }, { "asset_turnover_ratio": 0.7692551324531366, "current_ratio": 1.487647630460799, "debt_to_equity_ratio": 0.9374723359646708, "profit_margin": 0.1606245825637277, "quarter": 4, "return_on_assets": 0.12356128453529013, "return_on_equity": 0.21306943722468988 } ], "income_statement": [ { "depreciation": 461387, "expenses": 5916911, "income_tax": 355138, "marketing_expense": 669723, "net_income": 1725512, "net_profit": 1370374, "operational_expense": 3200347, "product_revenue": 2780544, "quarter": 1, "rd_expense": 867742, "revenue": 7642423, "salaries_expense": 2942838, "service_revenue": 4861879 }, { "depreciation": 552923, "expenses": 5852264, "income_tax": 460203, "marketing_expense": 884405, "net_income": 1692925, "net_profit": 1232722, "operational_expense": 3933803, "product_revenue": 2765615, "quarter": 2, "rd_expense": 944456, "revenue": 7545189, "salaries_expense": 1867082, "service_revenue": 4779574 }, { "depreciation": 434594, "expenses": 5788324, "income_tax": 422543, "marketing_expense": 1122791, "net_income": 1660868, "net_profit": 1238325, "operational_expense": 2939248, "product_revenue": 2304101, "quarter": 3, "rd_expense": 960537, "revenue": 7449192, "salaries_expense": 2395757, "service_revenue": 5145091 }, { "depreciation": 290243, "expenses": 5725083, "income_tax": 448033, "marketing_expense": 947965, "net_income": 1629333, "net_profit": 1181300, "operational_expense": 3622719, "product_revenue": 1790678, "quarter": 4, "rd_expense": 629431, "revenue": 7354416, "salaries_expense": 1780175, "service_revenue": 5563738 } ], "market_conditions": { "gdp_growth": [ 0.006557240537662178, 0.016826017135787845, 0.005212001501038049, 0.0014532974878229401 ], "inflation_rate": [ 0.018158300128096938, 0.01815361918374945, 0.018950401165352584, 0.024571671273666683 ], "interest_rate": [ 0.05415020343552294, 0.05567342167371161, 0.049639690439791696, 0.053675278272659166 ], "year": 2005 }, "random_event": { "description": "Wallace LLC New Ad Campaign Launch in 2005", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 101588, "billable_hours_per_employee": 90, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 20145047, "net_revenue": 15956472, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 41338 }, { "average_project_size": 87067, "billable_hours_per_employee": 82, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 19642922, "net_revenue": 15838797, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 41033 }, { "average_project_size": 122591, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 18523814, "net_revenue": 15721991, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 40731 }, { "average_project_size": 94070, "billable_hours_per_employee": 158, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 19761623, "net_revenue": 15606046, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 40430 } ], "balance_sheet": [ { "assets": 18836140, "current_assets": 5906761, "current_liabilities": 4039504, "equity": 14244246, "fixed_assets": 12929379, "liabilities": 8782199, "long_term_liabilities": 4742695, "quarter": 1 }, { "assets": 19339665, "current_assets": 7198929, "current_liabilities": 5341676, "equity": 14476647, "fixed_assets": 12140736, "liabilities": 8966927, "long_term_liabilities": 3625251, "quarter": 2 }, { "assets": 19856650, "current_assets": 7956647, "current_liabilities": 4086213, "equity": 14943966, "fixed_assets": 11900003, "liabilities": 9155541, "long_term_liabilities": 5069328, "quarter": 3 }, { "assets": 20387456, "current_assets": 7886985, "current_liabilities": 4010729, "equity": 15153754, "fixed_assets": 12500471, "liabilities": 9348122, "long_term_liabilities": 5337393, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38428, "financing_cash_flow": -161536, "investing_cash_flow": -112278, "net_cash_flow": 4636505, "operating_cash_flow": 4922258, "quarter": 1 }, { "change_in_working_capital": -29391, "financing_cash_flow": 45386, "investing_cash_flow": -117359, "net_cash_flow": 4123759, "operating_cash_flow": 4722943, "quarter": 2 }, { "change_in_working_capital": 55691, "financing_cash_flow": -85912, "investing_cash_flow": -438959, "net_cash_flow": 4801571, "operating_cash_flow": 5186455, "quarter": 3 }, { "change_in_working_capital": -64164, "financing_cash_flow": 20292, "investing_cash_flow": -351381, "net_cash_flow": 4774693, "operating_cash_flow": 4954916, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8471200575064742, "current_ratio": 1.4622490781046387, "debt_to_equity_ratio": 0.616543620490688, "profit_margin": 0.2626084888940362, "quarter": 1, "return_on_assets": 0.22246091821360428, "return_on_equity": 0.2941752761079807 }, { "asset_turnover_ratio": 0.8189799047708427, "current_ratio": 1.347691061756647, "debt_to_equity_ratio": 0.6194063445768899, "profit_margin": 0.25910484236902587, "quarter": 2, "return_on_assets": 0.21220165912904904, "return_on_equity": 0.28348477378774245 }, { "asset_turnover_ratio": 0.7917745944054007, "current_ratio": 1.9471934037701901, "debt_to_equity_ratio": 0.6126580453943752, "profit_margin": 0.2698676649795818, "quarter": 3, "return_on_assets": 0.21367436098234094, "return_on_equity": 0.28391773642953955 }, { "asset_turnover_ratio": 0.7654729457172097, "current_ratio": 1.9664716813327452, "debt_to_equity_ratio": 0.6168848986198403, "profit_margin": 0.26364269335102564, "quarter": 4, "return_on_assets": 0.20181134909622858, "return_on_equity": 0.2715116003598844 } ], "income_statement": [ { "depreciation": 731953, "expenses": 10112014, "income_tax": 1654153, "marketing_expense": 1918615, "net_income": 5844458, "net_profit": 4190305, "operational_expense": 5240118, "product_revenue": 4951168, "quarter": 1, "rd_expense": 1222139, "revenue": 15956472, "salaries_expense": 4444570, "service_revenue": 11005304 }, { "depreciation": 619034, "expenses": 10039688, "income_tax": 1695200, "marketing_expense": 1408838, "net_income": 5799109, "net_profit": 4103909, "operational_expense": 6660579, "product_revenue": 5850540, "quarter": 2, "rd_expense": 1252775, "revenue": 15838797, "salaries_expense": 4714811, "service_revenue": 9988257 }, { "depreciation": 943598, "expenses": 9967880, "income_tax": 1511254, "marketing_expense": 1149129, "net_income": 5754111, "net_profit": 4242857, "operational_expense": 6532290, "product_revenue": 5068618, "quarter": 3, "rd_expense": 1612219, "revenue": 15721991, "salaries_expense": 4915324, "service_revenue": 10653373 }, { "depreciation": 840496, "expenses": 9896586, "income_tax": 1595040, "marketing_expense": 1572036, "net_income": 5709460, "net_profit": 4114420, "operational_expense": 6697430, "product_revenue": 3786072, "quarter": 4, "rd_expense": 1461216, "revenue": 15606046, "salaries_expense": 4205515, "service_revenue": 11819974 } ], "market_conditions": { "gdp_growth": [ -0.024873217023291608, -0.014018613452266057, -0.01845774161115827, -0.021272375979569914 ], "inflation_rate": [ 0.028710323873156713, 0.02636944894696823, 0.027674183395438083, 0.035979398162048135 ], "interest_rate": [ 0.04548582804455793, 0.046922109394769596, 0.0460488175158868, 0.047633919968929336 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 64095, "billable_hours_per_employee": 100, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 15604357, "net_revenue": 12123221, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 31407 }, { "average_project_size": 115059, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 15197042, "net_revenue": 11874137, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 30762 }, { "average_project_size": 194054, "billable_hours_per_employee": 112, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 14943860, "net_revenue": 11630171, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 30130 }, { "average_project_size": 182167, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 13253310, "net_revenue": 11391218, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 29511 } ], "balance_sheet": [ { "assets": 12428465, "current_assets": 5639775, "current_liabilities": 2363725, "equity": 10102214, "fixed_assets": 6788690, "liabilities": 5418139, "long_term_liabilities": 3054414, "quarter": 1 }, { "assets": 12596343, "current_assets": 4408093, "current_liabilities": 3140172, "equity": 10396365, "fixed_assets": 8188250, "liabilities": 5486787, "long_term_liabilities": 2346615, "quarter": 2 }, { "assets": 12766488, "current_assets": 5483826, "current_liabilities": 2650716, "equity": 10335798, "fixed_assets": 7282662, "liabilities": 5556305, "long_term_liabilities": 2905589, "quarter": 3 }, { "assets": 12938932, "current_assets": 5902568, "current_liabilities": 2567736, "equity": 10372132, "fixed_assets": 7036364, "liabilities": 5626704, "long_term_liabilities": 3058968, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75535, "financing_cash_flow": 155180, "investing_cash_flow": -175821, "net_cash_flow": 3415698, "operating_cash_flow": 3527141, "quarter": 1 }, { "change_in_working_capital": -57499, "financing_cash_flow": -138628, "investing_cash_flow": -449863, "net_cash_flow": 3449846, "operating_cash_flow": 4030059, "quarter": 2 }, { "change_in_working_capital": -48457, "financing_cash_flow": -151288, "investing_cash_flow": -168856, "net_cash_flow": 3293726, "operating_cash_flow": 3577486, "quarter": 3 }, { "change_in_working_capital": -99426, "financing_cash_flow": 103097, "investing_cash_flow": -243246, "net_cash_flow": 3648576, "operating_cash_flow": 3658790, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.975439927617771, "current_ratio": 2.385969180001904, "debt_to_equity_ratio": 0.5363318377535855, "profit_margin": 0.25503849183315225, "quarter": 1, "return_on_assets": 0.24877472801347553, "return_on_equity": 0.30606043388112747 }, { "asset_turnover_ratio": 0.9426654228135897, "current_ratio": 1.4037743792378252, "debt_to_equity_ratio": 0.5277601353934764, "profit_margin": 0.27680403215829497, "quarter": 2, "return_on_assets": 0.2609335900110056, "return_on_equity": 0.31614982736754627 }, { "asset_turnover_ratio": 0.9109922008308001, "current_ratio": 2.068809333025492, "debt_to_equity_ratio": 0.5375787142898885, "profit_margin": 0.2687505626529481, "quarter": 3, "return_on_assets": 0.24482966654572502, "return_on_equity": 0.30240674208222723 }, { "asset_turnover_ratio": 0.8803831722741877, "current_ratio": 2.298744107649696, "debt_to_equity_ratio": 0.5424828762302678, "profit_margin": 0.2686195628948546, "quarter": 4, "return_on_assets": 0.2364881429162778, "return_on_equity": 0.2950120573089506 } ], "income_statement": [ { "depreciation": 435253, "expenses": 7781369, "income_tax": 1249964, "marketing_expense": 1343986, "net_income": 4341852, "net_profit": 3091888, "operational_expense": 4538664, "product_revenue": 4626131, "quarter": 1, "rd_expense": 1143312, "revenue": 12123221, "salaries_expense": 3841535, "service_revenue": 7497090 }, { "depreciation": 743250, "expenses": 7702946, "income_tax": 884382, "marketing_expense": 1431257, "net_income": 4171191, "net_profit": 3286809, "operational_expense": 4181666, "product_revenue": 4481959, "quarter": 2, "rd_expense": 1041435, "revenue": 11874137, "salaries_expense": 2704940, "service_revenue": 7392178 }, { "depreciation": 451871, "expenses": 7625314, "income_tax": 879242, "marketing_expense": 1394568, "net_income": 4004857, "net_profit": 3125615, "operational_expense": 4230620, "product_revenue": 3312596, "quarter": 3, "rd_expense": 1018441, "revenue": 11630171, "salaries_expense": 3272971, "service_revenue": 8317575 }, { "depreciation": 598886, "expenses": 7548464, "income_tax": 782850, "marketing_expense": 1135658, "net_income": 3842754, "net_profit": 3059904, "operational_expense": 4283727, "product_revenue": 4477379, "quarter": 4, "rd_expense": 803396, "revenue": 11391218, "salaries_expense": 2572335, "service_revenue": 6913839 } ], "market_conditions": { "gdp_growth": [ 0.011657848394118852, 0.013275799933999534, 0.005072159696010527, 0.011786408981052035 ], "inflation_rate": [ 0.028031532727997136, 0.025496671200908955, 0.029275200376102463, 0.027276966601186524 ], "interest_rate": [ 0.0431265133477252, 0.04422201733909273, 0.048543596776498874, 0.05122471674281674 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 183925, "billable_hours_per_employee": 90, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 17381908, "net_revenue": 13478344, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 34918 }, { "average_project_size": 87557, "billable_hours_per_employee": 123, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 17357597, "net_revenue": 13370851, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 34640 }, { "average_project_size": 175035, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 14592286, "net_revenue": 13264216, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 34363 }, { "average_project_size": 93445, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 16621540, "net_revenue": 13158432, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 34089 } ], "balance_sheet": [ { "assets": 17505236, "current_assets": 6004564, "current_liabilities": 3786976, "equity": 11844515, "fixed_assets": 11500672, "liabilities": 8284169, "long_term_liabilities": 4497193, "quarter": 1 }, { "assets": 17901995, "current_assets": 7533136, "current_liabilities": 3687283, "equity": 11913009, "fixed_assets": 10368859, "liabilities": 8511333, "long_term_liabilities": 4824050, "quarter": 2 }, { "assets": 18307747, "current_assets": 6640513, "current_liabilities": 4784696, "equity": 12181903, "fixed_assets": 11667234, "liabilities": 8744727, "long_term_liabilities": 3960031, "quarter": 3 }, { "assets": 18722695, "current_assets": 5619041, "current_liabilities": 5126435, "equity": 12407519, "fixed_assets": 13103654, "liabilities": 8984520, "long_term_liabilities": 3858085, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70488, "financing_cash_flow": 133699, "investing_cash_flow": -432469, "net_cash_flow": 3257724, "operating_cash_flow": 3458611, "quarter": 1 }, { "change_in_working_capital": -93318, "financing_cash_flow": 170020, "investing_cash_flow": -147958, "net_cash_flow": 3390415, "operating_cash_flow": 3499915, "quarter": 2 }, { "change_in_working_capital": 40731, "financing_cash_flow": -32535, "investing_cash_flow": -323426, "net_cash_flow": 3406826, "operating_cash_flow": 3549729, "quarter": 3 }, { "change_in_working_capital": 38001, "financing_cash_flow": 112066, "investing_cash_flow": -156266, "net_cash_flow": 3161624, "operating_cash_flow": 3462537, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7699607134688159, "current_ratio": 1.585582797461616, "debt_to_equity_ratio": 0.6994097267807082, "profit_margin": 0.19464171562916038, "quarter": 1, "return_on_assets": 0.1498664742366227, "return_on_equity": 0.2214905380254067 }, { "asset_turnover_ratio": 0.7468916732464733, "current_ratio": 2.0430045646075987, "debt_to_equity_ratio": 0.7144570276073828, "profit_margin": 0.1886452103908719, "quarter": 2, "return_on_assets": 0.14089753683877132, "return_on_equity": 0.21173047044621557 }, { "asset_turnover_ratio": 0.7245138355910206, "current_ratio": 1.387865185165369, "debt_to_equity_ratio": 0.7178457257458051, "profit_margin": 0.19743971298416732, "quarter": 3, "return_on_assets": 0.1430478037521493, "return_on_equity": 0.21498143598746436 }, { "asset_turnover_ratio": 0.702806513699016, "current_ratio": 1.0960913383277073, "debt_to_equity_ratio": 0.7241189797895937, "profit_margin": 0.20286186074450208, "quarter": 4, "return_on_assets": 0.1425726371123388, "return_on_equity": 0.21513922324035933 } ], "income_statement": [ { "depreciation": 835163, "expenses": 9976401, "income_tax": 878495, "marketing_expense": 1232604, "net_income": 3501943, "net_profit": 2623448, "operational_expense": 6623481, "product_revenue": 3456141, "quarter": 1, "rd_expense": 1291902, "revenue": 13478344, "salaries_expense": 4333025, "service_revenue": 10022203 }, { "depreciation": 977568, "expenses": 9911808, "income_tax": 936696, "marketing_expense": 1858578, "net_income": 3459043, "net_profit": 2522347, "operational_expense": 6120017, "product_revenue": 2922643, "quarter": 2, "rd_expense": 1618541, "revenue": 13370851, "salaries_expense": 4867156, "service_revenue": 10448208 }, { "depreciation": 930846, "expenses": 9847635, "income_tax": 797698, "marketing_expense": 1871812, "net_income": 3416581, "net_profit": 2618883, "operational_expense": 6868878, "product_revenue": 4944089, "quarter": 3, "rd_expense": 1005446, "revenue": 13264216, "salaries_expense": 3640943, "service_revenue": 8320127 }, { "depreciation": 793193, "expenses": 9783876, "income_tax": 705212, "marketing_expense": 1687885, "net_income": 3374556, "net_profit": 2669344, "operational_expense": 6335723, "product_revenue": 4188871, "quarter": 4, "rd_expense": 1316544, "revenue": 13158432, "salaries_expense": 4413328, "service_revenue": 8969561 } ], "market_conditions": { "gdp_growth": [ -0.005274287599308005, -0.018907318996250387, -0.007576181035789876, -0.01334805836642266 ], "inflation_rate": [ 0.028279794411644608, 0.022622396508767594, 0.02895306556383658, 0.03111914675073888 ], "interest_rate": [ 0.047135434091372976, 0.049711526401364475, 0.04963310261611377, 0.05426655060968243 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 61369, "billable_hours_per_employee": 137, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 14116524, "net_revenue": 12197992, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 31601 }, { "average_project_size": 156202, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 13814383, "net_revenue": 12263521, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 31771 }, { "average_project_size": 79658, "billable_hours_per_employee": 121, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 14017850, "net_revenue": 12329403, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 31941 }, { "average_project_size": 161147, "billable_hours_per_employee": 83, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 14756875, "net_revenue": 12395639, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 32113 } ], "balance_sheet": [ { "assets": 14962706, "current_assets": 6050480, "current_liabilities": 3178694, "equity": 10643743, "fixed_assets": 8912226, "liabilities": 6888188, "long_term_liabilities": 3709494, "quarter": 1 }, { "assets": 15409251, "current_assets": 6469662, "current_liabilities": 3558279, "equity": 11269469, "fixed_assets": 8939589, "liabilities": 6971445, "long_term_liabilities": 3413166, "quarter": 2 }, { "assets": 15869123, "current_assets": 6202844, "current_liabilities": 3820262, "equity": 11626018, "fixed_assets": 9666279, "liabilities": 7055707, "long_term_liabilities": 3235445, "quarter": 3 }, { "assets": 16342719, "current_assets": 7695240, "current_liabilities": 2930908, "equity": 12212413, "fixed_assets": 8647479, "liabilities": 7140988, "long_term_liabilities": 4210080, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93400, "financing_cash_flow": -51131, "investing_cash_flow": -122934, "net_cash_flow": 2827140, "operating_cash_flow": 3148677, "quarter": 1 }, { "change_in_working_capital": -48614, "financing_cash_flow": 91819, "investing_cash_flow": -239423, "net_cash_flow": 2944402, "operating_cash_flow": 3314848, "quarter": 2 }, { "change_in_working_capital": -96690, "financing_cash_flow": 184231, "investing_cash_flow": -273785, "net_cash_flow": 2923850, "operating_cash_flow": 3508999, "quarter": 3 }, { "change_in_working_capital": -27318, "financing_cash_flow": 110822, "investing_cash_flow": -490056, "net_cash_flow": 3362161, "operating_cash_flow": 3732554, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8152263367334759, "current_ratio": 1.903448397360677, "debt_to_equity_ratio": 0.6471584291353145, "profit_margin": 0.21062688022749973, "quarter": 1, "return_on_assets": 0.1717085799854652, "return_on_equity": 0.24138359973554416 }, { "asset_turnover_ratio": 0.7958544513292697, "current_ratio": 1.8181997533077086, "debt_to_equity_ratio": 0.6186134413254076, "profit_margin": 0.23090130477209603, "quarter": 2, "return_on_assets": 0.18376383122060896, "return_on_equity": 0.251268538029609 }, { "asset_turnover_ratio": 0.7769429350317595, "current_ratio": 1.623669790187165, "debt_to_equity_ratio": 0.6068893923955735, "profit_margin": 0.22812150758637706, "quarter": 3, "return_on_assets": 0.17723739364802957, "return_on_equity": 0.24192307288703666 }, { "asset_turnover_ratio": 0.7584808256202655, "current_ratio": 2.625548123653148, "debt_to_equity_ratio": 0.5847319444568407, "profit_margin": 0.2428823556413671, "quarter": 4, "return_on_assets": 0.18422160963545908, "return_on_equity": 0.24652638262397447 } ], "income_statement": [ { "depreciation": 579452, "expenses": 8538135, "income_tax": 1090632, "marketing_expense": 1402973, "net_income": 3659857, "net_profit": 2569225, "operational_expense": 4768032, "product_revenue": 2613476, "quarter": 1, "rd_expense": 1692585, "revenue": 12197992, "salaries_expense": 3511660, "service_revenue": 9584516 }, { "depreciation": 483185, "expenses": 8533887, "income_tax": 897971, "marketing_expense": 1056968, "net_income": 3729634, "net_profit": 2831663, "operational_expense": 4936585, "product_revenue": 4240907, "quarter": 2, "rd_expense": 1620331, "revenue": 12263521, "salaries_expense": 3481788, "service_revenue": 8022614 }, { "depreciation": 696397, "expenses": 8529642, "income_tax": 987159, "marketing_expense": 1621068, "net_income": 3799761, "net_profit": 2812602, "operational_expense": 5581837, "product_revenue": 2830222, "quarter": 3, "rd_expense": 948392, "revenue": 12329403, "salaries_expense": 3569142, "service_revenue": 9499181 }, { "depreciation": 721872, "expenses": 8525399, "income_tax": 859558, "marketing_expense": 1522511, "net_income": 3870240, "net_profit": 3010682, "operational_expense": 5619320, "product_revenue": 4709584, "quarter": 4, "rd_expense": 1649299, "revenue": 12395639, "salaries_expense": 3478773, "service_revenue": 7686055 } ], "market_conditions": { "gdp_growth": [ 0.0001260916634148422, 0.014439068418868032, 0.010732138115870055, 0.012660895293542104 ], "inflation_rate": [ 0.024230286168908245, 0.025565222838380145, 0.02060251953213544, 0.02996964823410125 ], "interest_rate": [ 0.041661408618360846, 0.046141221603463366, 0.04169061986768342, 0.04555122559082893 ], "year": 2009 }, "random_event": { "description": "Wallace LLC Introduction of New Service in 2009", "impact": 0.03, "type": "Introduction of New Service" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 178599, "billable_hours_per_employee": 94, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 15179850, "net_revenue": 12114036, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 31384 }, { "average_project_size": 111869, "billable_hours_per_employee": 88, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 14174371, "net_revenue": 12302367, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 31871 }, { "average_project_size": 161612, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 14287379, "net_revenue": 12493625, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 32367 }, { "average_project_size": 169653, "billable_hours_per_employee": 94, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 14041627, "net_revenue": 12687858, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 32870 } ], "balance_sheet": [ { "assets": 15476158, "current_assets": 7367399, "current_liabilities": 3736671, "equity": 10250845, "fixed_assets": 8108759, "liabilities": 7627070, "long_term_liabilities": 3890399, "quarter": 1 }, { "assets": 15990787, "current_assets": 5096410, "current_liabilities": 3430300, "equity": 10726218, "fixed_assets": 10894377, "liabilities": 7772159, "long_term_liabilities": 4341859, "quarter": 2 }, { "assets": 16522530, "current_assets": 6120738, "current_liabilities": 4737734, "equity": 11094287, "fixed_assets": 10401792, "liabilities": 7920007, "long_term_liabilities": 3182273, "quarter": 3 }, { "assets": 17071955, "current_assets": 7446859, "current_liabilities": 4445882, "equity": 11686217, "fixed_assets": 9625096, "liabilities": 8070668, "long_term_liabilities": 3624786, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89775, "financing_cash_flow": 89245, "investing_cash_flow": -271752, "net_cash_flow": 2796639, "operating_cash_flow": 3130588, "quarter": 1 }, { "change_in_working_capital": -12270, "financing_cash_flow": -100298, "investing_cash_flow": -360194, "net_cash_flow": 3216165, "operating_cash_flow": 3250848, "quarter": 2 }, { "change_in_working_capital": 10300, "financing_cash_flow": 27975, "investing_cash_flow": -146403, "net_cash_flow": 2472286, "operating_cash_flow": 3132561, "quarter": 3 }, { "change_in_working_capital": 87138, "financing_cash_flow": 174001, "investing_cash_flow": -186893, "net_cash_flow": 2917392, "operating_cash_flow": 3269448, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.782754737965327, "current_ratio": 1.9716477581248122, "debt_to_equity_ratio": 0.7440430520605862, "profit_margin": 0.19826232974708016, "quarter": 1, "return_on_assets": 0.155190777969571, "return_on_equity": 0.23429844076268835 }, { "asset_turnover_ratio": 0.7693409336263437, "current_ratio": 1.4857038742967088, "debt_to_equity_ratio": 0.7245945402191154, "profit_margin": 0.20382988086764117, "quarter": 2, "return_on_assets": 0.15681467084765746, "return_on_equity": 0.23378137569085394 }, { "asset_turnover_ratio": 0.7561568960685803, "current_ratio": 1.291912547221942, "debt_to_equity_ratio": 0.7138815680539001, "profit_margin": 0.1994428358462816, "quarter": 3, "return_on_assets": 0.15081007569663968, "return_on_equity": 0.22459884082681475 }, { "asset_turnover_ratio": 0.7431988896409345, "current_ratio": 1.6750014957661945, "debt_to_equity_ratio": 0.6906142509590572, "profit_margin": 0.2116141274594971, "quarter": 4, "return_on_assets": 0.15727138456023343, "return_on_equity": 0.22975185211775548 } ], "income_statement": [ { "depreciation": 728831, "expenses": 8700404, "income_tax": 1011875, "marketing_expense": 1277239, "net_income": 3413632, "net_profit": 2401757, "operational_expense": 4768558, "product_revenue": 2844224, "quarter": 1, "rd_expense": 1319843, "revenue": 12114036, "salaries_expense": 3168421, "service_revenue": 9269812 }, { "depreciation": 743258, "expenses": 8835743, "income_tax": 959034, "marketing_expense": 1287980, "net_income": 3466624, "net_profit": 2507590, "operational_expense": 5569992, "product_revenue": 3804061, "quarter": 2, "rd_expense": 1060381, "revenue": 12302367, "salaries_expense": 3168601, "service_revenue": 8498306 }, { "depreciation": 640797, "expenses": 8973188, "income_tax": 1028673, "marketing_expense": 1046170, "net_income": 3520437, "net_profit": 2491764, "operational_expense": 5220762, "product_revenue": 3315678, "quarter": 3, "rd_expense": 982828, "revenue": 12493625, "salaries_expense": 3014470, "service_revenue": 9177947 }, { "depreciation": 584518, "expenses": 9112772, "income_tax": 890156, "marketing_expense": 1396030, "net_income": 3575086, "net_profit": 2684930, "operational_expense": 5305347, "product_revenue": 2966221, "quarter": 4, "rd_expense": 1246592, "revenue": 12687858, "salaries_expense": 3330443, "service_revenue": 9721637 } ], "market_conditions": { "gdp_growth": [ -0.006105265988065401, 0.0010176279971733527, -0.00862363025659997, -0.0026497793737667343 ], "inflation_rate": [ 0.03821030316111404, 0.032455969973036854, 0.038576896717111606, 0.03638069757540199 ], "interest_rate": [ 0.03804903688118646, 0.04302353159181881, 0.04473080449435896, 0.042781173812358804 ], "year": 2010 }, "random_event": { "description": "Wallace LLC Data Privacy Regulation Impact in 2010", "impact": -0.06, "type": "Data Privacy Regulation Impact" }, "year": 2010 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1990, "industry": "Advertising", "location": "Fisherberg", "name": "Hendrix-Gill", "num_employees": 848, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.hendrix-gill.com" }

[ { "advertising_kpis": [ { "average_project_size": 122338, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 2615721, "net_revenue": 2323771, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 2740 }, { "average_project_size": 134334, "billable_hours_per_employee": 120, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 2927644, "net_revenue": 2309763, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2724 }, { "average_project_size": 50212, "billable_hours_per_employee": 136, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 2746446, "net_revenue": 2295840, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2707 }, { "average_project_size": 162194, "billable_hours_per_employee": 113, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 2616404, "net_revenue": 2282001, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 2691 } ], "balance_sheet": [ { "assets": 2462050, "current_assets": 1110105, "current_liabilities": 569210, "equity": 1803514, "fixed_assets": 1351945, "liabilities": 1247740, "long_term_liabilities": 678530, "quarter": 1 }, { "assets": 2501412, "current_assets": 1075538, "current_liabilities": 536305, "equity": 1790746, "fixed_assets": 1425874, "liabilities": 1266816, "long_term_liabilities": 730511, "quarter": 2 }, { "assets": 2541404, "current_assets": 1017146, "current_liabilities": 707508, "equity": 1830712, "fixed_assets": 1524258, "liabilities": 1286184, "long_term_liabilities": 578676, "quarter": 3 }, { "assets": 2582036, "current_assets": 973706, "current_liabilities": 560213, "equity": 1839935, "fixed_assets": 1608330, "liabilities": 1305847, "long_term_liabilities": 745634, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23349, "financing_cash_flow": -193224, "investing_cash_flow": -399061, "net_cash_flow": 474386, "operating_cash_flow": 679025, "quarter": 1 }, { "change_in_working_capital": 53763, "financing_cash_flow": 43543, "investing_cash_flow": -143950, "net_cash_flow": 7110, "operating_cash_flow": 667029, "quarter": 2 }, { "change_in_working_capital": -96621, "financing_cash_flow": 160655, "investing_cash_flow": -466925, "net_cash_flow": 572833, "operating_cash_flow": 705257, "quarter": 3 }, { "change_in_working_capital": -32155, "financing_cash_flow": -114115, "investing_cash_flow": -179309, "net_cash_flow": 213550, "operating_cash_flow": 675867, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9438358278670214, "current_ratio": 1.9502556174346901, "debt_to_equity_ratio": 0.6918382668501603, "profit_margin": 0.2535551050426225, "quarter": 1, "return_on_assets": 0.2393143924778132, "return_on_equity": 0.32669776891113683 }, { "asset_turnover_ratio": 0.9233836729015452, "current_ratio": 2.005459579903227, "debt_to_equity_ratio": 0.7074236100485496, "profit_margin": 0.24078227939403307, "quarter": 2, "return_on_assets": 0.2223344255164683, "return_on_equity": 0.31056889140056715 }, { "asset_turnover_ratio": 0.9033746700642636, "current_ratio": 1.437645934745614, "debt_to_equity_ratio": 0.702559441353965, "profit_margin": 0.25066729388807585, "quarter": 3, "return_on_assets": 0.2264464839120423, "return_on_equity": 0.3143541966185834 }, { "asset_turnover_ratio": 0.8837990639944602, "current_ratio": 1.7380996156818924, "debt_to_equity_ratio": 0.7097245283121415, "profit_margin": 0.24704020725670148, "quarter": 4, "return_on_assets": 0.2183339039424702, "return_on_equity": 0.3063945193716082 } ], "income_statement": [ { "depreciation": 89821, "expenses": 1576639, "income_tax": 157928, "marketing_expense": 224734, "net_income": 747132, "net_profit": 589204, "operational_expense": 819610, "product_revenue": 652977, "quarter": 1, "rd_expense": 302938, "revenue": 2323771, "salaries_expense": 587135, "service_revenue": 1670794 }, { "depreciation": 110879, "expenses": 1563600, "income_tax": 190013, "marketing_expense": 160027, "net_income": 746163, "net_profit": 556150, "operational_expense": 792052, "product_revenue": 776928, "quarter": 2, "rd_expense": 292235, "revenue": 2309763, "salaries_expense": 734013, "service_revenue": 1532835 }, { "depreciation": 129765, "expenses": 1550669, "income_tax": 169679, "marketing_expense": 253956, "net_income": 745171, "net_profit": 575492, "operational_expense": 815603, "product_revenue": 872839, "quarter": 3, "rd_expense": 287801, "revenue": 2295840, "salaries_expense": 500870, "service_revenue": 1423001 }, { "depreciation": 112121, "expenses": 1537845, "income_tax": 180410, "marketing_expense": 217422, "net_income": 744156, "net_profit": 563746, "operational_expense": 971704, "product_revenue": 703884, "quarter": 4, "rd_expense": 244171, "revenue": 2282001, "salaries_expense": 613151, "service_revenue": 1578117 } ], "market_conditions": { "gdp_growth": [ 0.051119611821558976, 0.038235698687393384, 0.03782438485837435, 0.037254834401209955 ], "inflation_rate": [ 0.009520608376805219, 0.010690304229724109, 0.005575877299321453, 0.009867943077008685 ], "interest_rate": [ 0.012014317653517372, 0.009305069366644329, 0.006876648088591793, 0.014981257647140409 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 131757, "billable_hours_per_employee": 82, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 1880053, "net_revenue": 1507748, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 1778 }, { "average_project_size": 143708, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 1729294, "net_revenue": 1483864, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1750 }, { "average_project_size": 87662, "billable_hours_per_employee": 110, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 1862574, "net_revenue": 1460359, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1722 }, { "average_project_size": 67161, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 1581493, "net_revenue": 1437227, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1695 } ], "balance_sheet": [ { "assets": 1578042, "current_assets": 765284, "current_liabilities": 406912, "equity": 943081, "fixed_assets": 812758, "liabilities": 911335, "long_term_liabilities": 504423, "quarter": 1 }, { "assets": 1625934, "current_assets": 574361, "current_liabilities": 393595, "equity": 954755, "fixed_assets": 1051573, "liabilities": 931344, "long_term_liabilities": 537749, "quarter": 2 }, { "assets": 1675280, "current_assets": 826927, "current_liabilities": 447019, "equity": 977098, "fixed_assets": 848353, "liabilities": 951793, "long_term_liabilities": 504774, "quarter": 3 }, { "assets": 1726123, "current_assets": 760832, "current_liabilities": 562755, "equity": 1020808, "fixed_assets": 965291, "liabilities": 972691, "long_term_liabilities": 409936, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6645, "financing_cash_flow": 158176, "investing_cash_flow": -254339, "net_cash_flow": -159256, "operating_cash_flow": 354592, "quarter": 1 }, { "change_in_working_capital": 53463, "financing_cash_flow": -53316, "investing_cash_flow": -423251, "net_cash_flow": 514073, "operating_cash_flow": 371298, "quarter": 2 }, { "change_in_working_capital": 42864, "financing_cash_flow": -148926, "investing_cash_flow": -349492, "net_cash_flow": -84955, "operating_cash_flow": 342821, "quarter": 3 }, { "change_in_working_capital": -68384, "financing_cash_flow": -121676, "investing_cash_flow": -466180, "net_cash_flow": 159298, "operating_cash_flow": 343643, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9554549245203866, "current_ratio": 1.8807113085876062, "debt_to_equity_ratio": 0.9663379921767059, "profit_margin": 0.18330251474384313, "quarter": 1, "return_on_assets": 0.1751372903889757, "return_on_equity": 0.2930543611842461 }, { "asset_turnover_ratio": 0.9126225295737711, "current_ratio": 1.4592690455925508, "debt_to_equity_ratio": 0.9754795732936722, "profit_margin": 0.1753294102424481, "quarter": 2, "return_on_assets": 0.16000956988414045, "return_on_equity": 0.2724939906049196 }, { "asset_turnover_ratio": 0.8717104006494437, "current_ratio": 1.849869916043837, "debt_to_equity_ratio": 0.9741018812851935, "profit_margin": 0.1736634622034719, "quarter": 3, "return_on_assets": 0.151384246215558, "return_on_equity": 0.2595553363122225 }, { "asset_turnover_ratio": 0.8326330163030097, "current_ratio": 1.3519773258345105, "debt_to_equity_ratio": 0.9528638098447504, "profit_margin": 0.18603602632012897, "quarter": 4, "return_on_assets": 0.15489973773595508, "return_on_equity": 0.26192584697612087 } ], "income_statement": [ { "depreciation": 78218, "expenses": 1133869, "income_tax": 97505, "marketing_expense": 197113, "net_income": 373879, "net_profit": 276374, "operational_expense": 781382, "product_revenue": 589716, "quarter": 1, "rd_expense": 218647, "revenue": 1507748, "salaries_expense": 449985, "service_revenue": 918032 }, { "depreciation": 111133, "expenses": 1122384, "income_tax": 101315, "marketing_expense": 146650, "net_income": 361480, "net_profit": 260165, "operational_expense": 738076, "product_revenue": 429454, "quarter": 2, "rd_expense": 139217, "revenue": 1483864, "salaries_expense": 484057, "service_revenue": 1054410 }, { "depreciation": 89210, "expenses": 1111016, "income_tax": 95732, "marketing_expense": 215814, "net_income": 349343, "net_profit": 253611, "operational_expense": 760793, "product_revenue": 334086, "quarter": 3, "rd_expense": 167049, "revenue": 1460359, "salaries_expense": 417170, "service_revenue": 1126273 }, { "depreciation": 76267, "expenses": 1099763, "income_tax": 70088, "marketing_expense": 195476, "net_income": 337464, "net_profit": 267376, "operational_expense": 647584, "product_revenue": 362399, "quarter": 4, "rd_expense": 165335, "revenue": 1437227, "salaries_expense": 358990, "service_revenue": 1074828 } ], "market_conditions": { "gdp_growth": [ 0.04115015003081138, 0.03420595261014762, 0.03127291182865622, 0.043026403786996736 ], "inflation_rate": [ 0.007047987812644047, 0.010082287389802554, 0.00861031816750556, 0.010595153774103028 ], "interest_rate": [ 0.014040659856598968, 0.011754189493743622, 0.019032843437359503, 0.016150781358949186 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 170886, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 639206, "net_revenue": 579101, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 683 }, { "average_project_size": 103544, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 683347, "net_revenue": 572306, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 675 }, { "average_project_size": 155481, "billable_hours_per_employee": 93, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 692127, "net_revenue": 565592, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 667 }, { "average_project_size": 59927, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 638941, "net_revenue": 558956, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 659 } ], "balance_sheet": [ { "assets": 831736, "current_assets": 294855, "current_liabilities": 217524, "equity": 424027, "fixed_assets": 536881, "liabilities": 495105, "long_term_liabilities": 277581, "quarter": 1 }, { "assets": 846569, "current_assets": 331362, "current_liabilities": 288601, "equity": 438745, "fixed_assets": 515207, "liabilities": 504595, "long_term_liabilities": 215994, "quarter": 2 }, { "assets": 861667, "current_assets": 426730, "current_liabilities": 218869, "equity": 430311, "fixed_assets": 434937, "liabilities": 514268, "long_term_liabilities": 295399, "quarter": 3 }, { "assets": 877033, "current_assets": 292965, "current_liabilities": 260539, "equity": 443620, "fixed_assets": 584068, "liabilities": 524125, "long_term_liabilities": 263586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82347, "financing_cash_flow": 18474, "investing_cash_flow": -311439, "net_cash_flow": -250397, "operating_cash_flow": 128089, "quarter": 1 }, { "change_in_working_capital": -15559, "financing_cash_flow": 73708, "investing_cash_flow": -112545, "net_cash_flow": 38895, "operating_cash_flow": 138356, "quarter": 2 }, { "change_in_working_capital": -82092, "financing_cash_flow": 139831, "investing_cash_flow": -264531, "net_cash_flow": 224685, "operating_cash_flow": 127049, "quarter": 3 }, { "change_in_working_capital": 1305, "financing_cash_flow": 170560, "investing_cash_flow": -129590, "net_cash_flow": -183850, "operating_cash_flow": 127039, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6962557830850173, "current_ratio": 1.3555055993821372, "debt_to_equity_ratio": 1.1676261181481369, "profit_margin": 0.15091667947387416, "quarter": 1, "return_on_assets": 0.10507661084767282, "return_on_equity": 0.20610951661097052 }, { "asset_turnover_ratio": 0.6760299514865298, "current_ratio": 1.148166499769578, "debt_to_equity_ratio": 1.1500871804806891, "profit_margin": 0.16908961289939298, "quarter": 2, "return_on_assets": 0.11430964280525273, "return_on_equity": 0.22056319730139376 }, { "asset_turnover_ratio": 0.6563927828267765, "current_ratio": 1.949705074725064, "debt_to_equity_ratio": 1.1951077244132733, "profit_margin": 0.1465933040071288, "quarter": 3, "return_on_assets": 0.09622278676101093, "return_on_equity": 0.1926792482646272 }, { "asset_turnover_ratio": 0.6373260755296551, "current_ratio": 1.1244573749035653, "debt_to_equity_ratio": 1.1814728821964744, "profit_margin": 0.16228826598157994, "quarter": 4, "return_on_assets": 0.10343054366255318, "return_on_equity": 0.2044813128353095 } ], "income_statement": [ { "depreciation": 40693, "expenses": 455284, "income_tax": 36421, "marketing_expense": 73350, "net_income": 123817, "net_profit": 87396, "operational_expense": 316164, "product_revenue": 138558, "quarter": 1, "rd_expense": 63653, "revenue": 579101, "salaries_expense": 199809, "service_revenue": 440543 }, { "depreciation": 41585, "expenses": 451323, "income_tax": 24212, "marketing_expense": 53508, "net_income": 120983, "net_profit": 96771, "operational_expense": 260776, "product_revenue": 148956, "quarter": 2, "rd_expense": 88373, "revenue": 572306, "salaries_expense": 158995, "service_revenue": 423350 }, { "depreciation": 44137, "expenses": 447397, "income_tax": 35283, "marketing_expense": 80199, "net_income": 118195, "net_profit": 82912, "operational_expense": 305720, "product_revenue": 180392, "quarter": 3, "rd_expense": 76617, "revenue": 565592, "salaries_expense": 154360, "service_revenue": 385200 }, { "depreciation": 36327, "expenses": 443506, "income_tax": 24738, "marketing_expense": 81109, "net_income": 115450, "net_profit": 90712, "operational_expense": 302531, "product_revenue": 189373, "quarter": 4, "rd_expense": 86951, "revenue": 558956, "salaries_expense": 209014, "service_revenue": 369583 } ], "market_conditions": { "gdp_growth": [ 0.05113471760562855, 0.047553540054320664, 0.043221451385803106, 0.035641394546413054 ], "inflation_rate": [ 0.0073979114664844735, 0.010813772668285686, 0.009162963813269816, 0.005291826538659399 ], "interest_rate": [ 0.007471645947471279, 0.014202122077858328, 0.012850147382217084, 0.015040670705884468 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 91761, "billable_hours_per_employee": 151, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 2394905, "net_revenue": 1864291, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2198 }, { "average_project_size": 190399, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 2395733, "net_revenue": 1889424, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 2228 }, { "average_project_size": 166730, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 2211554, "net_revenue": 1914896, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 2258 }, { "average_project_size": 59548, "billable_hours_per_employee": 93, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 2159215, "net_revenue": 1940711, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 2289 } ], "balance_sheet": [ { "assets": 2711041, "current_assets": 846435, "current_liabilities": 723964, "equity": 1988732, "fixed_assets": 1864606, "liabilities": 1279960, "long_term_liabilities": 555996, "quarter": 1 }, { "assets": 2798499, "current_assets": 1197463, "current_liabilities": 603383, "equity": 2074801, "fixed_assets": 1601036, "liabilities": 1292334, "long_term_liabilities": 688951, "quarter": 2 }, { "assets": 2888778, "current_assets": 994834, "current_liabilities": 617507, "equity": 2168199, "fixed_assets": 1893944, "liabilities": 1304828, "long_term_liabilities": 687321, "quarter": 3 }, { "assets": 2981969, "current_assets": 905409, "current_liabilities": 710090, "equity": 2228091, "fixed_assets": 2076560, "liabilities": 1317443, "long_term_liabilities": 607353, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63871, "financing_cash_flow": 79280, "investing_cash_flow": -394146, "net_cash_flow": 348873, "operating_cash_flow": 669904, "quarter": 1 }, { "change_in_working_capital": 30792, "financing_cash_flow": -199039, "investing_cash_flow": -428799, "net_cash_flow": 560204, "operating_cash_flow": 633179, "quarter": 2 }, { "change_in_working_capital": -38098, "financing_cash_flow": 133944, "investing_cash_flow": -292117, "net_cash_flow": 517291, "operating_cash_flow": 649679, "quarter": 3 }, { "change_in_working_capital": 36873, "financing_cash_flow": -173608, "investing_cash_flow": -411188, "net_cash_flow": 378916, "operating_cash_flow": 654995, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6876661031684876, "current_ratio": 1.169167251410291, "debt_to_equity_ratio": 0.6436060766357659, "profit_margin": 0.2991222936762555, "quarter": 1, "return_on_assets": 0.20569626206317057, "return_on_equity": 0.28040530347980525 }, { "asset_turnover_ratio": 0.6751562176724022, "current_ratio": 1.9845819322055809, "debt_to_equity_ratio": 0.622871301874252, "profit_margin": 0.3009573287943839, "quarter": 2, "return_on_assets": 0.20319321178960578, "return_on_equity": 0.2740677298690332 }, { "asset_turnover_ratio": 0.6628740595504397, "current_ratio": 1.6110489435747286, "debt_to_equity_ratio": 0.6018026943098858, "profit_margin": 0.30510743142186314, "quarter": 3, "return_on_assets": 0.2022478016656178, "return_on_equity": 0.2694628122234168 }, { "asset_turnover_ratio": 0.6508152834586811, "current_ratio": 1.275062316044445, "debt_to_equity_ratio": 0.5912877885149215, "profit_margin": 0.2903909958772842, "quarter": 4, "return_on_assets": 0.1889908982957234, "return_on_equity": 0.25293625798946273 } ], "income_statement": [ { "depreciation": 112253, "expenses": 1127485, "income_tax": 179155, "marketing_expense": 186321, "net_income": 736806, "net_profit": 557651, "operational_expense": 564660, "product_revenue": 520171, "quarter": 1, "rd_expense": 145629, "revenue": 1864291, "salaries_expense": 415808, "service_revenue": 1344120 }, { "depreciation": 64543, "expenses": 1137014, "income_tax": 183774, "marketing_expense": 160600, "net_income": 752410, "net_profit": 568636, "operational_expense": 719833, "product_revenue": 658459, "quarter": 2, "rd_expense": 189833, "revenue": 1889424, "salaries_expense": 496798, "service_revenue": 1230965 }, { "depreciation": 65430, "expenses": 1146624, "income_tax": 184023, "marketing_expense": 190730, "net_income": 768272, "net_profit": 584249, "operational_expense": 590275, "product_revenue": 550242, "quarter": 3, "rd_expense": 190551, "revenue": 1914896, "salaries_expense": 557139, "service_revenue": 1364654 }, { "depreciation": 91430, "expenses": 1156316, "income_tax": 220830, "marketing_expense": 159386, "net_income": 784395, "net_profit": 563565, "operational_expense": 772021, "product_revenue": 486924, "quarter": 4, "rd_expense": 200628, "revenue": 1940711, "salaries_expense": 369359, "service_revenue": 1453787 } ], "market_conditions": { "gdp_growth": [ 0.04608498422329141, 0.04780756335246942, 0.06203518438185188, 0.060457420578499795 ], "inflation_rate": [ 0.010898703769234654, 0.0118724111303951, 0.013002372495090168, 0.0079909287004182 ], "interest_rate": [ 0.008932074694390514, 0.00660467345126981, 0.014930408120472874, 0.010697806646033613 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 107225, "billable_hours_per_employee": 98, "client_concentration": 0.4, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 2744265, "net_revenue": 2361208, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 2784 }, { "average_project_size": 54498, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 3021842, "net_revenue": 2346067, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 2767 }, { "average_project_size": 140996, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 2960044, "net_revenue": 2331024, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 2749 }, { "average_project_size": 54407, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 2737243, "net_revenue": 2316077, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 2731 } ], "balance_sheet": [ { "assets": 3182642, "current_assets": 1168508, "current_liabilities": 588775, "equity": 2339841, "fixed_assets": 2014134, "liabilities": 1363628, "long_term_liabilities": 774853, "quarter": 1 }, { "assets": 3294684, "current_assets": 1279044, "current_liabilities": 805441, "equity": 2404088, "fixed_assets": 2015640, "liabilities": 1375270, "long_term_liabilities": 569829, "quarter": 2 }, { "assets": 3410672, "current_assets": 1668763, "current_liabilities": 586266, "equity": 2531119, "fixed_assets": 1741909, "liabilities": 1387012, "long_term_liabilities": 800746, "quarter": 3 }, { "assets": 3530742, "current_assets": 1614606, "current_liabilities": 669713, "equity": 2602219, "fixed_assets": 1916136, "liabilities": 1398853, "long_term_liabilities": 729140, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55996, "financing_cash_flow": -150491, "investing_cash_flow": -151442, "net_cash_flow": 590356, "operating_cash_flow": 613286, "quarter": 1 }, { "change_in_working_capital": 50689, "financing_cash_flow": -119966, "investing_cash_flow": -334206, "net_cash_flow": 419296, "operating_cash_flow": 634083, "quarter": 2 }, { "change_in_working_capital": 25720, "financing_cash_flow": -189892, "investing_cash_flow": -472192, "net_cash_flow": 524645, "operating_cash_flow": 632509, "quarter": 3 }, { "change_in_working_capital": 83275, "financing_cash_flow": 64769, "investing_cash_flow": -405933, "net_cash_flow": 144171, "operating_cash_flow": 635790, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7419018538685783, "current_ratio": 1.9846426903316208, "debt_to_equity_ratio": 0.58278660814987, "profit_margin": 0.22057650151956118, "quarter": 1, "return_on_assets": 0.16364611539720772, "return_on_equity": 0.22259076578280318 }, { "asset_turnover_ratio": 0.7120764844215712, "current_ratio": 1.5880045838242651, "debt_to_equity_ratio": 0.5720547667140304, "profit_margin": 0.20659000787275045, "quarter": 2, "return_on_assets": 0.14710788652265286, "return_on_equity": 0.20160410101460513 }, { "asset_turnover_ratio": 0.6834500649725332, "current_ratio": 2.8464263661887266, "debt_to_equity_ratio": 0.5479837178733991, "profit_margin": 0.21769788728043984, "quarter": 3, "return_on_assets": 0.14878563520619983, "return_on_equity": 0.20048800550270454 }, { "asset_turnover_ratio": 0.6559745798475222, "current_ratio": 2.410892427054574, "debt_to_equity_ratio": 0.537561596468245, "profit_margin": 0.20307183224046524, "quarter": 4, "return_on_assets": 0.13320995983280567, "return_on_equity": 0.18074189758817377 } ], "income_statement": [ { "depreciation": 92459, "expenses": 1691390, "income_tax": 148991, "marketing_expense": 170475, "net_income": 669818, "net_profit": 520827, "operational_expense": 945399, "product_revenue": 481914, "quarter": 1, "rd_expense": 224664, "revenue": 2361208, "salaries_expense": 623059, "service_revenue": 1879294 }, { "depreciation": 149409, "expenses": 1684234, "income_tax": 177159, "marketing_expense": 215188, "net_income": 661833, "net_profit": 484674, "operational_expense": 878094, "product_revenue": 521131, "quarter": 2, "rd_expense": 297571, "revenue": 2346067, "salaries_expense": 716848, "service_revenue": 1824936 }, { "depreciation": 125050, "expenses": 1677108, "income_tax": 146457, "marketing_expense": 294998, "net_income": 653916, "net_profit": 507459, "operational_expense": 1008891, "product_revenue": 571712, "quarter": 3, "rd_expense": 293755, "revenue": 2331024, "salaries_expense": 712438, "service_revenue": 1759312 }, { "depreciation": 165460, "expenses": 1670013, "income_tax": 175734, "marketing_expense": 325989, "net_income": 646064, "net_profit": 470330, "operational_expense": 1019722, "product_revenue": 896707, "quarter": 4, "rd_expense": 289918, "revenue": 2316077, "salaries_expense": 510480, "service_revenue": 1419370 } ], "market_conditions": { "gdp_growth": [ 0.03861169268783747, 0.05278302452881263, 0.04042220715239114, 0.051982401865703576 ], "inflation_rate": [ 0.009366471340958648, 0.012785920182195168, 0.009829485955735014, 0.007168320201761797 ], "interest_rate": [ 0.013565800698634688, 0.019316052844481475, 0.014408609897958759, 0.018657926174423637 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 130234, "billable_hours_per_employee": 155, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 4394580, "net_revenue": 3814637, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4498 }, { "average_project_size": 88914, "billable_hours_per_employee": 114, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 4773705, "net_revenue": 3795692, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4476 }, { "average_project_size": 113234, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 4168270, "net_revenue": 3776841, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4454 }, { "average_project_size": 185595, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 4741601, "net_revenue": 3758084, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 4432 } ], "balance_sheet": [ { "assets": 4892266, "current_assets": 1780863, "current_liabilities": 988425, "equity": 3278742, "fixed_assets": 3111403, "liabilities": 2356738, "long_term_liabilities": 1368313, "quarter": 1 }, { "assets": 5027954, "current_assets": 2386535, "current_liabilities": 985356, "equity": 3414915, "fixed_assets": 2641419, "liabilities": 2417422, "long_term_liabilities": 1432066, "quarter": 2 }, { "assets": 5167404, "current_assets": 2061646, "current_liabilities": 1319835, "equity": 3433115, "fixed_assets": 3105758, "liabilities": 2479670, "long_term_liabilities": 1159835, "quarter": 3 }, { "assets": 5310723, "current_assets": 2436631, "current_liabilities": 1184736, "equity": 3472415, "fixed_assets": 2874092, "liabilities": 2543520, "long_term_liabilities": 1358784, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30610, "financing_cash_flow": 15969, "investing_cash_flow": -193194, "net_cash_flow": 785152, "operating_cash_flow": 940129, "quarter": 1 }, { "change_in_working_capital": -25305, "financing_cash_flow": -181350, "investing_cash_flow": -106993, "net_cash_flow": 871658, "operating_cash_flow": 983058, "quarter": 2 }, { "change_in_working_capital": 84318, "financing_cash_flow": 81532, "investing_cash_flow": -396560, "net_cash_flow": 539897, "operating_cash_flow": 936156, "quarter": 3 }, { "change_in_working_capital": 96125, "financing_cash_flow": 167299, "investing_cash_flow": -108050, "net_cash_flow": 476499, "operating_cash_flow": 939345, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7797280442232699, "current_ratio": 1.8017178845132407, "debt_to_equity_ratio": 0.7187933664801928, "profit_margin": 0.1948321688275975, "quarter": 1, "return_on_assets": 0.15191610595172053, "return_on_equity": 0.2266765729050959 }, { "asset_turnover_ratio": 0.7549178055328271, "current_ratio": 2.4220028091370023, "debt_to_equity_ratio": 0.70790107513657, "profit_margin": 0.21191998718547236, "quarter": 2, "return_on_assets": 0.15998217167460163, "return_on_equity": 0.23554993316085465 }, { "asset_turnover_ratio": 0.7308971777705014, "current_ratio": 1.5620482863388228, "debt_to_equity_ratio": 0.7222799119749849, "profit_margin": 0.19735567369661577, "quarter": 3, "return_on_assets": 0.14424670492185243, "return_on_equity": 0.21711506896797805 }, { "asset_turnover_ratio": 0.7076407487266799, "current_ratio": 2.0566868905815303, "debt_to_equity_ratio": 0.7324930919835331, "profit_margin": 0.18765200564968745, "quarter": 4, "return_on_assets": 0.132790205778008, "return_on_equity": 0.2030897804553891 } ], "income_statement": [ { "depreciation": 196915, "expenses": 2780709, "income_tax": 290714, "marketing_expense": 400125, "net_income": 1033928, "net_profit": 743214, "operational_expense": 1708072, "product_revenue": 1153316, "quarter": 1, "rd_expense": 412040, "revenue": 3814637, "salaries_expense": 1097869, "service_revenue": 2661321 }, { "depreciation": 178675, "expenses": 2781559, "income_tax": 209750, "marketing_expense": 503062, "net_income": 1014133, "net_profit": 804383, "operational_expense": 1534662, "product_revenue": 1060898, "quarter": 2, "rd_expense": 467958, "revenue": 3795692, "salaries_expense": 1283980, "service_revenue": 2734794 }, { "depreciation": 190775, "expenses": 2782409, "income_tax": 249051, "marketing_expense": 505230, "net_income": 994432, "net_profit": 745381, "operational_expense": 1683734, "product_revenue": 885261, "quarter": 3, "rd_expense": 518203, "revenue": 3776841, "salaries_expense": 1249900, "service_revenue": 2891580 }, { "depreciation": 234133, "expenses": 2783260, "income_tax": 269612, "marketing_expense": 542015, "net_income": 974824, "net_profit": 705212, "operational_expense": 1515276, "product_revenue": 1376271, "quarter": 4, "rd_expense": 435246, "revenue": 3758084, "salaries_expense": 1100516, "service_revenue": 2381813 } ], "market_conditions": { "gdp_growth": [ 0.025339140539204063, 0.031761140896862265, 0.035959313038920575, 0.03817505936724877 ], "inflation_rate": [ 0.010395073907954817, 0.004188820511497391, 0.0024767373114737536, 0.006395798182534827 ], "interest_rate": [ 0.0098413811693049, 0.01919223455930162, 0.011200596050994195, 0.011220375038276324 ], "year": 1995 }, "random_event": { "description": "Hendrix-Gill Partnership with Major Brand in 1995", "impact": -0.05, "type": "Partnership with Major Brand" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 84924, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 3171232, "net_revenue": 2441952, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 2880 }, { "average_project_size": 184835, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 2822158, "net_revenue": 2436883, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 2874 }, { "average_project_size": 60900, "billable_hours_per_employee": 160, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 2838062, "net_revenue": 2431825, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 2868 }, { "average_project_size": 155352, "billable_hours_per_employee": 100, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 2824115, "net_revenue": 2426778, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2862 } ], "balance_sheet": [ { "assets": 3368618, "current_assets": 1681420, "current_liabilities": 786985, "equity": 2090493, "fixed_assets": 1687198, "liabilities": 1632741, "long_term_liabilities": 845756, "quarter": 1 }, { "assets": 3417841, "current_assets": 1206904, "current_liabilities": 969863, "equity": 2122249, "fixed_assets": 2210937, "liabilities": 1651789, "long_term_liabilities": 681926, "quarter": 2 }, { "assets": 3467783, "current_assets": 1065207, "current_liabilities": 844233, "equity": 2157969, "fixed_assets": 2402576, "liabilities": 1671059, "long_term_liabilities": 826826, "quarter": 3 }, { "assets": 3518455, "current_assets": 1297515, "current_liabilities": 996789, "equity": 2174189, "fixed_assets": 2220940, "liabilities": 1690554, "long_term_liabilities": 693765, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96708, "financing_cash_flow": 84049, "investing_cash_flow": -165920, "net_cash_flow": 113354, "operating_cash_flow": 482221, "quarter": 1 }, { "change_in_working_capital": -66788, "financing_cash_flow": 114640, "investing_cash_flow": -428780, "net_cash_flow": 45239, "operating_cash_flow": 466395, "quarter": 2 }, { "change_in_working_capital": 1622, "financing_cash_flow": 86227, "investing_cash_flow": -177072, "net_cash_flow": 244664, "operating_cash_flow": 543902, "quarter": 3 }, { "change_in_working_capital": -96901, "financing_cash_flow": 71842, "investing_cash_flow": -282526, "net_cash_flow": 417499, "operating_cash_flow": 505184, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7249121152947589, "current_ratio": 2.1365337331715346, "debt_to_equity_ratio": 0.7810315557143698, "profit_margin": 0.14521825162820562, "quarter": 1, "return_on_assets": 0.10527046996720911, "return_on_equity": 0.16963271343171205 }, { "asset_turnover_ratio": 0.7129889892478907, "current_ratio": 1.2444066842430324, "debt_to_equity_ratio": 0.7783200746001059, "profit_margin": 0.14616910208655895, "quarter": 2, "return_on_assets": 0.1042169603559674, "return_on_equity": 0.1678394005604432 }, { "asset_turnover_ratio": 0.7012621608676206, "current_ratio": 1.2617452764817296, "debt_to_equity_ratio": 0.7743665455805899, "profit_margin": 0.14854892930206737, "quarter": 3, "return_on_assets": 0.10417174315693917, "return_on_equity": 0.16740045848666038 }, { "asset_turnover_ratio": 0.6897283040425414, "current_ratio": 1.301694741815971, "debt_to_equity_ratio": 0.7775561370239662, "profit_margin": 0.1426945522004897, "quarter": 4, "return_on_assets": 0.09842047148535366, "return_on_equity": 0.15927226197906438 } ], "income_statement": [ { "depreciation": 127605, "expenses": 1950567, "income_tax": 136769, "marketing_expense": 229158, "net_income": 491385, "net_profit": 354616, "operational_expense": 1276967, "product_revenue": 824530, "quarter": 1, "rd_expense": 243581, "revenue": 2441952, "salaries_expense": 782417, "service_revenue": 1617422 }, { "depreciation": 110198, "expenses": 1944988, "income_tax": 135698, "marketing_expense": 304053, "net_income": 491895, "net_profit": 356197, "operational_expense": 1198186, "product_revenue": 673130, "quarter": 2, "rd_expense": 197955, "revenue": 2436883, "salaries_expense": 845413, "service_revenue": 1763753 }, { "depreciation": 182657, "expenses": 1939425, "income_tax": 131155, "marketing_expense": 196577, "net_income": 492400, "net_profit": 361245, "operational_expense": 1328801, "product_revenue": 658808, "quarter": 3, "rd_expense": 255443, "revenue": 2431825, "salaries_expense": 865631, "service_revenue": 1773017 }, { "depreciation": 158896, "expenses": 1933878, "income_tax": 146612, "marketing_expense": 234447, "net_income": 492900, "net_profit": 346288, "operational_expense": 1044298, "product_revenue": 886368, "quarter": 4, "rd_expense": 321756, "revenue": 2426778, "salaries_expense": 855214, "service_revenue": 1540410 } ], "market_conditions": { "gdp_growth": [ 0.04260314413386954, 0.049839331184805366, 0.03834405937719426, 0.0400678965675695 ], "inflation_rate": [ 0.007090515353495844, 0.007953226859135699, 0.006884992853814111, 0.011201675755042186 ], "interest_rate": [ 0.0135042660724649, 0.012579561898192405, 0.01484026502287099, 0.01656683555144655 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 149111, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 1182695, "net_revenue": 1016501, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1199 }, { "average_project_size": 119452, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 1152852, "net_revenue": 1025359, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 1209 }, { "average_project_size": 82723, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 1337341, "net_revenue": 1034295, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1220 }, { "average_project_size": 141162, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 1270239, "net_revenue": 1043309, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1230 } ], "balance_sheet": [ { "assets": 1210651, "current_assets": 582628, "current_liabilities": 237043, "equity": 896771, "fixed_assets": 628023, "liabilities": 534750, "long_term_liabilities": 297707, "quarter": 1 }, { "assets": 1233212, "current_assets": 530115, "current_liabilities": 242312, "equity": 906675, "fixed_assets": 703097, "liabilities": 540448, "long_term_liabilities": 298136, "quarter": 2 }, { "assets": 1256192, "current_assets": 433985, "current_liabilities": 293818, "equity": 929205, "fixed_assets": 822207, "liabilities": 546207, "long_term_liabilities": 252389, "quarter": 3 }, { "assets": 1279601, "current_assets": 544499, "current_liabilities": 297295, "equity": 956827, "fixed_assets": 735102, "liabilities": 552028, "long_term_liabilities": 254733, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89766, "financing_cash_flow": 3206, "investing_cash_flow": -245770, "net_cash_flow": 377199, "operating_cash_flow": 277509, "quarter": 1 }, { "change_in_working_capital": 30817, "financing_cash_flow": 163064, "investing_cash_flow": -352174, "net_cash_flow": -104202, "operating_cash_flow": 271323, "quarter": 2 }, { "change_in_working_capital": -14086, "financing_cash_flow": -145719, "investing_cash_flow": -123747, "net_cash_flow": -119470, "operating_cash_flow": 259059, "quarter": 3 }, { "change_in_working_capital": 63152, "financing_cash_flow": -49049, "investing_cash_flow": -454517, "net_cash_flow": -46124, "operating_cash_flow": 290284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8396317353225661, "current_ratio": 2.4579000434520317, "debt_to_equity_ratio": 0.596306080370574, "profit_margin": 0.2172845870294274, "quarter": 1, "return_on_assets": 0.18243903486636528, "return_on_equity": 0.24629476198494377 }, { "asset_turnover_ratio": 0.8314539592543699, "current_ratio": 2.1877372973686815, "debt_to_equity_ratio": 0.5960768742934348, "profit_margin": 0.20862059044685813, "quarter": 2, "return_on_assets": 0.17345841590902455, "return_on_equity": 0.23592908153417708 }, { "asset_turnover_ratio": 0.8233574167006318, "current_ratio": 1.4770538224342962, "debt_to_equity_ratio": 0.5878218477085251, "profit_margin": 0.21195113579781397, "quarter": 3, "return_on_assets": 0.1745115396372529, "return_on_equity": 0.23592210545573905 }, { "asset_turnover_ratio": 0.8153393128014124, "current_ratio": 1.8315107889470055, "debt_to_equity_ratio": 0.5769360605417698, "profit_margin": 0.21973739323632788, "quarter": 4, "return_on_assets": 0.17916053519808128, "return_on_equity": 0.23959817187433047 } ], "income_statement": [ { "depreciation": 56639, "expenses": 727084, "income_tax": 68547, "marketing_expense": 111036, "net_income": 289417, "net_profit": 220870, "operational_expense": 496443, "product_revenue": 290980, "quarter": 1, "rd_expense": 134256, "revenue": 1016501, "salaries_expense": 288784, "service_revenue": 725521 }, { "depreciation": 57412, "expenses": 732266, "income_tax": 79182, "marketing_expense": 101899, "net_income": 293093, "net_profit": 213911, "operational_expense": 447686, "product_revenue": 373194, "quarter": 2, "rd_expense": 83328, "revenue": 1025359, "salaries_expense": 266275, "service_revenue": 652165 }, { "depreciation": 39839, "expenses": 737486, "income_tax": 77589, "marketing_expense": 83462, "net_income": 296809, "net_profit": 219220, "operational_expense": 447338, "product_revenue": 400569, "quarter": 3, "rd_expense": 119784, "revenue": 1034295, "salaries_expense": 309448, "service_revenue": 633726 }, { "depreciation": 61030, "expenses": 742742, "income_tax": 71313, "marketing_expense": 114874, "net_income": 300567, "net_profit": 229254, "operational_expense": 381690, "product_revenue": 222802, "quarter": 4, "rd_expense": 96149, "revenue": 1043309, "salaries_expense": 286110, "service_revenue": 820507 } ], "market_conditions": { "gdp_growth": [ 0.06083400395966925, 0.05891919162954205, 0.060538666373245134, 0.05805568335573115 ], "inflation_rate": [ 0.008352213047676086, 0.008724697507659203, 0.008100258999490437, 0.009799685356696198 ], "interest_rate": [ 0.007589225988513834, 0.015519591981321117, 0.012983658885006294, 0.01643886523987923 ], "year": 1997 }, "random_event": { "description": "Hendrix-Gill Technology Adoption in 1997", "impact": 0.05, "type": "Technology Adoption" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 116473, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 1825941, "net_revenue": 1480205, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 1746 }, { "average_project_size": 164742, "billable_hours_per_employee": 93, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 1870171, "net_revenue": 1479285, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1744 }, { "average_project_size": 52420, "billable_hours_per_employee": 102, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 1837263, "net_revenue": 1478367, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1743 }, { "average_project_size": 90509, "billable_hours_per_employee": 113, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 1686512, "net_revenue": 1477449, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 1742 } ], "balance_sheet": [ { "assets": 2103838, "current_assets": 800814, "current_liabilities": 596436, "equity": 1303501, "fixed_assets": 1303024, "liabilities": 1119449, "long_term_liabilities": 523013, "quarter": 1 }, { "assets": 2160217, "current_assets": 873570, "current_liabilities": 562489, "equity": 1308807, "fixed_assets": 1286647, "liabilities": 1139580, "long_term_liabilities": 577091, "quarter": 2 }, { "assets": 2218106, "current_assets": 671124, "current_liabilities": 642672, "equity": 1369742, "fixed_assets": 1546982, "liabilities": 1160072, "long_term_liabilities": 517400, "quarter": 3 }, { "assets": 2277546, "current_assets": 903267, "current_liabilities": 651779, "equity": 1395858, "fixed_assets": 1374279, "liabilities": 1180934, "long_term_liabilities": 529155, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54657, "financing_cash_flow": -139886, "investing_cash_flow": -139985, "net_cash_flow": -123439, "operating_cash_flow": 402143, "quarter": 1 }, { "change_in_working_capital": -29320, "financing_cash_flow": 57043, "investing_cash_flow": -274730, "net_cash_flow": -37282, "operating_cash_flow": 359465, "quarter": 2 }, { "change_in_working_capital": 31930, "financing_cash_flow": 13366, "investing_cash_flow": -467125, "net_cash_flow": 163763, "operating_cash_flow": 391531, "quarter": 3 }, { "change_in_working_capital": 57583, "financing_cash_flow": 195042, "investing_cash_flow": -221663, "net_cash_flow": -11572, "operating_cash_flow": 375278, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7035736591885877, "current_ratio": 1.3426654326700602, "debt_to_equity_ratio": 0.858801796086079, "profit_margin": 0.215586354592776, "quarter": 1, "return_on_assets": 0.1516808803719678, "return_on_equity": 0.24481147310205362 }, { "asset_turnover_ratio": 0.6847853710992924, "current_ratio": 1.5530437039657665, "debt_to_equity_ratio": 0.8707013333516707, "profit_margin": 0.19480357064392595, "quarter": 2, "return_on_assets": 0.13339863541486804, "return_on_equity": 0.22017761213074197 }, { "asset_turnover_ratio": 0.6664997074080319, "current_ratio": 1.0442714168347151, "debt_to_equity_ratio": 0.8469273775645341, "profit_margin": 0.2108461566038744, "quarter": 3, "return_on_assets": 0.14052890168459037, "return_on_equity": 0.22756694326376792 }, { "asset_turnover_ratio": 0.6487021557413111, "current_ratio": 1.385848577508634, "debt_to_equity_ratio": 0.8460273179650079, "profit_margin": 0.2025423550999053, "quarter": 4, "return_on_assets": 0.1313896623822307, "return_on_equity": 0.21438140555844507 } ], "income_statement": [ { "depreciation": 83031, "expenses": 1079179, "income_tax": 81914, "marketing_expense": 182356, "net_income": 401026, "net_profit": 319112, "operational_expense": 695628, "product_revenue": 582163, "quarter": 1, "rd_expense": 200322, "revenue": 1480205, "salaries_expense": 489766, "service_revenue": 898042 }, { "depreciation": 71295, "expenses": 1080460, "income_tax": 110655, "marketing_expense": 116839, "net_income": 398825, "net_profit": 288170, "operational_expense": 648662, "product_revenue": 521344, "quarter": 2, "rd_expense": 175717, "revenue": 1479285, "salaries_expense": 452930, "service_revenue": 957941 }, { "depreciation": 79823, "expenses": 1081743, "income_tax": 84916, "marketing_expense": 190429, "net_income": 396624, "net_profit": 311708, "operational_expense": 714305, "product_revenue": 428315, "quarter": 3, "rd_expense": 155041, "revenue": 1478367, "salaries_expense": 411819, "service_revenue": 1050052 }, { "depreciation": 76032, "expenses": 1083027, "income_tax": 95176, "marketing_expense": 137703, "net_income": 394422, "net_profit": 299246, "operational_expense": 622299, "product_revenue": 349653, "quarter": 4, "rd_expense": 173084, "revenue": 1477449, "salaries_expense": 460488, "service_revenue": 1127796 } ], "market_conditions": { "gdp_growth": [ 0.04751690057602314, 0.06292874305109962, 0.060115219145789926, 0.05956762044495444 ], "inflation_rate": [ 0.011516209483903693, 0.005936896666055291, 0.009586734786850539, 0.008797091776079097 ], "interest_rate": [ 0.01871703824278115, 0.014075370892716139, 0.01916832757522955, 0.015758458820864258 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "Davisport", "name": "Brown Ltd", "num_employees": 886, "region": "Latin America", "revenue_size": "Medium", "website": "www.brownltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 64898, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 11608910, "net_revenue": 9492770, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 10714 }, { "average_project_size": 117106, "billable_hours_per_employee": 87, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 10508744, "net_revenue": 9404970, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 10615 }, { "average_project_size": 55968, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 10485584, "net_revenue": 9317983, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 10517 }, { "average_project_size": 179758, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 11591042, "net_revenue": 9231800, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 10420 } ], "balance_sheet": [ { "assets": 10388729, "current_assets": 4618378, "current_liabilities": 2578491, "equity": 7628610, "fixed_assets": 5770351, "liabilities": 5061161, "long_term_liabilities": 2482670, "quarter": 1 }, { "assets": 10525375, "current_assets": 4169422, "current_liabilities": 2686829, "equity": 7540783, "fixed_assets": 6355953, "liabilities": 5155338, "long_term_liabilities": 2468509, "quarter": 2 }, { "assets": 10663819, "current_assets": 4837879, "current_liabilities": 2956175, "equity": 7545796, "fixed_assets": 5825940, "liabilities": 5251267, "long_term_liabilities": 2295092, "quarter": 3 }, { "assets": 10804083, "current_assets": 4301589, "current_liabilities": 2573943, "equity": 7455959, "fixed_assets": 6502494, "liabilities": 5348982, "long_term_liabilities": 2775039, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51386, "financing_cash_flow": -50354, "investing_cash_flow": -327633, "net_cash_flow": 2625332, "operating_cash_flow": 2665143, "quarter": 1 }, { "change_in_working_capital": -27024, "financing_cash_flow": 16090, "investing_cash_flow": -260437, "net_cash_flow": 2561357, "operating_cash_flow": 2766157, "quarter": 2 }, { "change_in_working_capital": 32522, "financing_cash_flow": -79639, "investing_cash_flow": -404687, "net_cash_flow": 2448059, "operating_cash_flow": 2735280, "quarter": 3 }, { "change_in_working_capital": 87048, "financing_cash_flow": 110963, "investing_cash_flow": -421759, "net_cash_flow": 2378834, "operating_cash_flow": 2587195, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9137566299015019, "current_ratio": 1.791116587182193, "debt_to_equity_ratio": 0.6634447166652903, "profit_margin": 0.2423994260895397, "quarter": 1, "return_on_assets": 0.22149408267363602, "return_on_equity": 0.3016331939894686 }, { "asset_turnover_ratio": 0.893552011211002, "current_ratio": 1.5518002820425119, "debt_to_equity_ratio": 0.683660834690509, "profit_margin": 0.23080839173330697, "quarter": 2, "return_on_assets": 0.20623930263767323, "return_on_equity": 0.2878674535522372 }, { "asset_turnover_ratio": 0.8737941819905233, "current_ratio": 1.6365333581401642, "debt_to_equity_ratio": 0.6959195557367308, "profit_margin": 0.22893838720246645, "quarter": 3, "return_on_assets": 0.20004503077180885, "return_on_equity": 0.28270629102615547 }, { "asset_turnover_ratio": 0.8544732579340607, "current_ratio": 1.6712060057273996, "debt_to_equity_ratio": 0.7174103291072282, "profit_margin": 0.21673541454537576, "quarter": 4, "return_on_assets": 0.18519461577627644, "return_on_equity": 0.26835689412991676 } ], "income_statement": [ { "depreciation": 364101, "expenses": 6531158, "income_tax": 660570, "marketing_expense": 1096603, "net_income": 2961612, "net_profit": 2301042, "operational_expense": 3699780, "product_revenue": 1981886, "quarter": 1, "rd_expense": 883174, "revenue": 9492770, "salaries_expense": 3136143, "service_revenue": 7510884 }, { "depreciation": 595411, "expenses": 6524719, "income_tax": 709505, "marketing_expense": 1221413, "net_income": 2880251, "net_profit": 2170746, "operational_expense": 3958399, "product_revenue": 3468837, "quarter": 2, "rd_expense": 1275444, "revenue": 9404970, "salaries_expense": 3056683, "service_revenue": 5936133 }, { "depreciation": 602036, "expenses": 6518286, "income_tax": 666453, "marketing_expense": 802450, "net_income": 2799697, "net_profit": 2133244, "operational_expense": 4355083, "product_revenue": 2196002, "quarter": 3, "rd_expense": 912967, "revenue": 9317983, "salaries_expense": 3016308, "service_revenue": 7121981 }, { "depreciation": 586337, "expenses": 6511860, "income_tax": 719082, "marketing_expense": 1053368, "net_income": 2719940, "net_profit": 2000858, "operational_expense": 3524949, "product_revenue": 2657605, "quarter": 4, "rd_expense": 870967, "revenue": 9231800, "salaries_expense": 3157744, "service_revenue": 6574195 } ], "market_conditions": { "gdp_growth": [ 0.010339086621018501, 0.009524325107273326, 0.02232603362988448, 0.009080084056234458 ], "inflation_rate": [ 0.018235873354763742, 0.018055773302849916, 0.021755759633123546, 0.01797755070706048 ], "interest_rate": [ 0.027325030586876697, 0.03421276756501227, 0.02704657052670425, 0.0310772470497747 ], "year": 1997 }, "random_event": { "description": "Brown Ltd Senior Leadership Change in 1997", "impact": 0.08, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 104101, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 16115999, "net_revenue": 12775984, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 14420 }, { "average_project_size": 108811, "billable_hours_per_employee": 100, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 15622465, "net_revenue": 12648528, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 14276 }, { "average_project_size": 113360, "billable_hours_per_employee": 145, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 14594929, "net_revenue": 12522343, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 14134 }, { "average_project_size": 157306, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 14938185, "net_revenue": 12397418, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 13993 } ], "balance_sheet": [ { "assets": 17174674, "current_assets": 7697163, "current_liabilities": 3487366, "equity": 11737381, "fixed_assets": 9477511, "liabilities": 8068004, "long_term_liabilities": 4580638, "quarter": 1 }, { "assets": 17416006, "current_assets": 6557258, "current_liabilities": 3314005, "equity": 11789741, "fixed_assets": 10858748, "liabilities": 8201077, "long_term_liabilities": 4887072, "quarter": 2 }, { "assets": 17660729, "current_assets": 7068863, "current_liabilities": 4084637, "equity": 12066137, "fixed_assets": 10591866, "liabilities": 8336344, "long_term_liabilities": 4251707, "quarter": 3 }, { "assets": 17908891, "current_assets": 8543307, "current_liabilities": 4833838, "equity": 11970369, "fixed_assets": 9365584, "liabilities": 8473843, "long_term_liabilities": 3640005, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21251, "financing_cash_flow": -14952, "investing_cash_flow": -414397, "net_cash_flow": 3256231, "operating_cash_flow": 3471791, "quarter": 1 }, { "change_in_working_capital": -81901, "financing_cash_flow": 102935, "investing_cash_flow": -253520, "net_cash_flow": 2714192, "operating_cash_flow": 3305180, "quarter": 2 }, { "change_in_working_capital": 44501, "financing_cash_flow": -171189, "investing_cash_flow": -400577, "net_cash_flow": 3042765, "operating_cash_flow": 3368265, "quarter": 3 }, { "change_in_working_capital": 50053, "financing_cash_flow": -183937, "investing_cash_flow": -274683, "net_cash_flow": 2764686, "operating_cash_flow": 3092836, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7438850949951074, "current_ratio": 2.207156633401828, "debt_to_equity_ratio": 0.6873768517866123, "profit_margin": 0.20591063670712173, "quarter": 1, "return_on_assets": 0.15317385354738028, "return_on_equity": 0.22413100503425765 }, { "asset_turnover_ratio": 0.7262588219135891, "current_ratio": 1.9786506055362016, "debt_to_equity_ratio": 0.6956112945992622, "profit_margin": 0.20356613828897718, "quarter": 2, "return_on_assets": 0.14784170377525135, "return_on_equity": 0.21839428024754742 }, { "asset_turnover_ratio": 0.7090501756750811, "current_ratio": 1.7305976026755865, "debt_to_equity_ratio": 0.6908875640977722, "profit_margin": 0.2189488021530795, "quarter": 3, "return_on_assets": 0.1552456866304896, "return_on_equity": 0.22722699070961982 }, { "asset_turnover_ratio": 0.6922493414025469, "current_ratio": 1.7673962180776435, "debt_to_equity_ratio": 0.7079015692832861, "profit_margin": 0.20450395396847956, "quarter": 4, "return_on_assets": 0.14156772744889676, "return_on_equity": 0.21179973649935102 } ], "income_statement": [ { "depreciation": 841080, "expenses": 9195717, "income_tax": 949556, "marketing_expense": 1073472, "net_income": 3580267, "net_profit": 2630711, "operational_expense": 4675838, "product_revenue": 3550458, "quarter": 1, "rd_expense": 1536487, "revenue": 12775984, "salaries_expense": 3824771, "service_revenue": 9225526 }, { "depreciation": 730368, "expenses": 9094691, "income_tax": 979025, "marketing_expense": 1453470, "net_income": 3553837, "net_profit": 2574812, "operational_expense": 6081322, "product_revenue": 4371257, "quarter": 2, "rd_expense": 1171102, "revenue": 12648528, "salaries_expense": 3136351, "service_revenue": 8277271 }, { "depreciation": 626513, "expenses": 8994776, "income_tax": 785815, "marketing_expense": 1545624, "net_income": 3527567, "net_profit": 2741752, "operational_expense": 5270940, "product_revenue": 4924627, "quarter": 3, "rd_expense": 1106316, "revenue": 12522343, "salaries_expense": 3524703, "service_revenue": 7597716 }, { "depreciation": 557515, "expenses": 8895958, "income_tax": 966139, "marketing_expense": 1662040, "net_income": 3501460, "net_profit": 2535321, "operational_expense": 5215003, "product_revenue": 2663006, "quarter": 4, "rd_expense": 1127106, "revenue": 12397418, "salaries_expense": 4324046, "service_revenue": 9734412 } ], "market_conditions": { "gdp_growth": [ 0.03018785151990931, 0.025506285992347406, 0.029880608431166564, 0.02495390648969065 ], "inflation_rate": [ 0.017342850226648967, 0.010808425681807014, 0.01773646560117617, 0.010297711653352758 ], "interest_rate": [ 0.03844081955073558, 0.034421184981028995, 0.03643139676657166, 0.03479305769692257 ], "year": 1998 }, "random_event": { "description": "Brown Ltd Technology Adoption in 1998", "impact": -0.09, "type": "Technology Adoption" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 156988, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 13163063, "net_revenue": 11315329, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 12771 }, { "average_project_size": 68182, "billable_hours_per_employee": 157, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 12633241, "net_revenue": 11162686, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 12599 }, { "average_project_size": 124878, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 12569293, "net_revenue": 11012102, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 12429 }, { "average_project_size": 162444, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 12233828, "net_revenue": 10863550, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 12261 } ], "balance_sheet": [ { "assets": 15502033, "current_assets": 5228021, "current_liabilities": 4313482, "equity": 10287044, "fixed_assets": 10274012, "liabilities": 8658805, "long_term_liabilities": 4345323, "quarter": 1 }, { "assets": 16033149, "current_assets": 7875004, "current_liabilities": 4304133, "equity": 10275799, "fixed_assets": 8158145, "liabilities": 8865037, "long_term_liabilities": 4560904, "quarter": 2 }, { "assets": 16582462, "current_assets": 6221141, "current_liabilities": 5284239, "equity": 10845973, "fixed_assets": 10361321, "liabilities": 9076181, "long_term_liabilities": 3791942, "quarter": 3 }, { "assets": 17150594, "current_assets": 6224858, "current_liabilities": 5253487, "equity": 10980335, "fixed_assets": 10925736, "liabilities": 9292354, "long_term_liabilities": 4038867, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34965, "financing_cash_flow": -110266, "investing_cash_flow": -180154, "net_cash_flow": 3904172, "operating_cash_flow": 4010093, "quarter": 1 }, { "change_in_working_capital": -37572, "financing_cash_flow": -88280, "investing_cash_flow": -489617, "net_cash_flow": 3139734, "operating_cash_flow": 3524249, "quarter": 2 }, { "change_in_working_capital": 94610, "financing_cash_flow": 125154, "investing_cash_flow": -221991, "net_cash_flow": 3330949, "operating_cash_flow": 3698049, "quarter": 3 }, { "change_in_working_capital": -68547, "financing_cash_flow": 55721, "investing_cash_flow": -337318, "net_cash_flow": 3193632, "operating_cash_flow": 3595412, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7299254878376275, "current_ratio": 1.2120187356757255, "debt_to_equity_ratio": 0.8417194482691043, "profit_margin": 0.30434961281284884, "quarter": 1, "return_on_assets": 0.22215253960561174, "return_on_equity": 0.3347721658427824 }, { "asset_turnover_ratio": 0.6962254264586452, "current_ratio": 1.8296376993926535, "debt_to_equity_ratio": 0.8627102379094803, "profit_margin": 0.2783995715726484, "quarter": 2, "return_on_assets": 0.19382886044407122, "return_on_equity": 0.3024277722832064 }, { "asset_turnover_ratio": 0.6640812443894037, "current_ratio": 1.1773012159366751, "debt_to_equity_ratio": 0.8368249672021127, "profit_margin": 0.3032747063185575, "quarter": 3, "return_on_assets": 0.20139904436385864, "return_on_equity": 0.3079199994320473 }, { "asset_turnover_ratio": 0.6334212097843375, "current_ratio": 1.1849002386414966, "debt_to_equity_ratio": 0.8462723587212958, "profit_margin": 0.28739178261249776, "quarter": 4, "return_on_assets": 0.18204005062448567, "return_on_equity": 0.28433513185162385 } ], "income_statement": [ { "depreciation": 566277, "expenses": 6859488, "income_tax": 1012025, "marketing_expense": 800053, "net_income": 4455841, "net_profit": 3443816, "operational_expense": 4244609, "product_revenue": 3023265, "quarter": 1, "rd_expense": 1251943, "revenue": 11315329, "salaries_expense": 2745537, "service_revenue": 8292064 }, { "depreciation": 416562, "expenses": 6810412, "income_tax": 1244587, "marketing_expense": 717963, "net_income": 4352274, "net_profit": 3107687, "operational_expense": 3734792, "product_revenue": 4426290, "quarter": 2, "rd_expense": 1160783, "revenue": 11162686, "salaries_expense": 3067775, "service_revenue": 6736396 }, { "depreciation": 358357, "expenses": 6761687, "income_tax": 910723, "marketing_expense": 1206945, "net_income": 4250415, "net_profit": 3339692, "operational_expense": 3689945, "product_revenue": 4245927, "quarter": 3, "rd_expense": 998926, "revenue": 11012102, "salaries_expense": 2308214, "service_revenue": 6766175 }, { "depreciation": 473317, "expenses": 6713310, "income_tax": 1028145, "marketing_expense": 759717, "net_income": 4150240, "net_profit": 3122095, "operational_expense": 3529333, "product_revenue": 4015372, "quarter": 4, "rd_expense": 1281292, "revenue": 10863550, "salaries_expense": 2839921, "service_revenue": 6848178 } ], "market_conditions": { "gdp_growth": [ 0.003286948454855821, 0.008289461537651747, 0.0026299044996866278, 0.015676522987120602 ], "inflation_rate": [ 0.011307759573203706, 0.007525793640644684, 0.0096854314886555, 0.010792714276750512 ], "interest_rate": [ 0.02695190105018646, 0.02776147991771776, 0.024943252943631863, 0.024598913542210606 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 147082, "billable_hours_per_employee": 150, "client_concentration": 0.2, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 20447738, "net_revenue": 18262920, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 20613 }, { "average_project_size": 177297, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 22441727, "net_revenue": 18419779, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 20790 }, { "average_project_size": 179711, "billable_hours_per_employee": 98, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 24033378, "net_revenue": 18577985, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 20968 }, { "average_project_size": 192699, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 21466361, "net_revenue": 18737551, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 21148 } ], "balance_sheet": [ { "assets": 21836539, "current_assets": 10303189, "current_liabilities": 6998407, "equity": 14781972, "fixed_assets": 11533350, "liabilities": 12468809, "long_term_liabilities": 5470402, "quarter": 1 }, { "assets": 22538824, "current_assets": 8454460, "current_liabilities": 5780512, "equity": 14753326, "fixed_assets": 14084364, "liabilities": 12749195, "long_term_liabilities": 6968683, "quarter": 2 }, { "assets": 23263695, "current_assets": 9117701, "current_liabilities": 5775868, "equity": 15420933, "fixed_assets": 14145994, "liabilities": 13035885, "long_term_liabilities": 7260017, "quarter": 3 }, { "assets": 24011878, "current_assets": 11514319, "current_liabilities": 6852837, "equity": 16004731, "fixed_assets": 12497559, "liabilities": 13329022, "long_term_liabilities": 6476185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19361, "financing_cash_flow": -196426, "investing_cash_flow": -235625, "net_cash_flow": 6204529, "operating_cash_flow": 6265914, "quarter": 1 }, { "change_in_working_capital": -97154, "financing_cash_flow": 137245, "investing_cash_flow": -209235, "net_cash_flow": 5546872, "operating_cash_flow": 6114746, "quarter": 2 }, { "change_in_working_capital": -93677, "financing_cash_flow": 137395, "investing_cash_flow": -142685, "net_cash_flow": 5970506, "operating_cash_flow": 6210620, "quarter": 3 }, { "change_in_working_capital": 10536, "financing_cash_flow": 92378, "investing_cash_flow": -471342, "net_cash_flow": 6163632, "operating_cash_flow": 6293694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8363468221772691, "current_ratio": 1.4722191778786229, "debt_to_equity_ratio": 0.8435145865517808, "profit_margin": 0.2964609164361449, "quarter": 1, "return_on_assets": 0.2479441453611307, "return_on_equity": 0.36627332266628565 }, { "asset_turnover_ratio": 0.8172466762241012, "current_ratio": 1.4625797853200546, "debt_to_equity_ratio": 0.864157343232299, "profit_margin": 0.26947646874590625, "quarter": 2, "return_on_assets": 0.22022874840319975, "return_on_equity": 0.3364459647946504 }, { "asset_turnover_ratio": 0.7985827272924615, "current_ratio": 1.5785854178107948, "debt_to_equity_ratio": 0.8453369844742857, "profit_margin": 0.2795310148005825, "quarter": 3, "return_on_assets": 0.2232286401622786, "return_on_equity": 0.33675802884300193 }, { "asset_turnover_ratio": 0.7803450858779143, "current_ratio": 1.680226598122792, "debt_to_equity_ratio": 0.8328176212396197, "profit_margin": 0.28402190873289684, "quarter": 4, "return_on_assets": 0.22163510076138151, "return_on_equity": 0.3325188658278605 } ], "income_statement": [ { "depreciation": 851672, "expenses": 11458040, "income_tax": 1390638, "marketing_expense": 2124608, "net_income": 6804880, "net_profit": 5414242, "operational_expense": 7733076, "product_revenue": 4435562, "quarter": 1, "rd_expense": 1836277, "revenue": 18262920, "salaries_expense": 3502627, "service_revenue": 13827358 }, { "depreciation": 1151049, "expenses": 11583909, "income_tax": 1872173, "marketing_expense": 2041858, "net_income": 6835870, "net_profit": 4963697, "operational_expense": 7125613, "product_revenue": 5201324, "quarter": 2, "rd_expense": 2042284, "revenue": 18419779, "salaries_expense": 4439169, "service_revenue": 13218455 }, { "depreciation": 1017497, "expenses": 11711161, "income_tax": 1673701, "marketing_expense": 2057268, "net_income": 6866824, "net_profit": 5193123, "operational_expense": 7288296, "product_revenue": 5711869, "quarter": 3, "rd_expense": 1252169, "revenue": 18577985, "salaries_expense": 3856248, "service_revenue": 12866116 }, { "depreciation": 971819, "expenses": 11839811, "income_tax": 1575865, "marketing_expense": 2131519, "net_income": 6897740, "net_profit": 5321875, "operational_expense": 6459326, "product_revenue": 5826663, "quarter": 4, "rd_expense": 1743933, "revenue": 18737551, "salaries_expense": 5716851, "service_revenue": 12910888 } ], "market_conditions": { "gdp_growth": [ 0.002041643595088986, 0.00442957001350607, 0.01049675648286993, 0.008434864901889817 ], "inflation_rate": [ 0.013614564583488937, 0.019203331452002554, 0.011430435127430288, 0.01601348286533217 ], "interest_rate": [ 0.024797029930671975, 0.032255739780807174, 0.02840527525484002, 0.027732870037546632 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 113521, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 23950892, "net_revenue": 19729848, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 22268 }, { "average_project_size": 164070, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 25462326, "net_revenue": 19758971, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 22301 }, { "average_project_size": 114135, "billable_hours_per_employee": 123, "client_concentration": 0.18, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 22401514, "net_revenue": 19788138, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 22334 }, { "average_project_size": 75565, "billable_hours_per_employee": 83, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 21964361, "net_revenue": 19817347, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 22367 } ], "balance_sheet": [ { "assets": 28247983, "current_assets": 12300954, "current_liabilities": 6046661, "equity": 19068641, "fixed_assets": 15947029, "liabilities": 15066238, "long_term_liabilities": 9019577, "quarter": 1 }, { "assets": 28625649, "current_assets": 8912927, "current_liabilities": 6361176, "equity": 19011072, "fixed_assets": 19712722, "liabilities": 15247013, "long_term_liabilities": 8885837, "quarter": 2 }, { "assets": 29008365, "current_assets": 10738284, "current_liabilities": 7246663, "equity": 19207639, "fixed_assets": 18270081, "liabilities": 15429958, "long_term_liabilities": 8183295, "quarter": 3 }, { "assets": 29396198, "current_assets": 10990024, "current_liabilities": 8807340, "equity": 20009746, "fixed_assets": 18406174, "liabilities": 15615097, "long_term_liabilities": 6807757, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20874, "financing_cash_flow": -92048, "investing_cash_flow": -240132, "net_cash_flow": 6153378, "operating_cash_flow": 6582398, "quarter": 1 }, { "change_in_working_capital": -98667, "financing_cash_flow": 107329, "investing_cash_flow": -307510, "net_cash_flow": 6659912, "operating_cash_flow": 6730095, "quarter": 2 }, { "change_in_working_capital": -65632, "financing_cash_flow": 146188, "investing_cash_flow": -200836, "net_cash_flow": 6448625, "operating_cash_flow": 6565543, "quarter": 3 }, { "change_in_working_capital": 85692, "financing_cash_flow": 186947, "investing_cash_flow": -452481, "net_cash_flow": 6792040, "operating_cash_flow": 6941956, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6984515673207535, "current_ratio": 2.0343382901737006, "debt_to_equity_ratio": 0.7901054930972795, "profit_margin": 0.29837513193208587, "quarter": 1, "return_on_assets": 0.20840057854750196, "return_on_equity": 0.3087213189445436 }, { "asset_turnover_ratio": 0.6902540794795604, "current_ratio": 1.4011445367963409, "debt_to_equity_ratio": 0.802007009389055, "profit_margin": 0.28505715201464693, "quarter": 2, "return_on_assets": 0.19676186206293525, "return_on_equity": 0.2962713517680644 }, { "asset_turnover_ratio": 0.6821528204019771, "current_ratio": 1.4818246688165297, "debt_to_equity_ratio": 0.8033240316521983, "profit_margin": 0.28447507289468066, "quarter": 3, "return_on_assets": 0.19405547330916445, "return_on_equity": 0.29307256347331395 }, { "asset_turnover_ratio": 0.6741466022238658, "current_ratio": 1.247825563677569, "debt_to_equity_ratio": 0.7803745734703479, "profit_margin": 0.3143026662448813, "quarter": 4, "return_on_assets": 0.21188607451888847, "return_on_equity": 0.311280562981659 } ], "income_statement": [ { "depreciation": 695502, "expenses": 12044999, "income_tax": 1797953, "marketing_expense": 1681358, "net_income": 7684849, "net_profit": 5886896, "operational_expense": 7982373, "product_revenue": 6502117, "quarter": 1, "rd_expense": 1970999, "revenue": 19729848, "salaries_expense": 4471970, "service_revenue": 13227731 }, { "depreciation": 1097659, "expenses": 12028053, "income_tax": 2098482, "marketing_expense": 1225282, "net_income": 7730918, "net_profit": 5632436, "operational_expense": 7052366, "product_revenue": 7604725, "quarter": 2, "rd_expense": 1978429, "revenue": 19758971, "salaries_expense": 4641332, "service_revenue": 12154246 }, { "depreciation": 936311, "expenses": 12011132, "income_tax": 2147774, "marketing_expense": 1346234, "net_income": 7777006, "net_profit": 5629232, "operational_expense": 6555798, "product_revenue": 4338801, "quarter": 3, "rd_expense": 1488590, "revenue": 19788138, "salaries_expense": 5073553, "service_revenue": 15449337 }, { "depreciation": 713311, "expenses": 11994234, "income_tax": 1594468, "marketing_expense": 1481979, "net_income": 7823113, "net_profit": 6228645, "operational_expense": 7036461, "product_revenue": 4243136, "quarter": 4, "rd_expense": 1263772, "revenue": 19817347, "salaries_expense": 4655950, "service_revenue": 15574211 } ], "market_conditions": { "gdp_growth": [ 0.020960343913354412, 0.029958046102885626, 0.02877233335351491, 0.028784656985018087 ], "inflation_rate": [ 0.02017221759611951, 0.01753333752763885, 0.011760038641579009, 0.02103369648107878 ], "interest_rate": [ 0.03134525646953633, 0.027201431257919708, 0.027734631781847985, 0.02876718678125934 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 164699, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 14507707, "net_revenue": 11846540, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 13371 }, { "average_project_size": 197993, "billable_hours_per_employee": 148, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 14759042, "net_revenue": 11667975, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 13169 }, { "average_project_size": 57856, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 14493223, "net_revenue": 11492103, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 12971 }, { "average_project_size": 131125, "billable_hours_per_employee": 125, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 12626418, "net_revenue": 11318881, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 12775 } ], "balance_sheet": [ { "assets": 14080814, "current_assets": 4927573, "current_liabilities": 3707659, "equity": 9432405, "fixed_assets": 9153241, "liabilities": 7103031, "long_term_liabilities": 3395372, "quarter": 1 }, { "assets": 14535100, "current_assets": 7092940, "current_liabilities": 2969979, "equity": 9636548, "fixed_assets": 7442160, "liabilities": 7295070, "long_term_liabilities": 4325091, "quarter": 2 }, { "assets": 15004043, "current_assets": 5856866, "current_liabilities": 4481406, "equity": 10038942, "fixed_assets": 9147177, "liabilities": 7492301, "long_term_liabilities": 3010895, "quarter": 3 }, { "assets": 15488115, "current_assets": 7736050, "current_liabilities": 3862844, "equity": 10172333, "fixed_assets": 7752065, "liabilities": 7694864, "long_term_liabilities": 3832020, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46179, "financing_cash_flow": 121994, "investing_cash_flow": -465456, "net_cash_flow": 2871280, "operating_cash_flow": 2903667, "quarter": 1 }, { "change_in_working_capital": -30857, "financing_cash_flow": 122796, "investing_cash_flow": -277024, "net_cash_flow": 2748064, "operating_cash_flow": 3133669, "quarter": 2 }, { "change_in_working_capital": 21285, "financing_cash_flow": 63422, "investing_cash_flow": -138035, "net_cash_flow": 3032620, "operating_cash_flow": 3223569, "quarter": 3 }, { "change_in_working_capital": -76218, "financing_cash_flow": 127689, "investing_cash_flow": -256270, "net_cash_flow": 2359374, "operating_cash_flow": 2898935, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.841324940447335, "current_ratio": 1.3290254039004126, "debt_to_equity_ratio": 0.7530455912357453, "profit_margin": 0.20720159641549346, "quarter": 1, "return_on_assets": 0.17432387076485778, "return_on_equity": 0.26023288864292826 }, { "asset_turnover_ratio": 0.8027447351583409, "current_ratio": 2.388212172543981, "debt_to_equity_ratio": 0.7570210826532489, "profit_margin": 0.2053927952365342, "quarter": 2, "return_on_assets": 0.16487798501558296, "return_on_equity": 0.24869050618540997 }, { "asset_turnover_ratio": 0.7659337553218156, "current_ratio": 1.3069259959932218, "debt_to_equity_ratio": 0.7463237659904799, "profit_margin": 0.21990753128474397, "quarter": 3, "return_on_assets": 0.1684346012604736, "return_on_equity": 0.25173967535622777 }, { "asset_turnover_ratio": 0.7308107539232502, "current_ratio": 2.0026824795409808, "debt_to_equity_ratio": 0.7564502656371945, "profit_margin": 0.21018703173926823, "quarter": 4, "return_on_assets": 0.1536069431302647, "return_on_equity": 0.23387771517114117 } ], "income_statement": [ { "depreciation": 449045, "expenses": 8659713, "income_tax": 732205, "marketing_expense": 1635823, "net_income": 3186827, "net_profit": 2454622, "operational_expense": 5298186, "product_revenue": 3930505, "quarter": 1, "rd_expense": 889836, "revenue": 11846540, "salaries_expense": 3549795, "service_revenue": 7916035 }, { "depreciation": 737151, "expenses": 8482538, "income_tax": 788919, "marketing_expense": 947849, "net_income": 3185437, "net_profit": 2396518, "operational_expense": 4386533, "product_revenue": 4273207, "quarter": 2, "rd_expense": 1114498, "revenue": 11667975, "salaries_expense": 3501630, "service_revenue": 7394768 }, { "depreciation": 696369, "expenses": 8308989, "income_tax": 655914, "marketing_expense": 1618254, "net_income": 3183114, "net_profit": 2527200, "operational_expense": 4535403, "product_revenue": 4257370, "quarter": 3, "rd_expense": 1405444, "revenue": 11492103, "salaries_expense": 2677513, "service_revenue": 7234733 }, { "depreciation": 519853, "expenses": 8138991, "income_tax": 800808, "marketing_expense": 1286064, "net_income": 3179890, "net_profit": 2379082, "operational_expense": 5439042, "product_revenue": 4029762, "quarter": 4, "rd_expense": 1588673, "revenue": 11318881, "salaries_expense": 2564892, "service_revenue": 7289119 } ], "market_conditions": { "gdp_growth": [ 0.019676649019261694, 0.009124187216505628, 0.004897707551733375, 0.004663530677291042 ], "inflation_rate": [ 0.01430526137858996, 0.013191066587457868, 0.012324970378169806, 0.02154163502637748 ], "interest_rate": [ 0.040450356941680116, 0.04071025639463476, 0.037063501485481896, 0.03692749881462621 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 171874, "billable_hours_per_employee": 124, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 11031011, "net_revenue": 8616206, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 9725 }, { "average_project_size": 188556, "billable_hours_per_employee": 139, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 9474277, "net_revenue": 8480507, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 9572 }, { "average_project_size": 153954, "billable_hours_per_employee": 120, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 9667415, "net_revenue": 8346947, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 9421 }, { "average_project_size": 73866, "billable_hours_per_employee": 88, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 9906008, "net_revenue": 8215489, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 9273 } ], "balance_sheet": [ { "assets": 10487232, "current_assets": 3913207, "current_liabilities": 3429711, "equity": 7113197, "fixed_assets": 6574025, "liabilities": 6035759, "long_term_liabilities": 2606048, "quarter": 1 }, { "assets": 10686465, "current_assets": 5145596, "current_liabilities": 3440964, "equity": 7102961, "fixed_assets": 5540869, "liabilities": 6155834, "long_term_liabilities": 2714870, "quarter": 2 }, { "assets": 10889484, "current_assets": 3539027, "current_liabilities": 3393745, "equity": 6975602, "fixed_assets": 7350457, "liabilities": 6278299, "long_term_liabilities": 2884554, "quarter": 3 }, { "assets": 11096359, "current_assets": 3570354, "current_liabilities": 3531347, "equity": 7213217, "fixed_assets": 7526005, "liabilities": 6403200, "long_term_liabilities": 2871853, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45820, "financing_cash_flow": -89938, "investing_cash_flow": -167465, "net_cash_flow": 2691364, "operating_cash_flow": 2997624, "quarter": 1 }, { "change_in_working_capital": -91684, "financing_cash_flow": -189218, "investing_cash_flow": -298908, "net_cash_flow": 2519490, "operating_cash_flow": 2938363, "quarter": 2 }, { "change_in_working_capital": 28552, "financing_cash_flow": 169740, "investing_cash_flow": -238413, "net_cash_flow": 2287535, "operating_cash_flow": 2737841, "quarter": 3 }, { "change_in_working_capital": 62930, "financing_cash_flow": -189009, "investing_cash_flow": -105136, "net_cash_flow": 2398610, "operating_cash_flow": 2967798, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8215901011820851, "current_ratio": 1.1409728108286674, "debt_to_equity_ratio": 0.8485297117456468, "profit_margin": 0.30892065486827963, "quarter": 1, "return_on_assets": 0.2538061520904658, "return_on_equity": 0.3741951755307775 }, { "asset_turnover_ratio": 0.7935745824273976, "current_ratio": 1.4953937326865379, "debt_to_equity_ratio": 0.8666574404674332, "profit_margin": 0.3033226669113061, "quarter": 2, "return_on_assets": 0.2407091587349044, "return_on_equity": 0.36214896857803386 }, { "asset_turnover_ratio": 0.766514464780884, "current_ratio": 1.042808755519345, "debt_to_equity_ratio": 0.9000368713696681, "profit_margin": 0.2832672832354153, "quarter": 3, "return_on_assets": 0.21712846999912944, "return_on_equity": 0.3389552614957103 }, { "asset_turnover_ratio": 0.7403770011406444, "current_ratio": 1.0110459266676426, "debt_to_equity_ratio": 0.887703780435276, "profit_margin": 0.3067447354624904, "quarter": 4, "return_on_assets": 0.22710674735739894, "return_on_equity": 0.3493667249994004 } ], "income_statement": [ { "depreciation": 335900, "expenses": 5288505, "income_tax": 665977, "marketing_expense": 665932, "net_income": 3327701, "net_profit": 2661724, "operational_expense": 3414546, "product_revenue": 2135375, "quarter": 1, "rd_expense": 633531, "revenue": 8616206, "salaries_expense": 1731407, "service_revenue": 6480831 }, { "depreciation": 366033, "expenses": 5183676, "income_tax": 724501, "marketing_expense": 535136, "net_income": 3296831, "net_profit": 2572330, "operational_expense": 3284196, "product_revenue": 3315003, "quarter": 2, "rd_expense": 850340, "revenue": 8480507, "salaries_expense": 2479575, "service_revenue": 5165504 }, { "depreciation": 373424, "expenses": 5080926, "income_tax": 901604, "marketing_expense": 908372, "net_income": 3266021, "net_profit": 2364417, "operational_expense": 2803283, "product_revenue": 2718201, "quarter": 3, "rd_expense": 508506, "revenue": 8346947, "salaries_expense": 2396257, "service_revenue": 5628746 }, { "depreciation": 447740, "expenses": 4980212, "income_tax": 715219, "marketing_expense": 972463, "net_income": 3235277, "net_profit": 2520058, "operational_expense": 3455965, "product_revenue": 2704439, "quarter": 4, "rd_expense": 793938, "revenue": 8215489, "salaries_expense": 1903744, "service_revenue": 5511050 } ], "market_conditions": { "gdp_growth": [ 0.03712955459449815, 0.018143237322651714, 0.031867795334984905, 0.022150291413088694 ], "inflation_rate": [ 0.01152112826492577, 0.015312950569201244, 0.0162980029291813, 0.011251756416532453 ], "interest_rate": [ 0.02707862675104259, 0.03420301886744421, 0.033943799906385935, 0.03352610653939058 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2005, "industry": "Advertising", "location": "Brittanyfort", "name": "Buckley Ltd", "num_employees": 572, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.buckleyltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 89153, "billable_hours_per_employee": 107, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 5710884, "net_revenue": 4807716, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 8405 }, { "average_project_size": 154630, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 5617718, "net_revenue": 4818262, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 8424 }, { "average_project_size": 87340, "billable_hours_per_employee": 102, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 5427614, "net_revenue": 4828832, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 8442 }, { "average_project_size": 159968, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 5496742, "net_revenue": 4839425, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 8461 } ], "balance_sheet": [ { "assets": 6346695, "current_assets": 2142755, "current_liabilities": 1661624, "equity": 4856269, "fixed_assets": 4203940, "liabilities": 2855753, "long_term_liabilities": 1194129, "quarter": 1 }, { "assets": 6560857, "current_assets": 2306826, "current_liabilities": 1479219, "equity": 4922310, "fixed_assets": 4254031, "liabilities": 2890165, "long_term_liabilities": 1410946, "quarter": 2 }, { "assets": 6782245, "current_assets": 3042120, "current_liabilities": 1264941, "equity": 5243271, "fixed_assets": 3740125, "liabilities": 2924991, "long_term_liabilities": 1660050, "quarter": 3 }, { "assets": 7011104, "current_assets": 2519804, "current_liabilities": 1507183, "equity": 5405256, "fixed_assets": 4491300, "liabilities": 2960237, "long_term_liabilities": 1453054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64218, "financing_cash_flow": -58878, "investing_cash_flow": -159575, "net_cash_flow": 1261094, "operating_cash_flow": 1625524, "quarter": 1 }, { "change_in_working_capital": -82659, "financing_cash_flow": 38892, "investing_cash_flow": -133619, "net_cash_flow": 864647, "operating_cash_flow": 1422181, "quarter": 2 }, { "change_in_working_capital": 57519, "financing_cash_flow": 107692, "investing_cash_flow": -277884, "net_cash_flow": 1357306, "operating_cash_flow": 1620455, "quarter": 3 }, { "change_in_working_capital": 14349, "financing_cash_flow": 67504, "investing_cash_flow": -161155, "net_cash_flow": 1277812, "operating_cash_flow": 1632967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7575148955479978, "current_ratio": 1.2895546766296107, "debt_to_equity_ratio": 0.5880549450617336, "profit_margin": 0.2839866165139538, "quarter": 1, "return_on_assets": 0.21512409214559705, "return_on_equity": 0.28114731700406215 }, { "asset_turnover_ratio": 0.7343952169663202, "current_ratio": 1.5594891628622942, "debt_to_equity_ratio": 0.5871562335570089, "profit_margin": 0.2597654506957073, "quarter": 2, "return_on_assets": 0.19077050452402788, "return_on_equity": 0.25427451745217183 }, { "asset_turnover_ratio": 0.7119813572054681, "current_ratio": 2.404950112297728, "debt_to_equity_ratio": 0.5578561550604575, "profit_margin": 0.28702945142841996, "quarter": 3, "return_on_assets": 0.20435961838594743, "return_on_equity": 0.2643420490758536 }, { "asset_turnover_ratio": 0.6902514924896279, "current_ratio": 1.6718633370997418, "debt_to_equity_ratio": 0.5476589822942706, "profit_margin": 0.27986568652267574, "quarter": 4, "return_on_assets": 0.19317770781891125, "return_on_equity": 0.2505688907241396 } ], "income_statement": [ { "depreciation": 260197, "expenses": 3023267, "income_tax": 419122, "marketing_expense": 576781, "net_income": 1784449, "net_profit": 1365327, "operational_expense": 1680331, "product_revenue": 1589192, "quarter": 1, "rd_expense": 415422, "revenue": 4807716, "salaries_expense": 1374181, "service_revenue": 3218524 }, { "depreciation": 170563, "expenses": 3038552, "income_tax": 528092, "marketing_expense": 490463, "net_income": 1779710, "net_profit": 1251618, "operational_expense": 1826984, "product_revenue": 1509201, "quarter": 2, "rd_expense": 517107, "revenue": 4818262, "salaries_expense": 1175702, "service_revenue": 3309061 }, { "depreciation": 234438, "expenses": 3053914, "income_tax": 388901, "marketing_expense": 562152, "net_income": 1774918, "net_profit": 1386017, "operational_expense": 2045373, "product_revenue": 1659101, "quarter": 3, "rd_expense": 313223, "revenue": 4828832, "salaries_expense": 1452845, "service_revenue": 3169731 }, { "depreciation": 278578, "expenses": 3069354, "income_tax": 415682, "marketing_expense": 357528, "net_income": 1770071, "net_profit": 1354389, "operational_expense": 1992528, "product_revenue": 1707805, "quarter": 4, "rd_expense": 506433, "revenue": 4839425, "salaries_expense": 1037221, "service_revenue": 3131620 } ], "market_conditions": { "gdp_growth": [ 0.059060882135774796, 0.06120225643085352, 0.056179938671538455, 0.049606944691437754 ], "inflation_rate": [ 0.012242869058247188, 0.010042146395843188, 0.003906312236606168, 0.009616747202853179 ], "interest_rate": [ 0.01865021187245325, 0.0216768865972189, 0.017628010900884464, 0.013961504970613721 ], "year": 2005 }, "random_event": { "description": "Buckley Ltd Award Nomination in 2005", "impact": 0.06, "type": "Award Nomination" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 148606, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 5403772, "net_revenue": 4399281, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 7691 }, { "average_project_size": 184221, "billable_hours_per_employee": 92, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 5426115, "net_revenue": 4407865, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 7706 }, { "average_project_size": 86425, "billable_hours_per_employee": 80, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 5221341, "net_revenue": 4416466, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 7721 }, { "average_project_size": 55424, "billable_hours_per_employee": 94, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 4898837, "net_revenue": 4425084, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 7736 } ], "balance_sheet": [ { "assets": 6331691, "current_assets": 3160050, "current_liabilities": 1581634, "equity": 4528933, "fixed_assets": 3171641, "liabilities": 2858158, "long_term_liabilities": 1276524, "quarter": 1 }, { "assets": 6415458, "current_assets": 2264188, "current_liabilities": 1643321, "equity": 4660083, "fixed_assets": 4151270, "liabilities": 2889237, "long_term_liabilities": 1245916, "quarter": 2 }, { "assets": 6500334, "current_assets": 2001600, "current_liabilities": 1170569, "equity": 4696815, "fixed_assets": 4498734, "liabilities": 2920654, "long_term_liabilities": 1750085, "quarter": 3 }, { "assets": 6586333, "current_assets": 2536856, "current_liabilities": 1215933, "equity": 4787338, "fixed_assets": 4049477, "liabilities": 2952412, "long_term_liabilities": 1736479, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51586, "financing_cash_flow": 41739, "investing_cash_flow": -412825, "net_cash_flow": 1034400, "operating_cash_flow": 1259219, "quarter": 1 }, { "change_in_working_capital": 30620, "financing_cash_flow": -4976, "investing_cash_flow": -213904, "net_cash_flow": 1119625, "operating_cash_flow": 1387098, "quarter": 2 }, { "change_in_working_capital": -36708, "financing_cash_flow": 83914, "investing_cash_flow": -293273, "net_cash_flow": 1143575, "operating_cash_flow": 1300903, "quarter": 3 }, { "change_in_working_capital": 14991, "financing_cash_flow": -175926, "investing_cash_flow": -338769, "net_cash_flow": 1110995, "operating_cash_flow": 1409582, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6948034893048318, "current_ratio": 1.9979653952810827, "debt_to_equity_ratio": 0.6310886029888276, "profit_margin": 0.23990283866840967, "quarter": 1, "return_on_assets": 0.1666853294009452, "return_on_equity": 0.23303502171482776 }, { "asset_turnover_ratio": 0.6870694188941772, "current_ratio": 1.3778123689772115, "debt_to_equity_ratio": 0.6199968970509753, "profit_margin": 0.25723609956294036, "quarter": 2, "return_on_assets": 0.17673905744531412, "return_on_equity": 0.24331369205226602 }, { "asset_turnover_ratio": 0.679421395885196, "current_ratio": 1.7099376457090527, "debt_to_equity_ratio": 0.621837138571564, "profit_margin": 0.25294771883220657, "quarter": 3, "return_on_assets": 0.17185809221495388, "return_on_equity": 0.23784947884896468 }, { "asset_turnover_ratio": 0.6718585288657588, "current_ratio": 2.0863452180342175, "debt_to_equity_ratio": 0.6167126699639758, "profit_margin": 0.26065426102645733, "quarter": 4, "return_on_assets": 0.17512278835582715, "return_on_equity": 0.24093076361017335 } ], "income_statement": [ { "depreciation": 203819, "expenses": 2939146, "income_tax": 404735, "marketing_expense": 369797, "net_income": 1460135, "net_profit": 1055400, "operational_expense": 1513959, "product_revenue": 947273, "quarter": 1, "rd_expense": 426289, "revenue": 4399281, "salaries_expense": 1413397, "service_revenue": 3452008 }, { "depreciation": 253236, "expenses": 2950976, "income_tax": 323027, "marketing_expense": 452472, "net_income": 1456889, "net_profit": 1133862, "operational_expense": 1813079, "product_revenue": 987696, "quarter": 2, "rd_expense": 415963, "revenue": 4407865, "salaries_expense": 1049501, "service_revenue": 3420169 }, { "depreciation": 183768, "expenses": 2962853, "income_tax": 336478, "marketing_expense": 542425, "net_income": 1453613, "net_profit": 1117135, "operational_expense": 1866423, "product_revenue": 887845, "quarter": 3, "rd_expense": 435332, "revenue": 4416466, "salaries_expense": 1456019, "service_revenue": 3528621 }, { "depreciation": 256165, "expenses": 2974779, "income_tax": 296888, "marketing_expense": 380727, "net_income": 1450305, "net_profit": 1153417, "operational_expense": 1562854, "product_revenue": 1136203, "quarter": 4, "rd_expense": 507542, "revenue": 4425084, "salaries_expense": 1446623, "service_revenue": 3288881 } ], "market_conditions": { "gdp_growth": [ 0.038899341910098625, 0.04036847549880978, 0.04087189999229305, 0.03172071848664771 ], "inflation_rate": [ 0.006887705132697159, 0.004758325944727947, 0.009663880686021423, 0.0011966765663958775 ], "interest_rate": [ 0.014983123429252513, 0.021801765266548468, 0.02166109004739512, 0.019570717533085442 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 140452, "billable_hours_per_employee": 83, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 2086429, "net_revenue": 1874732, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3278 }, { "average_project_size": 107670, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 2066348, "net_revenue": 1836785, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3211 }, { "average_project_size": 147110, "billable_hours_per_employee": 95, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 2157681, "net_revenue": 1799607, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 3146 }, { "average_project_size": 117232, "billable_hours_per_employee": 159, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 2137357, "net_revenue": 1763181, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 3082 } ], "balance_sheet": [ { "assets": 2645628, "current_assets": 878057, "current_liabilities": 734242, "equity": 1501594, "fixed_assets": 1767571, "liabilities": 1584066, "long_term_liabilities": 849824, "quarter": 1 }, { "assets": 2714969, "current_assets": 1132360, "current_liabilities": 863245, "equity": 1478360, "fixed_assets": 1582609, "liabilities": 1626153, "long_term_liabilities": 762908, "quarter": 2 }, { "assets": 2786128, "current_assets": 965513, "current_liabilities": 887617, "equity": 1520701, "fixed_assets": 1820615, "liabilities": 1669358, "long_term_liabilities": 781741, "quarter": 3 }, { "assets": 2859152, "current_assets": 1405549, "current_liabilities": 989570, "equity": 1560706, "fixed_assets": 1453603, "liabilities": 1713711, "long_term_liabilities": 724141, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32146, "financing_cash_flow": 48598, "investing_cash_flow": -470192, "net_cash_flow": 199798, "operating_cash_flow": 516625, "quarter": 1 }, { "change_in_working_capital": -39903, "financing_cash_flow": -166480, "investing_cash_flow": -452760, "net_cash_flow": 286465, "operating_cash_flow": 506639, "quarter": 2 }, { "change_in_working_capital": 52755, "financing_cash_flow": 191560, "investing_cash_flow": -201302, "net_cash_flow": -4249, "operating_cash_flow": 526520, "quarter": 3 }, { "change_in_working_capital": -47287, "financing_cash_flow": 12222, "investing_cash_flow": -417375, "net_cash_flow": 93254, "operating_cash_flow": 500669, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7086151189812022, "current_ratio": 1.195868664554738, "debt_to_equity_ratio": 1.0549229685254469, "profit_margin": 0.23471728225687724, "quarter": 1, "return_on_assets": 0.1663242148934015, "return_on_equity": 0.2930432593630502 }, { "asset_turnover_ratio": 0.6765399531265366, "current_ratio": 1.31174811322394, "debt_to_equity_ratio": 1.0999709137151978, "profit_margin": 0.21207925805143227, "quarter": 2, "return_on_assets": 0.14348009130122663, "return_on_equity": 0.2634973889986201 }, { "asset_turnover_ratio": 0.6459168422987027, "current_ratio": 1.087758571546061, "debt_to_equity_ratio": 1.0977555745672556, "profit_margin": 0.22445511714502112, "quarter": 3, "return_on_assets": 0.14497934050409744, "return_on_equity": 0.26562157846940326 }, { "asset_turnover_ratio": 0.6166797008343733, "current_ratio": 1.4203633901593622, "debt_to_equity_ratio": 1.09803576073905, "profit_margin": 0.23552034646471348, "quarter": 4, "return_on_assets": 0.14524061679826747, "return_on_equity": 0.2660750967831225 } ], "income_statement": [ { "depreciation": 76593, "expenses": 1312060, "income_tax": 122640, "marketing_expense": 259570, "net_income": 562672, "net_profit": 440032, "operational_expense": 772711, "product_revenue": 383358, "quarter": 1, "rd_expense": 207258, "revenue": 1874732, "salaries_expense": 470408, "service_revenue": 1491374 }, { "depreciation": 117095, "expenses": 1288378, "income_tax": 158863, "marketing_expense": 133605, "net_income": 548407, "net_profit": 389544, "operational_expense": 831122, "product_revenue": 510987, "quarter": 2, "rd_expense": 227237, "revenue": 1836785, "salaries_expense": 565035, "service_revenue": 1325798 }, { "depreciation": 122589, "expenses": 1265123, "income_tax": 130553, "marketing_expense": 230246, "net_income": 534484, "net_profit": 403931, "operational_expense": 766395, "product_revenue": 481551, "quarter": 3, "rd_expense": 143509, "revenue": 1799607, "salaries_expense": 526029, "service_revenue": 1318056 }, { "depreciation": 85404, "expenses": 1242288, "income_tax": 105628, "marketing_expense": 188009, "net_income": 520893, "net_profit": 415265, "operational_expense": 666546, "product_revenue": 373433, "quarter": 4, "rd_expense": 234580, "revenue": 1763181, "salaries_expense": 517695, "service_revenue": 1389748 } ], "market_conditions": { "gdp_growth": [ 0.03641108986143109, 0.025520770674278638, 0.027410507682721776, 0.03488601224936482 ], "inflation_rate": [ 0.002673577614162065, 0.011591553636388162, 0.006441705992379799, 0.003972337749185941 ], "interest_rate": [ 0.009822717010436256, 0.013551697816994106, 0.009462266905057345, 0.013837152893203333 ], "year": 2007 }, "random_event": { "description": "Buckley Ltd Industry Recognition in 2007", "impact": 0.01, "type": "Industry Recognition" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 50002, "billable_hours_per_employee": 81, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 2220901, "net_revenue": 1726315, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 3018 }, { "average_project_size": 51516, "billable_hours_per_employee": 150, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 2065216, "net_revenue": 1728834, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3022 }, { "average_project_size": 171312, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 2239542, "net_revenue": 1731358, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3027 }, { "average_project_size": 72328, "billable_hours_per_employee": 100, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 2051033, "net_revenue": 1733885, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 3031 } ], "balance_sheet": [ { "assets": 2479255, "current_assets": 971993, "current_liabilities": 568646, "equity": 1901927, "fixed_assets": 1507262, "liabilities": 1005889, "long_term_liabilities": 437243, "quarter": 1 }, { "assets": 2537013, "current_assets": 1075005, "current_liabilities": 447806, "equity": 1912627, "fixed_assets": 1462008, "liabilities": 1030067, "long_term_liabilities": 582261, "quarter": 2 }, { "assets": 2596116, "current_assets": 1124831, "current_liabilities": 515812, "equity": 1957508, "fixed_assets": 1471285, "liabilities": 1054826, "long_term_liabilities": 539014, "quarter": 3 }, { "assets": 2656597, "current_assets": 988614, "current_liabilities": 646072, "equity": 1968334, "fixed_assets": 1667983, "liabilities": 1080180, "long_term_liabilities": 434108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21044, "financing_cash_flow": 128972, "investing_cash_flow": -197287, "net_cash_flow": 165804, "operating_cash_flow": 494274, "quarter": 1 }, { "change_in_working_capital": 5949, "financing_cash_flow": -71354, "investing_cash_flow": -339605, "net_cash_flow": 44160, "operating_cash_flow": 515847, "quarter": 2 }, { "change_in_working_capital": -78212, "financing_cash_flow": 32703, "investing_cash_flow": -442481, "net_cash_flow": 491213, "operating_cash_flow": 480544, "quarter": 3 }, { "change_in_working_capital": 12508, "financing_cash_flow": 5691, "investing_cash_flow": -246268, "net_cash_flow": 430338, "operating_cash_flow": 477772, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6963039300112333, "current_ratio": 1.7093112410884803, "debt_to_equity_ratio": 0.5288788686421718, "profit_margin": 0.24825191231032576, "quarter": 1, "return_on_assets": 0.17285878217448386, "return_on_equity": 0.22532988910720547 }, { "asset_turnover_ratio": 0.681444675293347, "current_ratio": 2.4006042795317617, "debt_to_equity_ratio": 0.5385613608926362, "profit_margin": 0.23465584318679525, "quarter": 2, "return_on_assets": 0.15990497486611224, "return_on_equity": 0.21210669931983603 }, { "asset_turnover_ratio": 0.666903173818119, "current_ratio": 2.180699557203012, "debt_to_equity_ratio": 0.5388616547160983, "profit_margin": 0.240399732464343, "quarter": 3, "return_on_assets": 0.16032334456549707, "return_on_equity": 0.2126264618075635 }, { "asset_turnover_ratio": 0.6526714439563095, "current_ratio": 1.530191681422504, "debt_to_equity_ratio": 0.5487788149775393, "profit_margin": 0.22603402186419513, "quarter": 4, "return_on_assets": 0.14752595143335628, "return_on_equity": 0.19911102485655383 } ], "income_statement": [ { "depreciation": 65713, "expenses": 1185848, "income_tax": 111906, "marketing_expense": 218053, "net_income": 540467, "net_profit": 428561, "operational_expense": 778156, "product_revenue": 462793, "quarter": 1, "rd_expense": 235140, "revenue": 1726315, "salaries_expense": 413292, "service_revenue": 1263522 }, { "depreciation": 110166, "expenses": 1195008, "income_tax": 128145, "marketing_expense": 208984, "net_income": 533826, "net_profit": 405681, "operational_expense": 631857, "product_revenue": 574640, "quarter": 2, "rd_expense": 165738, "revenue": 1728834, "salaries_expense": 469411, "service_revenue": 1154194 }, { "depreciation": 64326, "expenses": 1204240, "income_tax": 110900, "marketing_expense": 152886, "net_income": 527118, "net_profit": 416218, "operational_expense": 761630, "product_revenue": 481250, "quarter": 3, "rd_expense": 204387, "revenue": 1731358, "salaries_expense": 459210, "service_revenue": 1250108 }, { "depreciation": 85855, "expenses": 1213543, "income_tax": 128425, "marketing_expense": 230724, "net_income": 520342, "net_profit": 391917, "operational_expense": 749648, "product_revenue": 482367, "quarter": 4, "rd_expense": 164948, "revenue": 1733885, "salaries_expense": 442869, "service_revenue": 1251518 } ], "market_conditions": { "gdp_growth": [ 0.06506436847703073, 0.05750903046616346, 0.054738540079302005, 0.06260363374217254 ], "inflation_rate": [ 0.00404057405902623, 0.004963898366196673, 0.004983934287576219, 0.009120120386723055 ], "interest_rate": [ 0.01839782494824965, 0.01526163126896114, 0.01577770785266454, 0.016436980942509866 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 118842, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 4468283, "net_revenue": 3480168, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 6084 }, { "average_project_size": 197243, "billable_hours_per_employee": 155, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 4295204, "net_revenue": 3415603, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5971 }, { "average_project_size": 97131, "billable_hours_per_employee": 93, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 3785784, "net_revenue": 3352237, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5861 }, { "average_project_size": 53724, "billable_hours_per_employee": 101, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 3685196, "net_revenue": 3290046, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5752 } ], "balance_sheet": [ { "assets": 4228005, "current_assets": 1932134, "current_liabilities": 1087344, "equity": 2747453, "fixed_assets": 2295871, "liabilities": 2221739, "long_term_liabilities": 1134395, "quarter": 1 }, { "assets": 4331351, "current_assets": 1468074, "current_liabilities": 1282693, "equity": 2812953, "fixed_assets": 2863277, "liabilities": 2264801, "long_term_liabilities": 982108, "quarter": 2 }, { "assets": 4437224, "current_assets": 1736338, "current_liabilities": 990962, "equity": 2877104, "fixed_assets": 2700886, "liabilities": 2308698, "long_term_liabilities": 1317736, "quarter": 3 }, { "assets": 4545685, "current_assets": 1862032, "current_liabilities": 1390293, "equity": 2911371, "fixed_assets": 2683653, "liabilities": 2353445, "long_term_liabilities": 963152, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71161, "financing_cash_flow": -115825, "investing_cash_flow": -144350, "net_cash_flow": 697167, "operating_cash_flow": 917740, "quarter": 1 }, { "change_in_working_capital": -76717, "financing_cash_flow": -116401, "investing_cash_flow": -381043, "net_cash_flow": 466093, "operating_cash_flow": 956928, "quarter": 2 }, { "change_in_working_capital": -88856, "financing_cash_flow": 100955, "investing_cash_flow": -218512, "net_cash_flow": 427639, "operating_cash_flow": 888232, "quarter": 3 }, { "change_in_working_capital": 38443, "financing_cash_flow": -26165, "investing_cash_flow": -483384, "net_cash_flow": 635731, "operating_cash_flow": 923078, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8231229622481525, "current_ratio": 1.7769298400506188, "debt_to_equity_ratio": 0.8086540515888716, "profit_margin": 0.21297448858790724, "quarter": 1, "return_on_assets": 0.17530419192976357, "return_on_equity": 0.2697724037499459 }, { "asset_turnover_ratio": 0.7885768204885727, "current_ratio": 1.1445248395368182, "debt_to_equity_ratio": 0.8051328977057206, "profit_margin": 0.2185274459590298, "quarter": 2, "return_on_assets": 0.1723256785238601, "return_on_equity": 0.26534499509945597 }, { "asset_turnover_ratio": 0.7554806789109587, "current_ratio": 1.7521741499674055, "debt_to_equity_ratio": 0.8024381461358366, "profit_margin": 0.22330700365159145, "quarter": 3, "return_on_assets": 0.16870412672427626, "return_on_equity": 0.2601845466830535 }, { "asset_turnover_ratio": 0.7237734246873684, "current_ratio": 1.339309052120668, "debt_to_equity_ratio": 0.8083631388785558, "profit_margin": 0.21857779496092153, "quarter": 4, "return_on_assets": 0.15820079921947958, "return_on_equity": 0.2470076812608218 } ], "income_statement": [ { "depreciation": 176553, "expenses": 2444410, "income_tax": 294571, "marketing_expense": 473784, "net_income": 1035758, "net_profit": 741187, "operational_expense": 1547798, "product_revenue": 935213, "quarter": 1, "rd_expense": 262661, "revenue": 3480168, "salaries_expense": 1092540, "service_revenue": 2544955 }, { "depreciation": 210525, "expenses": 2406846, "income_tax": 262354, "marketing_expense": 299627, "net_income": 1008757, "net_profit": 746403, "operational_expense": 1385521, "product_revenue": 1237746, "quarter": 2, "rd_expense": 258247, "revenue": 3415603, "salaries_expense": 1143762, "service_revenue": 2177857 }, { "depreciation": 139654, "expenses": 2369860, "income_tax": 233799, "marketing_expense": 368304, "net_income": 982377, "net_profit": 748578, "operational_expense": 1216554, "product_revenue": 1013064, "quarter": 3, "rd_expense": 399764, "revenue": 3352237, "salaries_expense": 1105405, "service_revenue": 2339173 }, { "depreciation": 203947, "expenses": 2333442, "income_tax": 237473, "marketing_expense": 241770, "net_income": 956604, "net_profit": 719131, "operational_expense": 1457417, "product_revenue": 703448, "quarter": 4, "rd_expense": 246179, "revenue": 3290046, "salaries_expense": 889740, "service_revenue": 2586598 } ], "market_conditions": { "gdp_growth": [ 0.05742223719674272, 0.06188555294009081, 0.05579764612441905, 0.04953810430394051 ], "inflation_rate": [ 0.0036349692556425037, 0.0030361469375973496, 0.00924647831123263, 0.008726170196131165 ], "interest_rate": [ 0.014331595548040461, 0.01313870136000489, 0.016347589126570257, 0.01439031094418513 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 84528, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 6332416, "net_revenue": 4942788, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 8641 }, { "average_project_size": 73541, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 5863751, "net_revenue": 4967316, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8684 }, { "average_project_size": 194267, "billable_hours_per_employee": 137, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 6027869, "net_revenue": 4991967, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 8727 }, { "average_project_size": 128195, "billable_hours_per_employee": 106, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 6165029, "net_revenue": 5016740, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8771 } ], "balance_sheet": [ { "assets": 5478657, "current_assets": 1942989, "current_liabilities": 1136631, "equity": 4130630, "fixed_assets": 3535668, "liabilities": 2221324, "long_term_liabilities": 1084693, "quarter": 1 }, { "assets": 5571959, "current_assets": 2212462, "current_liabilities": 991410, "equity": 4224021, "fixed_assets": 3359497, "liabilities": 2273571, "long_term_liabilities": 1282161, "quarter": 2 }, { "assets": 5666849, "current_assets": 2515989, "current_liabilities": 1381731, "equity": 4279821, "fixed_assets": 3150860, "liabilities": 2327046, "long_term_liabilities": 945315, "quarter": 3 }, { "assets": 5763355, "current_assets": 2376182, "current_liabilities": 1253725, "equity": 4307565, "fixed_assets": 3387173, "liabilities": 2381779, "long_term_liabilities": 1128054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11438, "financing_cash_flow": 31374, "investing_cash_flow": -136947, "net_cash_flow": 656306, "operating_cash_flow": 1127213, "quarter": 1 }, { "change_in_working_capital": -52435, "financing_cash_flow": -98860, "investing_cash_flow": -162700, "net_cash_flow": 907413, "operating_cash_flow": 1214554, "quarter": 2 }, { "change_in_working_capital": -72292, "financing_cash_flow": -193896, "investing_cash_flow": -370059, "net_cash_flow": 911686, "operating_cash_flow": 1194375, "quarter": 3 }, { "change_in_working_capital": 68714, "financing_cash_flow": -123722, "investing_cash_flow": -236681, "net_cash_flow": 858807, "operating_cash_flow": 1242949, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9021897154722407, "current_ratio": 1.7094281257505735, "debt_to_equity_ratio": 0.5377688149265366, "profit_margin": 0.17668105530724765, "quarter": 1, "return_on_assets": 0.159399831016981, "return_on_equity": 0.2114198076322498 }, { "asset_turnover_ratio": 0.891484664549757, "current_ratio": 2.231631716444256, "debt_to_equity_ratio": 0.5382480342782386, "profit_margin": 0.1863446980220304, "quarter": 2, "return_on_assets": 0.16612344060679557, "return_on_equity": 0.2191355109266739 }, { "asset_turnover_ratio": 0.8809070084627277, "current_ratio": 1.8208963973450694, "debt_to_equity_ratio": 0.5437250763524923, "profit_margin": 0.18830613263268767, "quarter": 3, "return_on_assets": 0.16588019197264653, "return_on_equity": 0.2196395596918656 }, { "asset_turnover_ratio": 0.8704547958610913, "current_ratio": 1.8952976131129236, "debt_to_equity_ratio": 0.5529293231791047, "profit_margin": 0.18457982674007423, "quarter": 4, "return_on_assets": 0.1606683954051069, "return_on_equity": 0.21496808521751848 } ], "income_statement": [ { "depreciation": 253916, "expenses": 3724139, "income_tax": 345352, "marketing_expense": 493253, "net_income": 1218649, "net_profit": 873297, "operational_expense": 2429835, "product_revenue": 1008481, "quarter": 1, "rd_expense": 553351, "revenue": 4942788, "salaries_expense": 1771325, "service_revenue": 3934307 }, { "depreciation": 288921, "expenses": 3721626, "income_tax": 320057, "marketing_expense": 681943, "net_income": 1245690, "net_profit": 925633, "operational_expense": 2349043, "product_revenue": 1964639, "quarter": 2, "rd_expense": 556823, "revenue": 4967316, "salaries_expense": 1126431, "service_revenue": 3002677 }, { "depreciation": 254357, "expenses": 3719116, "income_tax": 332833, "marketing_expense": 612166, "net_income": 1272851, "net_profit": 940018, "operational_expense": 1951699, "product_revenue": 1864344, "quarter": 3, "rd_expense": 670650, "revenue": 4991967, "salaries_expense": 1221319, "service_revenue": 3127623 }, { "depreciation": 316960, "expenses": 3716607, "income_tax": 374144, "marketing_expense": 533681, "net_income": 1300133, "net_profit": 925989, "operational_expense": 2315559, "product_revenue": 1322756, "quarter": 4, "rd_expense": 438121, "revenue": 5016740, "salaries_expense": 1206717, "service_revenue": 3693984 } ], "market_conditions": { "gdp_growth": [ 0.04598181291831692, 0.03646928200877413, 0.03540393877021958, 0.04964693938491812 ], "inflation_rate": [ 0.007250256321876628, 0.0065186614644565394, 0.007731394995162827, 0.006814458842311016 ], "interest_rate": [ 0.020843721731540834, 0.01327914858116696, 0.015027533370020529, 0.013056567821741591 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 81015, "billable_hours_per_employee": 89, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 6295491, "net_revenue": 4949728, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 8653 }, { "average_project_size": 128815, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 5986545, "net_revenue": 4955488, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 8663 }, { "average_project_size": 79787, "billable_hours_per_employee": 150, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 5540115, "net_revenue": 4961255, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 8674 }, { "average_project_size": 104414, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 5778208, "net_revenue": 4967028, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 8684 } ], "balance_sheet": [ { "assets": 6367884, "current_assets": 2252439, "current_liabilities": 1885653, "equity": 3379131, "fixed_assets": 4115445, "liabilities": 3739067, "long_term_liabilities": 1853414, "quarter": 1 }, { "assets": 6462924, "current_assets": 2745818, "current_liabilities": 1671546, "equity": 3418068, "fixed_assets": 3717106, "liabilities": 3843807, "long_term_liabilities": 2172261, "quarter": 2 }, { "assets": 6559383, "current_assets": 2793090, "current_liabilities": 2067284, "equity": 3413139, "fixed_assets": 3766293, "liabilities": 3951480, "long_term_liabilities": 1884196, "quarter": 3 }, { "assets": 6657281, "current_assets": 3299679, "current_liabilities": 1932580, "equity": 3443899, "fixed_assets": 3357602, "liabilities": 4062170, "long_term_liabilities": 2129590, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89423, "financing_cash_flow": 150322, "investing_cash_flow": -324321, "net_cash_flow": 839462, "operating_cash_flow": 1096427, "quarter": 1 }, { "change_in_working_capital": -33931, "financing_cash_flow": -38679, "investing_cash_flow": -324254, "net_cash_flow": 928349, "operating_cash_flow": 1144742, "quarter": 2 }, { "change_in_working_capital": -15600, "financing_cash_flow": -144502, "investing_cash_flow": -255580, "net_cash_flow": 1032697, "operating_cash_flow": 1189283, "quarter": 3 }, { "change_in_working_capital": -13314, "financing_cash_flow": 74908, "investing_cash_flow": -433054, "net_cash_flow": 766000, "operating_cash_flow": 1108871, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.777295566313708, "current_ratio": 1.1945140489793191, "debt_to_equity_ratio": 1.1065173264960726, "profit_margin": 0.1515869154830326, "quarter": 1, "return_on_assets": 0.11782783731613201, "return_on_equity": 0.22204347804213567 }, { "asset_turnover_ratio": 0.7667563474365473, "current_ratio": 1.642681685098705, "debt_to_equity_ratio": 1.1245554506229836, "profit_margin": 0.16122549383632853, "quarter": 2, "return_on_assets": 0.12362067076759684, "return_on_equity": 0.2337434480531107 }, { "asset_turnover_ratio": 0.7563600112998433, "current_ratio": 1.3510915771611447, "debt_to_equity_ratio": 1.1577260697557292, "profit_margin": 0.16230490067533315, "quarter": 3, "return_on_assets": 0.12276093650881494, "return_on_equity": 0.23592241628600535 }, { "asset_turnover_ratio": 0.7461046033658486, "current_ratio": 1.7073958128512143, "debt_to_equity_ratio": 1.1795264611418628, "profit_margin": 0.1708844806189939, "quarter": 4, "return_on_assets": 0.1274976976336135, "return_on_equity": 0.24646135092811955 } ], "income_statement": [ { "depreciation": 346113, "expenses": 3937553, "income_tax": 261861, "marketing_expense": 433668, "net_income": 1012175, "net_profit": 750314, "operational_expense": 2728507, "product_revenue": 1313223, "quarter": 1, "rd_expense": 702848, "revenue": 4949728, "salaries_expense": 1510669, "service_revenue": 3636505 }, { "depreciation": 345791, "expenses": 3904166, "income_tax": 252371, "marketing_expense": 592966, "net_income": 1051322, "net_profit": 798951, "operational_expense": 2623672, "product_revenue": 1391241, "quarter": 2, "rd_expense": 409973, "revenue": 4955488, "salaries_expense": 1712791, "service_revenue": 3564247 }, { "depreciation": 384047, "expenses": 3871062, "income_tax": 284957, "marketing_expense": 714176, "net_income": 1090193, "net_profit": 805236, "operational_expense": 2084134, "product_revenue": 1575376, "quarter": 3, "rd_expense": 493749, "revenue": 4961255, "salaries_expense": 1221477, "service_revenue": 3385879 }, { "depreciation": 260083, "expenses": 3838239, "income_tax": 280001, "marketing_expense": 654042, "net_income": 1128789, "net_profit": 848788, "operational_expense": 2671258, "product_revenue": 1005049, "quarter": 4, "rd_expense": 600107, "revenue": 4967028, "salaries_expense": 1560363, "service_revenue": 3961979 } ], "market_conditions": { "gdp_growth": [ 0.055626843710753174, 0.038048141941221345, 0.055317719937017264, 0.047223645863668895 ], "inflation_rate": [ 0.008410936461746099, 0.0067850723295063515, 0.0015914332657943403, 0.010310653181312066 ], "interest_rate": [ 0.022059262162164802, 0.014420448307717389, 0.016685262505740463, 0.019840614379501527 ], "year": 2011 }, "random_event": { "description": "Buckley Ltd Senior Leadership Change in 2011", "impact": 0.04, "type": "Senior Leadership Change" }, "year": 2011 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "West Stephanieberg", "name": "White-Edwards", "num_employees": 133, "region": "Europe", "revenue_size": "Large", "website": "www.white-edwards.com" }

[ { "advertising_kpis": [ { "average_project_size": 199884, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 108457234, "net_revenue": 87795246, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 660115 }, { "average_project_size": 127619, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 100215723, "net_revenue": 90188015, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 678105 }, { "average_project_size": 137347, "billable_hours_per_employee": 128, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 108623597, "net_revenue": 92645996, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 696586 }, { "average_project_size": 184292, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 115467581, "net_revenue": 95170968, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 715571 } ], "balance_sheet": [ { "assets": 112698092, "current_assets": 33817375, "current_liabilities": 29616704, "equity": 70614358, "fixed_assets": 78880717, "liabilities": 63870524, "long_term_liabilities": 34253820, "quarter": 1 }, { "assets": 116616999, "current_assets": 39515923, "current_liabilities": 29183313, "equity": 74516970, "fixed_assets": 77101076, "liabilities": 65475541, "long_term_liabilities": 36292228, "quarter": 2 }, { "assets": 120672181, "current_assets": 40592316, "current_liabilities": 40232720, "equity": 76438750, "fixed_assets": 80079865, "liabilities": 67120890, "long_term_liabilities": 26888170, "quarter": 3 }, { "assets": 124868375, "current_assets": 38172351, "current_liabilities": 40878176, "equity": 77605317, "fixed_assets": 86696024, "liabilities": 68807585, "long_term_liabilities": 27929409, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61195, "financing_cash_flow": 189287, "investing_cash_flow": -110997, "net_cash_flow": 25107892, "operating_cash_flow": 25458462, "quarter": 1 }, { "change_in_working_capital": -69455, "financing_cash_flow": 6129, "investing_cash_flow": -164827, "net_cash_flow": 28676879, "operating_cash_flow": 29090732, "quarter": 2 }, { "change_in_working_capital": 95949, "financing_cash_flow": -24590, "investing_cash_flow": -301798, "net_cash_flow": 25822913, "operating_cash_flow": 26280910, "quarter": 3 }, { "change_in_working_capital": 78287, "financing_cash_flow": -19227, "investing_cash_flow": -300439, "net_cash_flow": 26409644, "operating_cash_flow": 26735716, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7790304559903286, "current_ratio": 1.1418345201410662, "debt_to_equity_ratio": 0.9044976943640839, "profit_margin": 0.24815455269639544, "quarter": 1, "return_on_assets": 0.19331995434314894, "return_on_equity": 0.30853201271050285 }, { "asset_turnover_ratio": 0.7733693695890768, "current_ratio": 1.3540588417771484, "debt_to_equity_ratio": 0.8786661749665882, "profit_margin": 0.2591864562048516, "quarter": 2, "return_on_assets": 0.20044686624117294, "return_on_equity": 0.313693806927469 }, { "asset_turnover_ratio": 0.7677494119377853, "current_ratio": 1.0089378993018618, "debt_to_equity_ratio": 0.8781003090709882, "profit_margin": 0.24704207400393213, "quarter": 3, "return_on_assets": 0.18966640704040974, "return_on_equity": 0.29942220405226405 }, { "asset_turnover_ratio": 0.7621703093357305, "current_ratio": 0.9338075896537067, "debt_to_equity_ratio": 0.8866349325008234, "profit_margin": 0.22637709222417493, "quarter": 4, "return_on_assets": 0.1725378984070226, "return_on_equity": 0.2776166354684177 } ], "income_statement": [ { "depreciation": 3671672, "expenses": 58803991, "income_tax": 7204465, "marketing_expense": 11734986, "net_income": 28991255, "net_profit": 21786790, "operational_expense": 30709353, "product_revenue": 31417375, "quarter": 1, "rd_expense": 9708438, "revenue": 87795246, "salaries_expense": 28079420, "service_revenue": 56377871 }, { "depreciation": 5715220, "expenses": 60921100, "income_tax": 5891403, "marketing_expense": 11003534, "net_income": 29266915, "net_profit": 23375512, "operational_expense": 34846343, "product_revenue": 18414803, "quarter": 2, "rd_expense": 8529571, "revenue": 90188015, "salaries_expense": 26463745, "service_revenue": 71773212 }, { "depreciation": 3393451, "expenses": 63114430, "income_tax": 6644107, "marketing_expense": 7460323, "net_income": 29531566, "net_profit": 22887459, "operational_expense": 34134232, "product_revenue": 28526355, "quarter": 3, "rd_expense": 12212661, "revenue": 92645996, "salaries_expense": 25835197, "service_revenue": 64119641 }, { "depreciation": 5191189, "expenses": 65386727, "income_tax": 8239714, "marketing_expense": 8369299, "net_income": 29784241, "net_profit": 21544527, "operational_expense": 37478603, "product_revenue": 25489428, "quarter": 4, "rd_expense": 11430836, "revenue": 95170968, "salaries_expense": 27758178, "service_revenue": 69681540 } ], "market_conditions": { "gdp_growth": [ 0.01177539469955584, 0.0020309673683576498, 0.004938132708117037, 0.006720097800078579 ], "inflation_rate": [ 0.026538051930611536, 0.029828551416096194, 0.023648389081120283, 0.024084909209302476 ], "interest_rate": [ 0.05542916916835464, 0.049943229496252545, 0.05747625430741735, 0.05882347335175459 ], "year": 2009 }, "random_event": { "description": "White-Edwards Partnership with Major Brand in 2009", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 92617, "billable_hours_per_employee": 122, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 100707880, "net_revenue": 79970870, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 601285 }, { "average_project_size": 114292, "billable_hours_per_employee": 99, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 100735627, "net_revenue": 82209834, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 618119 }, { "average_project_size": 121476, "billable_hours_per_employee": 102, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 93220340, "net_revenue": 84511482, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 635425 }, { "average_project_size": 102986, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 112015008, "net_revenue": 86877571, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 653215 } ], "balance_sheet": [ { "assets": 80757904, "current_assets": 38466640, "current_liabilities": 15901523, "equity": 70941898, "fixed_assets": 42291264, "liabilities": 33649039, "long_term_liabilities": 17747516, "quarter": 1 }, { "assets": 82015719, "current_assets": 34573942, "current_liabilities": 15963129, "equity": 72345089, "fixed_assets": 47441777, "liabilities": 34197781, "long_term_liabilities": 18234652, "quarter": 2 }, { "assets": 83293126, "current_assets": 26258620, "current_liabilities": 16919418, "equity": 71751476, "fixed_assets": 57034506, "liabilities": 34755471, "long_term_liabilities": 17836053, "quarter": 3 }, { "assets": 84590427, "current_assets": 26610053, "current_liabilities": 20095596, "equity": 74454555, "fixed_assets": 57980374, "liabilities": 35322256, "long_term_liabilities": 15226660, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36562, "financing_cash_flow": 126718, "investing_cash_flow": -252308, "net_cash_flow": 27341425, "operating_cash_flow": 27972062, "quarter": 1 }, { "change_in_working_capital": 92018, "financing_cash_flow": 121121, "investing_cash_flow": -276912, "net_cash_flow": 28310281, "operating_cash_flow": 28445348, "quarter": 2 }, { "change_in_working_capital": 87801, "financing_cash_flow": -185529, "investing_cash_flow": -475570, "net_cash_flow": 25576151, "operating_cash_flow": 25909629, "quarter": 3 }, { "change_in_working_capital": -79877, "financing_cash_flow": 178829, "investing_cash_flow": -129853, "net_cash_flow": 29583091, "operating_cash_flow": 29767098, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9902544028383896, "current_ratio": 2.419053822706165, "debt_to_equity_ratio": 0.4743182794460898, "profit_margin": 0.298021429553036, "quarter": 1, "return_on_assets": 0.2951170327550849, "return_on_equity": 0.33595144296815965 }, { "asset_turnover_ratio": 1.0023668023930876, "current_ratio": 2.165862469695008, "debt_to_equity_ratio": 0.4727035583576378, "profit_margin": 0.29834813922626335, "quarter": 2, "return_on_assets": 0.29905427031615733, "return_on_equity": 0.3390299374709457 }, { "asset_turnover_ratio": 1.0146273295109611, "current_ratio": 1.5519812797343266, "debt_to_equity_ratio": 0.4843868438330105, "profit_margin": 0.27468245084141346, "quarter": 3, "return_on_assets": 0.2787003215607492, "return_on_equity": 0.3235309194196925 }, { "asset_turnover_ratio": 1.0270378585510627, "current_ratio": 1.3241733661445025, "debt_to_equity_ratio": 0.47441363392743396, "profit_margin": 0.28990663194301325, "quarter": 4, "return_on_assets": 0.29774508645050346, "return_on_equity": 0.3382786184136081 } ], "income_statement": [ { "depreciation": 4139029, "expenses": 49587844, "income_tax": 6549993, "marketing_expense": 7228664, "net_income": 30383026, "net_profit": 23833033, "operational_expense": 29941254, "product_revenue": 27040610, "quarter": 1, "rd_expense": 6056287, "revenue": 79970870, "salaries_expense": 17574792, "service_revenue": 52930260 }, { "depreciation": 3918197, "expenses": 50932588, "income_tax": 6750095, "marketing_expense": 6752982, "net_income": 31277246, "net_profit": 24527151, "operational_expense": 26048162, "product_revenue": 29209565, "quarter": 2, "rd_expense": 5575003, "revenue": 82209834, "salaries_expense": 22030652, "service_revenue": 53000269 }, { "depreciation": 2695808, "expenses": 52313800, "income_tax": 8983861, "marketing_expense": 5861152, "net_income": 32197682, "net_profit": 23213821, "operational_expense": 31676438, "product_revenue": 30385155, "quarter": 3, "rd_expense": 8564816, "revenue": 84511482, "salaries_expense": 18732944, "service_revenue": 54126327 }, { "depreciation": 4580714, "expenses": 53732468, "income_tax": 7958719, "marketing_expense": 8249922, "net_income": 33145103, "net_profit": 25186384, "operational_expense": 27562939, "product_revenue": 18685956, "quarter": 4, "rd_expense": 5952269, "revenue": 86877571, "salaries_expense": 21009757, "service_revenue": 68191615 } ], "market_conditions": { "gdp_growth": [ -0.018414884116302935, -0.019671290065208548, -0.01611792028598217, -0.011487712638503074 ], "inflation_rate": [ 0.02520095244152086, 0.018040198766117354, 0.017142309554508534, 0.021990106170580483 ], "interest_rate": [ 0.05532614490698089, 0.05430037191988409, 0.049963644832330574, 0.05336575313698665 ], "year": 2010 }, "random_event": { "description": "White-Edwards Partnership with Major Brand in 2010", "impact": 0.1, "type": "Partnership with Major Brand" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 83754, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 55800825, "net_revenue": 43863210, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 329799 }, { "average_project_size": 69306, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 55971692, "net_revenue": 44803767, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 336870 }, { "average_project_size": 75396, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 52797206, "net_revenue": 45764493, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 344094 }, { "average_project_size": 171623, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 53604792, "net_revenue": 46745819, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 351472 } ], "balance_sheet": [ { "assets": 56836241, "current_assets": 22036714, "current_liabilities": 18684310, "equity": 33936550, "fixed_assets": 34799527, "liabilities": 31532745, "long_term_liabilities": 12848435, "quarter": 1 }, { "assets": 57685874, "current_assets": 19081590, "current_liabilities": 14624865, "equity": 35131304, "fixed_assets": 38604284, "liabilities": 32045698, "long_term_liabilities": 17420833, "quarter": 2 }, { "assets": 58548208, "current_assets": 17851071, "current_liabilities": 17758394, "equity": 35902517, "fixed_assets": 40697137, "liabilities": 32566996, "long_term_liabilities": 14808602, "quarter": 3 }, { "assets": 59423433, "current_assets": 28623444, "current_liabilities": 16858951, "equity": 36407159, "fixed_assets": 30799989, "liabilities": 33096774, "long_term_liabilities": 16237823, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24481, "financing_cash_flow": -33828, "investing_cash_flow": -342180, "net_cash_flow": 10603786, "operating_cash_flow": 10796201, "quarter": 1 }, { "change_in_working_capital": -7955, "financing_cash_flow": -73010, "investing_cash_flow": -202024, "net_cash_flow": 11166746, "operating_cash_flow": 11404106, "quarter": 2 }, { "change_in_working_capital": 87165, "financing_cash_flow": -89030, "investing_cash_flow": -378274, "net_cash_flow": 11919144, "operating_cash_flow": 12232351, "quarter": 3 }, { "change_in_working_capital": 60314, "financing_cash_flow": 139667, "investing_cash_flow": -446804, "net_cash_flow": 12702040, "operating_cash_flow": 13248169, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7717472026343192, "current_ratio": 1.1794234841960982, "debt_to_equity_ratio": 0.9291676673085508, "profit_margin": 0.19681765196847198, "quarter": 1, "return_on_assets": 0.15189347233572326, "return_on_equity": 0.2543880860016708 }, { "asset_turnover_ratio": 0.7766852418670124, "current_ratio": 1.3047361462823759, "debt_to_equity_ratio": 0.9121693290974909, "profit_margin": 0.2118377233771437, "quarter": 2, "return_on_assets": 0.16453123341773412, "return_on_equity": 0.27016156303221767 }, { "asset_turnover_ratio": 0.7816548885663589, "current_ratio": 1.00521877147224, "debt_to_equity_ratio": 0.9070950652289922, "profit_margin": 0.21679044931187155, "quarter": 3, "return_on_assets": 0.16945531449912182, "return_on_equity": 0.2763400961553754 }, { "asset_turnover_ratio": 0.786656317887255, "current_ratio": 1.6978188026052154, "debt_to_equity_ratio": 0.909073240238273, "profit_margin": 0.21564495425783425, "quarter": 4, "return_on_assets": 0.16963846568743343, "return_on_equity": 0.27688235712102666 } ], "income_statement": [ { "depreciation": 2163147, "expenses": 31744864, "income_tax": 3485292, "marketing_expense": 5345383, "net_income": 12118346, "net_profit": 8633054, "operational_expense": 21121305, "product_revenue": 9718188, "quarter": 1, "rd_expense": 4984737, "revenue": 43863210, "salaries_expense": 15640680, "service_revenue": 34145022 }, { "depreciation": 1912978, "expenses": 32452853, "income_tax": 2859786, "marketing_expense": 5136229, "net_income": 12350914, "net_profit": 9491128, "operational_expense": 20592749, "product_revenue": 15907767, "quarter": 2, "rd_expense": 5255330, "revenue": 44803767, "salaries_expense": 15307075, "service_revenue": 28896000 }, { "depreciation": 2311046, "expenses": 33176633, "income_tax": 2666555, "marketing_expense": 6327873, "net_income": 12587860, "net_profit": 9921305, "operational_expense": 18390386, "product_revenue": 11518946, "quarter": 3, "rd_expense": 4396036, "revenue": 45764493, "salaries_expense": 15302202, "service_revenue": 34245547 }, { "depreciation": 3167669, "expenses": 33916555, "income_tax": 2748764, "marketing_expense": 4733418, "net_income": 12829264, "net_profit": 10080500, "operational_expense": 22442153, "product_revenue": 10793903, "quarter": 4, "rd_expense": 5119735, "revenue": 46745819, "salaries_expense": 15677657, "service_revenue": 35951916 } ], "market_conditions": { "gdp_growth": [ 0.015260139996621224, -0.0005645393337313856, 0.008159924688685198, 0.010413187059417947 ], "inflation_rate": [ 0.019674620457636186, 0.023416153486301258, 0.016887185877487148, 0.025567482179435944 ], "interest_rate": [ 0.053715298015442135, 0.04653260230401535, 0.0463095766263414, 0.046131467867646284 ], "year": 2011 }, "random_event": { "description": "White-Edwards Introduction of New Service in 2011", "impact": -0.08, "type": "Introduction of New Service" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 102049, "billable_hours_per_employee": 104, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 93920749, "net_revenue": 76761206, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 577152 }, { "average_project_size": 102437, "billable_hours_per_employee": 106, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 101965289, "net_revenue": 80502651, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 605283 }, { "average_project_size": 127803, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 97816844, "net_revenue": 84426460, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 634785 }, { "average_project_size": 189106, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 100948410, "net_revenue": 88541521, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 665726 } ], "balance_sheet": [ { "assets": 91301969, "current_assets": 40510393, "current_liabilities": 20920496, "equity": 66813978, "fixed_assets": 50791576, "liabilities": 42830372, "long_term_liabilities": 21909876, "quarter": 1 }, { "assets": 94078583, "current_assets": 40048003, "current_liabilities": 20791803, "equity": 69944884, "fixed_assets": 54030580, "liabilities": 43182514, "long_term_liabilities": 22390711, "quarter": 2 }, { "assets": 96939639, "current_assets": 35228148, "current_liabilities": 25309563, "equity": 72709570, "fixed_assets": 61711491, "liabilities": 43537552, "long_term_liabilities": 18227989, "quarter": 3 }, { "assets": 99887703, "current_assets": 38000957, "current_liabilities": 19024379, "equity": 78828145, "fixed_assets": 61886746, "liabilities": 43895508, "long_term_liabilities": 24871129, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -855, "financing_cash_flow": -119363, "investing_cash_flow": -413362, "net_cash_flow": 21241584, "operating_cash_flow": 21788020, "quarter": 1 }, { "change_in_working_capital": -11335, "financing_cash_flow": -29183, "investing_cash_flow": -403069, "net_cash_flow": 21853317, "operating_cash_flow": 21864909, "quarter": 2 }, { "change_in_working_capital": 26650, "financing_cash_flow": -113352, "investing_cash_flow": -319176, "net_cash_flow": 22177679, "operating_cash_flow": 22353049, "quarter": 3 }, { "change_in_working_capital": -16986, "financing_cash_flow": 24670, "investing_cash_flow": -425922, "net_cash_flow": 26423466, "operating_cash_flow": 27057012, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8407398749527516, "current_ratio": 1.9363973492789082, "debt_to_equity_ratio": 0.6410390951426361, "profit_margin": 0.23895378871457543, "quarter": 1, "return_on_assets": 0.20089797844337837, "return_on_equity": 0.2745290962917969 }, { "asset_turnover_ratio": 0.8556958282418008, "current_ratio": 1.9261438269687339, "debt_to_equity_ratio": 0.6173791638570735, "profit_margin": 0.23662344982900005, "quarter": 2, "return_on_assets": 0.20247769888285838, "return_on_equity": 0.2723403615909921 }, { "asset_turnover_ratio": 0.8709178295990972, "current_ratio": 1.391890804278209, "debt_to_equity_ratio": 0.5987870922630955, "profit_margin": 0.22868995099403672, "quarter": 3, "return_on_assets": 0.19917015577085034, "return_on_equity": 0.2655425276205044 }, { "asset_turnover_ratio": 0.8864106225367901, "current_ratio": 1.9974873818483116, "debt_to_equity_ratio": 0.5568507035145887, "profit_margin": 0.25791233019365006, "quarter": 4, "return_on_assets": 0.22861622916686752, "return_on_equity": 0.28969285018694785 } ], "income_statement": [ { "depreciation": 3445639, "expenses": 52739135, "income_tax": 5679690, "marketing_expense": 7657028, "net_income": 24022071, "net_profit": 18342381, "operational_expense": 30854819, "product_revenue": 26318502, "quarter": 1, "rd_expense": 5473348, "revenue": 76761206, "salaries_expense": 23281351, "service_revenue": 50442704 }, { "depreciation": 2816094, "expenses": 54993772, "income_tax": 6460064, "marketing_expense": 5508315, "net_income": 25508879, "net_profit": 19048815, "operational_expense": 28766847, "product_revenue": 28336765, "quarter": 2, "rd_expense": 6562232, "revenue": 80502651, "salaries_expense": 17292499, "service_revenue": 52165886 }, { "depreciation": 3045566, "expenses": 57344798, "income_tax": 7774179, "marketing_expense": 6354997, "net_income": 27081662, "net_profit": 19307483, "operational_expense": 30877096, "product_revenue": 17295770, "quarter": 3, "rd_expense": 7312132, "revenue": 84426460, "salaries_expense": 27679961, "service_revenue": 67130690 }, { "depreciation": 4221062, "expenses": 59796331, "income_tax": 5909240, "marketing_expense": 5990995, "net_income": 28745190, "net_profit": 22835950, "operational_expense": 41624313, "product_revenue": 28158375, "quarter": 4, "rd_expense": 7279449, "revenue": 88541521, "salaries_expense": 25074818, "service_revenue": 60383146 } ], "market_conditions": { "gdp_growth": [ -0.02463401701062863, -0.02075654948793422, -0.012235703428317311, -0.02334851622843866 ], "inflation_rate": [ 0.023716547309020824, 0.0181073008584376, 0.023122466116520267, 0.02289269551049293 ], "interest_rate": [ 0.0530204366805199, 0.057891458274404506, 0.057557191722960456, 0.05950223841880933 ], "year": 2012 }, "random_event": { "description": "White-Edwards Partnership with Major Brand in 2012", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 65731, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 27617048, "net_revenue": 22209383, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 166988 }, { "average_project_size": 173693, "billable_hours_per_employee": 122, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 29935512, "net_revenue": 23179523, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 174282 }, { "average_project_size": 99285, "billable_hours_per_employee": 124, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 27751982, "net_revenue": 24192040, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 181895 }, { "average_project_size": 93516, "billable_hours_per_employee": 120, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 28411771, "net_revenue": 25248786, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 189840 } ], "balance_sheet": [ { "assets": 25364418, "current_assets": 8957612, "current_liabilities": 5355154, "equity": 19969765, "fixed_assets": 16406806, "liabilities": 11952337, "long_term_liabilities": 6597183, "quarter": 1 }, { "assets": 26246673, "current_assets": 8014492, "current_liabilities": 6119086, "equity": 20884821, "fixed_assets": 18232181, "liabilities": 12269467, "long_term_liabilities": 6150381, "quarter": 2 }, { "assets": 27159615, "current_assets": 12811655, "current_liabilities": 6798559, "equity": 22022402, "fixed_assets": 14347960, "liabilities": 12595011, "long_term_liabilities": 5796452, "quarter": 3 }, { "assets": 28104312, "current_assets": 11480440, "current_liabilities": 5702934, "equity": 22539521, "fixed_assets": 16623872, "liabilities": 12929193, "long_term_liabilities": 7226259, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69835, "financing_cash_flow": -10332, "investing_cash_flow": -308272, "net_cash_flow": 7440810, "operating_cash_flow": 7845198, "quarter": 1 }, { "change_in_working_capital": 54352, "financing_cash_flow": 154684, "investing_cash_flow": -350816, "net_cash_flow": 7442489, "operating_cash_flow": 7641978, "quarter": 2 }, { "change_in_working_capital": -33343, "financing_cash_flow": -32254, "investing_cash_flow": -188072, "net_cash_flow": 7828382, "operating_cash_flow": 8351225, "quarter": 3 }, { "change_in_working_capital": -87559, "financing_cash_flow": -99328, "investing_cash_flow": -300904, "net_cash_flow": 8477003, "operating_cash_flow": 8830351, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.875611772365524, "current_ratio": 1.672708571966371, "debt_to_equity_ratio": 0.5985216651272561, "profit_margin": 0.2952663745769074, "quarter": 1, "return_on_assets": 0.2585387135632286, "return_on_equity": 0.3283806294165204 }, { "asset_turnover_ratio": 0.8831413794807441, "current_ratio": 1.3097531232605655, "debt_to_equity_ratio": 0.5874825070322605, "profit_margin": 0.29800505385723425, "quarter": 2, "return_on_assets": 0.2631805943557113, "return_on_equity": 0.33074810648365144 }, { "asset_turnover_ratio": 0.8907357486473944, "current_ratio": 1.8844662523337665, "debt_to_equity_ratio": 0.5719181313645987, "profit_margin": 0.30827487057726427, "quarter": 3, "return_on_assets": 0.27459144763281806, "return_on_equity": 0.3386459842118948 }, { "asset_turnover_ratio": 0.8983954490684561, "current_ratio": 2.0130760762793325, "debt_to_equity_ratio": 0.5736232371575243, "profit_margin": 0.29167350857977886, "quarter": 4, "return_on_assets": 0.2620381527219026, "return_on_equity": 0.32673285292974946 } ], "income_statement": [ { "depreciation": 1287514, "expenses": 13535860, "income_tax": 2115839, "marketing_expense": 2444768, "net_income": 8673523, "net_profit": 6557684, "operational_expense": 8924614, "product_revenue": 8400446, "quarter": 1, "rd_expense": 2163976, "revenue": 22209383, "salaries_expense": 5165071, "service_revenue": 13808937 }, { "depreciation": 734363, "expenses": 14040370, "income_tax": 2231538, "marketing_expense": 2567451, "net_income": 9139153, "net_profit": 6907615, "operational_expense": 7073383, "product_revenue": 5431369, "quarter": 2, "rd_expense": 1984510, "revenue": 23179523, "salaries_expense": 6425641, "service_revenue": 17748154 }, { "depreciation": 893427, "expenses": 14563685, "income_tax": 2170557, "marketing_expense": 2622631, "net_income": 9628355, "net_profit": 7457798, "operational_expense": 9174209, "product_revenue": 9563120, "quarter": 3, "rd_expense": 1692703, "revenue": 24192040, "salaries_expense": 6835670, "service_revenue": 14628920 }, { "depreciation": 1465949, "expenses": 15106504, "income_tax": 2777880, "marketing_expense": 1992596, "net_income": 10142282, "net_profit": 7364402, "operational_expense": 9838294, "product_revenue": 7298022, "quarter": 4, "rd_expense": 1949825, "revenue": 25248786, "salaries_expense": 4884081, "service_revenue": 17950764 } ], "market_conditions": { "gdp_growth": [ -0.0008446625160508214, 0.0067205097255975225, 0.0041645496727589935, 0.008356344346194816 ], "inflation_rate": [ 0.03551281900160929, 0.03482624010633503, 0.03072871641452503, 0.03376887682858232 ], "interest_rate": [ 0.0461877149125392, 0.0441927795152753, 0.05300237507673819, 0.045427950857259376 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 167416, "billable_hours_per_employee": 133, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 60640606, "net_revenue": 53839489, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 404808 }, { "average_project_size": 172080, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 69198963, "net_revenue": 54795044, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 411993 }, { "average_project_size": 125309, "billable_hours_per_employee": 135, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 72053565, "net_revenue": 55767559, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 419305 }, { "average_project_size": 189314, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 68089370, "net_revenue": 56757335, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 426747 } ], "balance_sheet": [ { "assets": 56873269, "current_assets": 18341634, "current_liabilities": 14111971, "equity": 37871965, "fixed_assets": 38531635, "liabilities": 27143546, "long_term_liabilities": 13031575, "quarter": 1 }, { "assets": 58204506, "current_assets": 24897359, "current_liabilities": 15608060, "equity": 39878467, "fixed_assets": 33307147, "liabilities": 27410357, "long_term_liabilities": 11802297, "quarter": 2 }, { "assets": 59566904, "current_assets": 18274770, "current_liabilities": 13189150, "equity": 40965836, "fixed_assets": 41292134, "liabilities": 27679791, "long_term_liabilities": 14490641, "quarter": 3 }, { "assets": 60961191, "current_assets": 28430759, "current_liabilities": 13866496, "equity": 42512463, "fixed_assets": 32530432, "liabilities": 27951873, "long_term_liabilities": 14085377, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16812, "financing_cash_flow": -89079, "investing_cash_flow": -315458, "net_cash_flow": 12391036, "operating_cash_flow": 12348065, "quarter": 1 }, { "change_in_working_capital": -78292, "financing_cash_flow": 142285, "investing_cash_flow": -367244, "net_cash_flow": 11323598, "operating_cash_flow": 11471220, "quarter": 2 }, { "change_in_working_capital": -22505, "financing_cash_flow": -48181, "investing_cash_flow": -394647, "net_cash_flow": 11644606, "operating_cash_flow": 11958031, "quarter": 3 }, { "change_in_working_capital": 33292, "financing_cash_flow": -155439, "investing_cash_flow": -467996, "net_cash_flow": 13600283, "operating_cash_flow": 13758271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9466571896895887, "current_ratio": 1.2997216334982549, "debt_to_equity_ratio": 0.7167187126413959, "profit_margin": 0.15123178453643943, "quarter": 1, "return_on_assets": 0.14316465614100712, "return_on_equity": 0.21499391436383086 }, { "asset_turnover_ratio": 0.9414227139046588, "current_ratio": 1.5951603850830918, "debt_to_equity_ratio": 0.6873473095141797, "profit_margin": 0.16578721973468988, "quarter": 2, "return_on_assets": 0.15607585433333976, "return_on_equity": 0.22780008068013247 }, { "asset_turnover_ratio": 0.9362171819438526, "current_ratio": 1.3855911866951245, "debt_to_equity_ratio": 0.6756798762754408, "profit_margin": 0.1627957752283904, "quarter": 3, "return_on_assets": 0.1524122019166885, "return_on_equity": 0.22161693465745458 }, { "asset_turnover_ratio": 0.9310404549018736, "current_ratio": 2.0503203549043683, "debt_to_equity_ratio": 0.657498319963254, "profit_margin": 0.1674346584454679, "quarter": 4, "return_on_assets": 0.15588844056540824, "return_on_equity": 0.22353785994474137 } ], "income_statement": [ { "depreciation": 4205823, "expenses": 42328993, "income_tax": 3368254, "marketing_expense": 5234252, "net_income": 11510496, "net_profit": 8142242, "operational_expense": 26573983, "product_revenue": 17252542, "quarter": 1, "rd_expense": 5413939, "revenue": 53839489, "salaries_expense": 19109019, "service_revenue": 36586947 }, { "depreciation": 2386902, "expenses": 43082157, "income_tax": 2628569, "marketing_expense": 6327545, "net_income": 11712887, "net_profit": 9084318, "operational_expense": 23863789, "product_revenue": 20761476, "quarter": 2, "rd_expense": 6418412, "revenue": 54795044, "salaries_expense": 14634931, "service_revenue": 34033568 }, { "depreciation": 2879308, "expenses": 43848723, "income_tax": 2840113, "marketing_expense": 6713630, "net_income": 11918836, "net_profit": 9078723, "operational_expense": 29825235, "product_revenue": 15122133, "quarter": 3, "rd_expense": 7499934, "revenue": 55767559, "salaries_expense": 21165263, "service_revenue": 40645426 }, { "depreciation": 4255126, "expenses": 44628929, "income_tax": 2625261, "marketing_expense": 8273234, "net_income": 12128406, "net_profit": 9503145, "operational_expense": 29280218, "product_revenue": 17595153, "quarter": 4, "rd_expense": 4949506, "revenue": 56757335, "salaries_expense": 19496609, "service_revenue": 39162182 } ], "market_conditions": { "gdp_growth": [ -0.011122581720270535, -0.0050686026568253235, -0.0050490645274978655, -0.013757983022440263 ], "inflation_rate": [ 0.028782330797266, 0.03409181905474327, 0.03572265563053551, 0.02909334357474993 ], "interest_rate": [ 0.044344907382003904, 0.046443605284970726, 0.050090771510665405, 0.04871484783933346 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 168775, "billable_hours_per_employee": 129, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 30920236, "net_revenue": 24778441, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 186304 }, { "average_project_size": 69878, "billable_hours_per_employee": 91, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 29517310, "net_revenue": 25431279, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 191213 }, { "average_project_size": 178158, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 28712666, "net_revenue": 26101318, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 196251 }, { "average_project_size": 93921, "billable_hours_per_employee": 102, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 30528521, "net_revenue": 26789011, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 201421 } ], "balance_sheet": [ { "assets": 31029872, "current_assets": 10681431, "current_liabilities": 5760562, "equity": 24933502, "fixed_assets": 20348441, "liabilities": 12476476, "long_term_liabilities": 6715914, "quarter": 1 }, { "assets": 31917520, "current_assets": 10710806, "current_liabilities": 6445768, "equity": 25512190, "fixed_assets": 21206714, "liabilities": 12581999, "long_term_liabilities": 6136231, "quarter": 2 }, { "assets": 32830560, "current_assets": 11351772, "current_liabilities": 5534151, "equity": 26458806, "fixed_assets": 21478788, "liabilities": 12688414, "long_term_liabilities": 7154263, "quarter": 3 }, { "assets": 33769718, "current_assets": 11675894, "current_liabilities": 7527937, "equity": 27385871, "fixed_assets": 22093824, "liabilities": 12795730, "long_term_liabilities": 5267793, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34660, "financing_cash_flow": 192012, "investing_cash_flow": -104256, "net_cash_flow": 7800352, "operating_cash_flow": 7875549, "quarter": 1 }, { "change_in_working_capital": 98160, "financing_cash_flow": 184472, "investing_cash_flow": -288924, "net_cash_flow": 6655713, "operating_cash_flow": 7199521, "quarter": 2 }, { "change_in_working_capital": 29627, "financing_cash_flow": 70785, "investing_cash_flow": -244724, "net_cash_flow": 7743406, "operating_cash_flow": 7693896, "quarter": 3 }, { "change_in_working_capital": -30852, "financing_cash_flow": -135571, "investing_cash_flow": -207556, "net_cash_flow": 7879875, "operating_cash_flow": 7850524, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7985350696902649, "current_ratio": 1.8542341875671158, "debt_to_equity_ratio": 0.5003900374684631, "profit_margin": 0.2574861751794635, "quarter": 1, "return_on_assets": 0.20561174084121261, "return_on_equity": 0.2558848732921673 }, { "asset_turnover_ratio": 0.7967811722214007, "current_ratio": 1.6616803459261953, "debt_to_equity_ratio": 0.49317596803724023, "profit_margin": 0.24287685255625563, "quarter": 2, "return_on_assets": 0.19351970328521764, "return_on_equity": 0.24210657728717136 }, { "asset_turnover_ratio": 0.7950311539005122, "current_ratio": 2.051221948949351, "debt_to_equity_ratio": 0.4795535369207515, "profit_margin": 0.24200540371179724, "quarter": 3, "return_on_assets": 0.19240183536314945, "return_on_equity": 0.2387356406029811 }, { "asset_turnover_ratio": 0.7932850075917128, "current_ratio": 1.5510084635405423, "debt_to_equity_ratio": 0.46723837996607814, "profit_margin": 0.2393475070804219, "quarter": 4, "return_on_assets": 0.18987078897135, "return_on_equity": 0.2341310597716611 } ], "income_statement": [ { "depreciation": 1495443, "expenses": 16413470, "income_tax": 1984865, "marketing_expense": 2009800, "net_income": 8364971, "net_profit": 6380106, "operational_expense": 11124637, "product_revenue": 6594864, "quarter": 1, "rd_expense": 3108980, "revenue": 24778441, "salaries_expense": 7293459, "service_revenue": 18183577 }, { "depreciation": 1022852, "expenses": 16895814, "income_tax": 2358796, "marketing_expense": 3229148, "net_income": 8535465, "net_profit": 6176669, "operational_expense": 10865289, "product_revenue": 6994335, "quarter": 2, "rd_expense": 2729420, "revenue": 25431279, "salaries_expense": 5835255, "service_revenue": 18436944 }, { "depreciation": 1377236, "expenses": 17392333, "income_tax": 2392325, "marketing_expense": 2169226, "net_income": 8708985, "net_profit": 6316660, "operational_expense": 9836233, "product_revenue": 7019529, "quarter": 3, "rd_expense": 2377927, "revenue": 26101318, "salaries_expense": 8188580, "service_revenue": 19081789 }, { "depreciation": 1438641, "expenses": 17903444, "income_tax": 2473684, "marketing_expense": 3109954, "net_income": 8885567, "net_profit": 6411883, "operational_expense": 11337373, "product_revenue": 9438943, "quarter": 4, "rd_expense": 2247708, "revenue": 26789011, "salaries_expense": 7136633, "service_revenue": 17350068 } ], "market_conditions": { "gdp_growth": [ 0.016838961949332057, 0.016112284146960608, 0.01289831919641449, 0.016892501495825614 ], "inflation_rate": [ 0.03765775252144635, 0.03741739679638866, 0.04281692643301159, 0.04193109767500493 ], "interest_rate": [ 0.04769454925914183, 0.049067485464674286, 0.048465318232202625, 0.05597525210849128 ], "year": 2015 }, "random_event": { "description": "White-Edwards Introduction of New Service in 2015", "impact": 0.09, "type": "Introduction of New Service" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 87278, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 56163461, "net_revenue": 45699000, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 343602 }, { "average_project_size": 75363, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 55518477, "net_revenue": 47339425, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 355936 }, { "average_project_size": 190655, "billable_hours_per_employee": 138, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 59046312, "net_revenue": 49038737, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 368712 }, { "average_project_size": 76897, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 60030307, "net_revenue": 50799047, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 381948 } ], "balance_sheet": [ { "assets": 48668082, "current_assets": 16602550, "current_liabilities": 11632868, "equity": 31736972, "fixed_assets": 32065532, "liabilities": 26469988, "long_term_liabilities": 14837120, "quarter": 1 }, { "assets": 49398686, "current_assets": 22271660, "current_liabilities": 15180092, "equity": 32757739, "fixed_assets": 27127026, "liabilities": 26975648, "long_term_liabilities": 11795556, "quarter": 2 }, { "assets": 50140258, "current_assets": 15450838, "current_liabilities": 13653636, "equity": 32760998, "fixed_assets": 34689420, "liabilities": 27490968, "long_term_liabilities": 13837332, "quarter": 3 }, { "assets": 50892962, "current_assets": 20759968, "current_liabilities": 12042494, "equity": 33203011, "fixed_assets": 30132994, "liabilities": 28016132, "long_term_liabilities": 15973638, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58030, "financing_cash_flow": -5278, "investing_cash_flow": -482229, "net_cash_flow": 11929871, "operating_cash_flow": 12114490, "quarter": 1 }, { "change_in_working_capital": -89962, "financing_cash_flow": 170044, "investing_cash_flow": -471789, "net_cash_flow": 12621605, "operating_cash_flow": 13168962, "quarter": 2 }, { "change_in_working_capital": 65366, "financing_cash_flow": -62345, "investing_cash_flow": -272390, "net_cash_flow": 13249568, "operating_cash_flow": 13612624, "quarter": 3 }, { "change_in_working_capital": 99733, "financing_cash_flow": 108305, "investing_cash_flow": -124999, "net_cash_flow": 13363115, "operating_cash_flow": 13720252, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.93899323996372, "current_ratio": 1.4272103835442815, "debt_to_equity_ratio": 0.8340426427574754, "profit_margin": 0.2087327512637038, "quarter": 1, "return_on_assets": 0.1959986423956465, "return_on_equity": 0.3005604315370729 }, { "asset_turnover_ratio": 0.9583134458272837, "current_ratio": 1.4671623861041159, "debt_to_equity_ratio": 0.8234893134718486, "profit_margin": 0.2183106575544591, "quarter": 2, "return_on_assets": 0.20921003850183384, "return_on_equity": 0.3154888376148305 }, { "asset_turnover_ratio": 0.9780312059822269, "current_ratio": 1.131628087932035, "debt_to_equity_ratio": 0.8391370739072113, "profit_margin": 0.2061983774174282, "quarter": 3, "return_on_assets": 0.20166844773714568, "return_on_equity": 0.30865079262847855 }, { "asset_turnover_ratio": 0.9981546564336342, "current_ratio": 1.723892741819095, "debt_to_equity_ratio": 0.8437828725834533, "profit_margin": 0.2032750929362907, "quarter": 4, "return_on_assets": 0.20289998055133832, "return_on_equity": 0.311001342619198 } ], "income_statement": [ { "depreciation": 2575612, "expenses": 33132739, "income_tax": 3027383, "marketing_expense": 3907526, "net_income": 12566261, "net_profit": 9538878, "operational_expense": 19222485, "product_revenue": 10358819, "quarter": 1, "rd_expense": 4540437, "revenue": 45699000, "salaries_expense": 15078545, "service_revenue": 35340181 }, { "depreciation": 2834261, "expenses": 34114030, "income_tax": 2890694, "marketing_expense": 3513778, "net_income": 13225395, "net_profit": 10334701, "operational_expense": 17193761, "product_revenue": 14981496, "quarter": 2, "rd_expense": 4509269, "revenue": 47339425, "salaries_expense": 12663825, "service_revenue": 32357929 }, { "depreciation": 3500916, "expenses": 35124384, "income_tax": 3802645, "marketing_expense": 4387871, "net_income": 13914353, "net_profit": 10111708, "operational_expense": 20478623, "product_revenue": 17327804, "quarter": 3, "rd_expense": 6680499, "revenue": 49038737, "salaries_expense": 14193812, "service_revenue": 31710933 }, { "depreciation": 3394071, "expenses": 36164663, "income_tax": 4308203, "marketing_expense": 7228685, "net_income": 14634384, "net_profit": 10326181, "operational_expense": 22554377, "product_revenue": 14711753, "quarter": 4, "rd_expense": 5827501, "revenue": 50799047, "salaries_expense": 15788066, "service_revenue": 36087294 } ], "market_conditions": { "gdp_growth": [ -0.012454558710976246, -0.00674402478771112, -0.00889190843963477, -0.019293266807245704 ], "inflation_rate": [ 0.023463989838048503, 0.02775655038630626, 0.025537430061475963, 0.02958075942247774 ], "interest_rate": [ 0.05545356999220024, 0.05278623919161113, 0.05383659744828095, 0.059220855190459186 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 174122, "billable_hours_per_employee": 127, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 114440292, "net_revenue": 92719216, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 697137 }, { "average_project_size": 124913, "billable_hours_per_employee": 109, "client_concentration": 0.1, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 116132958, "net_revenue": 95382746, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 717164 }, { "average_project_size": 63264, "billable_hours_per_employee": 91, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 119552850, "net_revenue": 98122791, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 737765 }, { "average_project_size": 129692, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 127879436, "net_revenue": 100941550, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 758959 } ], "balance_sheet": [ { "assets": 121708740, "current_assets": 40833199, "current_liabilities": 26495912, "equity": 98169471, "fixed_assets": 80875541, "liabilities": 49785666, "long_term_liabilities": 23289754, "quarter": 1 }, { "assets": 125913928, "current_assets": 38701722, "current_liabilities": 25016917, "equity": 103845276, "fixed_assets": 87212206, "liabilities": 50246911, "long_term_liabilities": 25229994, "quarter": 2 }, { "assets": 130264411, "current_assets": 55194013, "current_liabilities": 22302695, "equity": 107370685, "fixed_assets": 75070398, "liabilities": 50712430, "long_term_liabilities": 28409735, "quarter": 3 }, { "assets": 134765209, "current_assets": 56136884, "current_liabilities": 28389232, "equity": 113348423, "fixed_assets": 78628325, "liabilities": 51182261, "long_term_liabilities": 22793029, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25681, "financing_cash_flow": 187813, "investing_cash_flow": -349193, "net_cash_flow": 30441456, "operating_cash_flow": 31047705, "quarter": 1 }, { "change_in_working_capital": 92152, "financing_cash_flow": 49254, "investing_cash_flow": -209510, "net_cash_flow": 33231679, "operating_cash_flow": 33425356, "quarter": 2 }, { "change_in_working_capital": 44589, "financing_cash_flow": -114774, "investing_cash_flow": -495236, "net_cash_flow": 32861742, "operating_cash_flow": 33118346, "quarter": 3 }, { "change_in_working_capital": 28247, "financing_cash_flow": -54995, "investing_cash_flow": -302123, "net_cash_flow": 34761917, "operating_cash_flow": 35039729, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.761812306987978, "current_ratio": 1.5411131724773242, "debt_to_equity_ratio": 0.5071400048595556, "profit_margin": 0.28307397465483314, "quarter": 1, "return_on_assets": 0.21564923768005487, "return_on_equity": 0.26735803638994854 }, { "asset_turnover_ratio": 0.7575233932817981, "current_ratio": 1.5470220411252114, "debt_to_equity_ratio": 0.4838632332201611, "profit_margin": 0.29542302126634096, "quarter": 2, "return_on_assets": 0.2237898495232394, "return_on_equity": 0.27134849157702656 }, { "asset_turnover_ratio": 0.7532586241072399, "current_ratio": 2.4747687667342446, "debt_to_equity_ratio": 0.472311692898299, "profit_margin": 0.28350909830928067, "quarter": 3, "return_on_assets": 0.21355567331433295, "return_on_equity": 0.25909030942663724 }, { "asset_turnover_ratio": 0.7490178715190506, "current_ratio": 1.9774005862504487, "debt_to_equity_ratio": 0.4515480643255178, "profit_margin": 0.2948783231483963, "quarter": 4, "return_on_assets": 0.22086913396171856, "return_on_equity": 0.26260158026195035 } ], "income_statement": [ { "depreciation": 4801308, "expenses": 56224434, "income_tax": 10248385, "marketing_expense": 8592486, "net_income": 36494782, "net_profit": 26246397, "operational_expense": 32586769, "product_revenue": 30660417, "quarter": 1, "rd_expense": 8485723, "revenue": 92719216, "salaries_expense": 20739188, "service_revenue": 62058799 }, { "depreciation": 5247097, "expenses": 58063296, "income_tax": 9141191, "marketing_expense": 9446563, "net_income": 37319450, "net_profit": 28178259, "operational_expense": 29806789, "product_revenue": 26390500, "quarter": 2, "rd_expense": 9433603, "revenue": 95382746, "salaries_expense": 19853085, "service_revenue": 68992246 }, { "depreciation": 5299642, "expenses": 59962301, "income_tax": 10341786, "marketing_expense": 10669668, "net_income": 38160490, "net_profit": 27818704, "operational_expense": 32578830, "product_revenue": 23150647, "quarter": 3, "rd_expense": 8060348, "revenue": 98122791, "salaries_expense": 18638433, "service_revenue": 74972144 }, { "depreciation": 5274254, "expenses": 61923413, "income_tax": 9252662, "marketing_expense": 9478120, "net_income": 39018137, "net_profit": 29765475, "operational_expense": 37213303, "product_revenue": 39282204, "quarter": 4, "rd_expense": 10329671, "revenue": 100941550, "salaries_expense": 29484781, "service_revenue": 61659346 } ], "market_conditions": { "gdp_growth": [ -0.007520055861331223, -0.017366977180739374, -0.014545446405985415, -0.0016479742204585646 ], "inflation_rate": [ 0.02922056590583058, 0.03521073843217884, 0.029521842735776793, 0.029019200103692168 ], "interest_rate": [ 0.04762081670296646, 0.044267733657161946, 0.051380843222938004, 0.04545690643664593 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "Lake Emily", "name": "Miller-Martinez", "num_employees": 308, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.miller-martinez.com" }

[ { "advertising_kpis": [ { "average_project_size": 127712, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 2080301, "net_revenue": 1809153, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 5874 }, { "average_project_size": 178965, "billable_hours_per_employee": 114, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 2126993, "net_revenue": 1781802, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 5785 }, { "average_project_size": 107237, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 2084856, "net_revenue": 1754864, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5698 }, { "average_project_size": 121440, "billable_hours_per_employee": 152, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 2200405, "net_revenue": 1728334, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5611 } ], "balance_sheet": [ { "assets": 2324763, "current_assets": 831793, "current_liabilities": 573168, "equity": 1686331, "fixed_assets": 1492970, "liabilities": 958147, "long_term_liabilities": 384979, "quarter": 1 }, { "assets": 2381072, "current_assets": 830004, "current_liabilities": 538734, "equity": 1727144, "fixed_assets": 1551068, "liabilities": 969578, "long_term_liabilities": 430844, "quarter": 2 }, { "assets": 2438746, "current_assets": 1071655, "current_liabilities": 588200, "equity": 1764892, "fixed_assets": 1367091, "liabilities": 981145, "long_term_liabilities": 392945, "quarter": 3 }, { "assets": 2497816, "current_assets": 1191944, "current_liabilities": 397940, "equity": 1803865, "fixed_assets": 1305872, "liabilities": 992850, "long_term_liabilities": 594910, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -376, "financing_cash_flow": -41775, "investing_cash_flow": -465041, "net_cash_flow": 188873, "operating_cash_flow": 433454, "quarter": 1 }, { "change_in_working_capital": -80890, "financing_cash_flow": -119895, "investing_cash_flow": -174340, "net_cash_flow": 90107, "operating_cash_flow": 421060, "quarter": 2 }, { "change_in_working_capital": 75505, "financing_cash_flow": 126924, "investing_cash_flow": -166932, "net_cash_flow": -140323, "operating_cash_flow": 396150, "quarter": 3 }, { "change_in_working_capital": -97397, "financing_cash_flow": 50081, "investing_cash_flow": -354473, "net_cash_flow": -861, "operating_cash_flow": 427151, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7782096497578462, "current_ratio": 1.451220235602825, "debt_to_equity_ratio": 0.5681844193103252, "profit_margin": 0.17672081907942558, "quarter": 1, "return_on_assets": 0.1375258467207195, "return_on_equity": 0.18959207889791507 }, { "asset_turnover_ratio": 0.7483192444411593, "current_ratio": 1.5406564278475092, "debt_to_equity_ratio": 0.5613764688989453, "profit_margin": 0.17715211903455041, "quarter": 2, "return_on_assets": 0.13256633986708508, "return_on_equity": 0.18275835714914332 }, { "asset_turnover_ratio": 0.7195763724471511, "current_ratio": 1.8219228153689222, "debt_to_equity_ratio": 0.5559235352644808, "profit_margin": 0.17510815652950884, "quarter": 3, "return_on_assets": 0.12600369206141188, "return_on_equity": 0.17411320352746798 }, { "asset_turnover_ratio": 0.6919380771041582, "current_ratio": 2.9952857214655477, "debt_to_equity_ratio": 0.5504014990035285, "profit_margin": 0.17294053117047978, "quarter": 4, "return_on_assets": 0.11966413859147351, "return_on_equity": 0.16569920698056673 } ], "income_statement": [ { "depreciation": 113739, "expenses": 1371032, "income_tax": 118406, "marketing_expense": 271726, "net_income": 438121, "net_profit": 319715, "operational_expense": 868415, "product_revenue": 579537, "quarter": 1, "rd_expense": 267794, "revenue": 1809153, "salaries_expense": 559978, "service_revenue": 1229616 }, { "depreciation": 105410, "expenses": 1348059, "income_tax": 118093, "marketing_expense": 221635, "net_income": 433743, "net_profit": 315650, "operational_expense": 807080, "product_revenue": 548367, "quarter": 2, "rd_expense": 256836, "revenue": 1781802, "salaries_expense": 547112, "service_revenue": 1233435 }, { "depreciation": 88859, "expenses": 1325471, "income_tax": 122102, "marketing_expense": 207226, "net_income": 429393, "net_profit": 307291, "operational_expense": 756263, "product_revenue": 560197, "quarter": 3, "rd_expense": 148402, "revenue": 1754864, "salaries_expense": 543935, "service_revenue": 1194667 }, { "depreciation": 128252, "expenses": 1303262, "income_tax": 126173, "marketing_expense": 140788, "net_income": 425072, "net_profit": 298899, "operational_expense": 782018, "product_revenue": 493083, "quarter": 4, "rd_expense": 176766, "revenue": 1728334, "salaries_expense": 563563, "service_revenue": 1235251 } ], "market_conditions": { "gdp_growth": [ -0.007741409715009592, 0.005449071884468975, 0.003724804260995194, 0.0028982276172483754 ], "inflation_rate": [ 0.03714511048335672, 0.02952306831327145, 0.03110259148283902, 0.03611608516534566 ], "interest_rate": [ 0.058275792653501565, 0.05196753311353553, 0.05690995052219253, 0.05633675260165686 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 91702, "billable_hours_per_employee": 100, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 1023741, "net_revenue": 881059, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 2861 }, { "average_project_size": 189180, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 1079088, "net_revenue": 869719, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2824 }, { "average_project_size": 193319, "billable_hours_per_employee": 82, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 1047018, "net_revenue": 858526, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 2787 }, { "average_project_size": 123437, "billable_hours_per_employee": 114, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 983092, "net_revenue": 847477, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2752 } ], "balance_sheet": [ { "assets": 953051, "current_assets": 371416, "current_liabilities": 229659, "equity": 697985, "fixed_assets": 581635, "liabilities": 449098, "long_term_liabilities": 219439, "quarter": 1 }, { "assets": 973760, "current_assets": 466070, "current_liabilities": 248002, "equity": 688378, "fixed_assets": 507690, "liabilities": 460233, "long_term_liabilities": 212231, "quarter": 2 }, { "assets": 994919, "current_assets": 459561, "current_liabilities": 271840, "equity": 713613, "fixed_assets": 535358, "liabilities": 471644, "long_term_liabilities": 199804, "quarter": 3 }, { "assets": 1016538, "current_assets": 350010, "current_liabilities": 238640, "equity": 702699, "fixed_assets": 666528, "liabilities": 483339, "long_term_liabilities": 244699, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84601, "financing_cash_flow": -180280, "investing_cash_flow": -438845, "net_cash_flow": -386907, "operating_cash_flow": 227393, "quarter": 1 }, { "change_in_working_capital": -89482, "financing_cash_flow": 30841, "investing_cash_flow": -372136, "net_cash_flow": -195772, "operating_cash_flow": 218978, "quarter": 2 }, { "change_in_working_capital": 78639, "financing_cash_flow": -188763, "investing_cash_flow": -362948, "net_cash_flow": -222404, "operating_cash_flow": 238306, "quarter": 3 }, { "change_in_working_capital": -55979, "financing_cash_flow": 146682, "investing_cash_flow": -142350, "net_cash_flow": -132376, "operating_cash_flow": 210199, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.924461545079959, "current_ratio": 1.6172499227114983, "debt_to_equity_ratio": 0.6434207038833213, "profit_margin": 0.22022588725613154, "quarter": 1, "return_on_assets": 0.20359036399940822, "return_on_equity": 0.2779887819938824 }, { "asset_turnover_ratio": 0.8931553976339139, "current_ratio": 1.8792993604890282, "debt_to_equity_ratio": 0.6685759858682294, "profit_margin": 0.2010430955285558, "quarter": 2, "return_on_assets": 0.17956272592836017, "return_on_equity": 0.2540043406384283 }, { "asset_turnover_ratio": 0.862910447986218, "current_ratio": 1.6905569452619187, "debt_to_equity_ratio": 0.6609240582780863, "profit_margin": 0.22170324486387133, "quarter": 3, "return_on_assets": 0.19131004634548138, "return_on_equity": 0.26672440104090034 }, { "asset_turnover_ratio": 0.8336894439755327, "current_ratio": 1.4666862219242374, "debt_to_equity_ratio": 0.6878322012696759, "profit_margin": 0.20000542787591877, "quarter": 4, "return_on_assets": 0.16674241395796321, "return_on_equity": 0.24121280946749604 } ], "income_statement": [ { "depreciation": 33361, "expenses": 630342, "income_tax": 56685, "marketing_expense": 108339, "net_income": 250717, "net_profit": 194032, "operational_expense": 339524, "product_revenue": 206765, "quarter": 1, "rd_expense": 102387, "revenue": 881059, "salaries_expense": 224430, "service_revenue": 674294 }, { "depreciation": 44127, "expenses": 624015, "income_tax": 70853, "marketing_expense": 75439, "net_income": 245704, "net_profit": 174851, "operational_expense": 332803, "product_revenue": 176540, "quarter": 2, "rd_expense": 117313, "revenue": 869719, "salaries_expense": 268331, "service_revenue": 693179 }, { "depreciation": 47968, "expenses": 617752, "income_tax": 50436, "marketing_expense": 76974, "net_income": 240774, "net_profit": 190338, "operational_expense": 368042, "product_revenue": 292237, "quarter": 3, "rd_expense": 78743, "revenue": 858526, "salaries_expense": 260157, "service_revenue": 566289 }, { "depreciation": 40699, "expenses": 611552, "income_tax": 66425, "marketing_expense": 105391, "net_income": 235925, "net_profit": 169500, "operational_expense": 422008, "product_revenue": 203157, "quarter": 4, "rd_expense": 68783, "revenue": 847477, "salaries_expense": 194061, "service_revenue": 644320 } ], "market_conditions": { "gdp_growth": [ -0.015886100831470188, -0.009221097870306689, -0.02075660899145484, -0.022706259790344598 ], "inflation_rate": [ 0.026580306653262487, 0.03178309019463362, 0.028257319109741892, 0.022901458736244575 ], "interest_rate": [ 0.050294145749149206, 0.04699996286582922, 0.04190008013117599, 0.04464452220022233 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 109548, "billable_hours_per_employee": 105, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 2099517, "net_revenue": 1720202, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 5585 }, { "average_project_size": 139243, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 2231996, "net_revenue": 1717814, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 5577 }, { "average_project_size": 166924, "billable_hours_per_employee": 140, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 2138602, "net_revenue": 1715430, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5570 }, { "average_project_size": 71499, "billable_hours_per_employee": 107, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 1992141, "net_revenue": 1713050, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5562 } ], "balance_sheet": [ { "assets": 2312017, "current_assets": 838885, "current_liabilities": 536276, "equity": 1357231, "fixed_assets": 1473132, "liabilities": 1320765, "long_term_liabilities": 784489, "quarter": 1 }, { "assets": 2372240, "current_assets": 883937, "current_liabilities": 562844, "equity": 1399348, "fixed_assets": 1488303, "liabilities": 1337732, "long_term_liabilities": 774888, "quarter": 2 }, { "assets": 2434030, "current_assets": 907855, "current_liabilities": 750963, "equity": 1430314, "fixed_assets": 1526175, "liabilities": 1354917, "long_term_liabilities": 603954, "quarter": 3 }, { "assets": 2497431, "current_assets": 1177351, "current_liabilities": 630627, "equity": 1471486, "fixed_assets": 1320080, "liabilities": 1372323, "long_term_liabilities": 741696, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31766, "financing_cash_flow": 24702, "investing_cash_flow": -221726, "net_cash_flow": 322237, "operating_cash_flow": 452094, "quarter": 1 }, { "change_in_working_capital": -5717, "financing_cash_flow": -141438, "investing_cash_flow": -226755, "net_cash_flow": 64889, "operating_cash_flow": 464733, "quarter": 2 }, { "change_in_working_capital": 52286, "financing_cash_flow": -161479, "investing_cash_flow": -335468, "net_cash_flow": 196461, "operating_cash_flow": 435051, "quarter": 3 }, { "change_in_working_capital": -40056, "financing_cash_flow": -57854, "investing_cash_flow": -205398, "net_cash_flow": -15067, "operating_cash_flow": 408619, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7440265361370613, "current_ratio": 1.5642784685497766, "debt_to_equity_ratio": 0.9731320607914202, "profit_margin": 0.2127535022049736, "quarter": 1, "return_on_assets": 0.15829425129659513, "return_on_equity": 0.2696512237047341 }, { "asset_turnover_ratio": 0.7241316224328062, "current_ratio": 1.57048311787991, "debt_to_equity_ratio": 0.9559680651274737, "profit_margin": 0.21238620712137635, "quarter": 2, "return_on_assets": 0.15379556874515227, "return_on_equity": 0.2607214216906731 }, { "asset_turnover_ratio": 0.7047694564159028, "current_ratio": 1.208921078668323, "debt_to_equity_ratio": 0.9472864000492199, "profit_margin": 0.20473059232962, "quarter": 3, "return_on_assets": 0.1442878682678521, "return_on_equity": 0.24554118885783122 }, { "asset_turnover_ratio": 0.6859248563824186, "current_ratio": 1.8669530483154066, "debt_to_equity_ratio": 0.9326103000640169, "profit_margin": 0.20219958553457285, "quarter": 4, "return_on_assets": 0.13869372166838642, "return_on_equity": 0.2353933370755821 } ], "income_statement": [ { "depreciation": 86115, "expenses": 1230698, "income_tax": 123525, "marketing_expense": 245626, "net_income": 489504, "net_profit": 365979, "operational_expense": 857661, "product_revenue": 608939, "quarter": 1, "rd_expense": 243646, "revenue": 1720202, "salaries_expense": 420683, "service_revenue": 1111263 }, { "depreciation": 99893, "expenses": 1233397, "income_tax": 119577, "marketing_expense": 129185, "net_income": 484417, "net_profit": 364840, "operational_expense": 859991, "product_revenue": 655445, "quarter": 2, "rd_expense": 177062, "revenue": 1717814, "salaries_expense": 579347, "service_revenue": 1062369 }, { "depreciation": 83850, "expenses": 1236102, "income_tax": 128127, "marketing_expense": 175475, "net_income": 479328, "net_profit": 351201, "operational_expense": 739278, "product_revenue": 404275, "quarter": 3, "rd_expense": 146761, "revenue": 1715430, "salaries_expense": 536812, "service_revenue": 1311155 }, { "depreciation": 62241, "expenses": 1238812, "income_tax": 127860, "marketing_expense": 128717, "net_income": 474238, "net_profit": 346378, "operational_expense": 730955, "product_revenue": 481898, "quarter": 4, "rd_expense": 135847, "revenue": 1713050, "salaries_expense": 463101, "service_revenue": 1231152 } ], "market_conditions": { "gdp_growth": [ 0.0009257623320955101, 0.0008027642052024307, 0.012374108466459418, 0.00881864656905686 ], "inflation_rate": [ 0.03779579783146862, 0.04031157270496552, 0.03905727984786987, 0.037631624365160286 ], "interest_rate": [ 0.04982890414390817, 0.042844122089144766, 0.04780543637215295, 0.05066299919208379 ], "year": 1992 }, "random_event": { "description": "Miller-Martinez New Ad Campaign Launch in 1992", "impact": -0.02, "type": "New Ad Campaign Launch" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 168318, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 1628712, "net_revenue": 1418015, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 4604 }, { "average_project_size": 86340, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 1736688, "net_revenue": 1395801, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 4532 }, { "average_project_size": 141169, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 1518834, "net_revenue": 1373935, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 4461 }, { "average_project_size": 83474, "billable_hours_per_employee": 110, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 1754490, "net_revenue": 1352411, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4391 } ], "balance_sheet": [ { "assets": 1699357, "current_assets": 799222, "current_liabilities": 377863, "equity": 1210832, "fixed_assets": 900135, "liabilities": 759322, "long_term_liabilities": 381459, "quarter": 1 }, { "assets": 1726850, "current_assets": 633848, "current_liabilities": 425652, "equity": 1208102, "fixed_assets": 1093002, "liabilities": 776772, "long_term_liabilities": 351120, "quarter": 2 }, { "assets": 1754788, "current_assets": 567636, "current_liabilities": 407316, "equity": 1203346, "fixed_assets": 1187152, "liabilities": 794623, "long_term_liabilities": 387307, "quarter": 3 }, { "assets": 1783177, "current_assets": 747020, "current_liabilities": 448741, "equity": 1199957, "fixed_assets": 1036157, "liabilities": 812885, "long_term_liabilities": 364144, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58088, "financing_cash_flow": -182119, "investing_cash_flow": -213645, "net_cash_flow": 114902, "operating_cash_flow": 326030, "quarter": 1 }, { "change_in_working_capital": 3998, "financing_cash_flow": -148478, "investing_cash_flow": -184025, "net_cash_flow": -63338, "operating_cash_flow": 326649, "quarter": 2 }, { "change_in_working_capital": 79381, "financing_cash_flow": 192970, "investing_cash_flow": -113197, "net_cash_flow": -195599, "operating_cash_flow": 303981, "quarter": 3 }, { "change_in_working_capital": -51105, "financing_cash_flow": -63028, "investing_cash_flow": -283918, "net_cash_flow": 169926, "operating_cash_flow": 307248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8344420860360713, "current_ratio": 2.1151105030129966, "debt_to_equity_ratio": 0.6271076416876991, "profit_margin": 0.19096906591256088, "quarter": 1, "return_on_assets": 0.15935262572843728, "return_on_equity": 0.22364539424131508 }, { "asset_turnover_ratio": 0.8082931348988042, "current_ratio": 1.4891225696108559, "debt_to_equity_ratio": 0.6429688883885633, "profit_margin": 0.18485729699290945, "quarter": 2, "return_on_assets": 0.14941888409531806, "return_on_equity": 0.21357799258671867 }, { "asset_turnover_ratio": 0.7829635260783638, "current_ratio": 1.3936010370326724, "debt_to_equity_ratio": 0.6603445725502058, "profit_margin": 0.17699600053859899, "quarter": 3, "return_on_assets": 0.13858141268346946, "return_on_equity": 0.20208734644898474 }, { "asset_turnover_ratio": 0.7584277948851965, "current_ratio": 1.664701910456143, "debt_to_equity_ratio": 0.6774284411858091, "profit_margin": 0.16981893817781724, "quarter": 4, "return_on_assets": 0.12879540281194743, "return_on_equity": 0.19139435829783902 } ], "income_statement": [ { "depreciation": 55233, "expenses": 1070547, "income_tax": 76671, "marketing_expense": 204907, "net_income": 347468, "net_profit": 270797, "operational_expense": 570910, "product_revenue": 486143, "quarter": 1, "rd_expense": 139899, "revenue": 1418015, "salaries_expense": 407900, "service_revenue": 931872 }, { "depreciation": 68625, "expenses": 1066102, "income_tax": 71675, "marketing_expense": 134424, "net_income": 329699, "net_profit": 258024, "operational_expense": 641939, "product_revenue": 377580, "quarter": 2, "rd_expense": 203189, "revenue": 1395801, "salaries_expense": 487925, "service_revenue": 1018221 }, { "depreciation": 60800, "expenses": 1061676, "income_tax": 69078, "marketing_expense": 156931, "net_income": 312259, "net_profit": 243181, "operational_expense": 666414, "product_revenue": 511096, "quarter": 3, "rd_expense": 200958, "revenue": 1373935, "salaries_expense": 445615, "service_revenue": 862839 }, { "depreciation": 77583, "expenses": 1057268, "income_tax": 65478, "marketing_expense": 211324, "net_income": 295143, "net_profit": 229665, "operational_expense": 610178, "product_revenue": 443716, "quarter": 4, "rd_expense": 168897, "revenue": 1352411, "salaries_expense": 414083, "service_revenue": 908695 } ], "market_conditions": { "gdp_growth": [ -0.00483319894283004, -0.003160997457570317, -0.013175719487951473, -0.016019726395915354 ], "inflation_rate": [ 0.021259817531123323, 0.02603641951733958, 0.0189916418913275, 0.02460526989765963 ], "interest_rate": [ 0.04379415478185215, 0.04466445956032034, 0.04729755654019343, 0.04257246999116779 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 119895, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 1088253, "net_revenue": 986943, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 3204 }, { "average_project_size": 190304, "billable_hours_per_employee": 105, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 1183684, "net_revenue": 963901, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3130 }, { "average_project_size": 82652, "billable_hours_per_employee": 142, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 1159358, "net_revenue": 941398, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 3056 }, { "average_project_size": 56432, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 1117857, "net_revenue": 919421, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2985 } ], "balance_sheet": [ { "assets": 1332027, "current_assets": 444387, "current_liabilities": 378798, "equity": 762915, "fixed_assets": 887640, "liabilities": 778036, "long_term_liabilities": 399238, "quarter": 1 }, { "assets": 1367267, "current_assets": 676084, "current_liabilities": 469149, "equity": 808327, "fixed_assets": 691183, "liabilities": 788525, "long_term_liabilities": 319376, "quarter": 2 }, { "assets": 1403440, "current_assets": 472072, "current_liabilities": 338810, "equity": 811704, "fixed_assets": 931368, "liabilities": 799156, "long_term_liabilities": 460346, "quarter": 3 }, { "assets": 1440569, "current_assets": 443716, "current_liabilities": 435823, "equity": 838085, "fixed_assets": 996853, "liabilities": 809931, "long_term_liabilities": 374108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96805, "financing_cash_flow": 123021, "investing_cash_flow": -279380, "net_cash_flow": -231761, "operating_cash_flow": 253947, "quarter": 1 }, { "change_in_working_capital": 64468, "financing_cash_flow": -39166, "investing_cash_flow": -420561, "net_cash_flow": 289003, "operating_cash_flow": 291484, "quarter": 2 }, { "change_in_working_capital": 41504, "financing_cash_flow": 136931, "investing_cash_flow": -391031, "net_cash_flow": -34434, "operating_cash_flow": 270858, "quarter": 3 }, { "change_in_working_capital": -86406, "financing_cash_flow": 61031, "investing_cash_flow": -488538, "net_cash_flow": 264835, "operating_cash_flow": 259352, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.740933179282402, "current_ratio": 1.1731503334230908, "debt_to_equity_ratio": 1.0198200323758218, "profit_margin": 0.21168801035115503, "quarter": 1, "return_on_assets": 0.15684667052544732, "return_on_equity": 0.27384964248966137 }, { "asset_turnover_ratio": 0.7049837376313478, "current_ratio": 1.4410858810313993, "debt_to_equity_ratio": 0.9755024884731056, "profit_margin": 0.23818317441313994, "quarter": 2, "return_on_assets": 0.16791526453867459, "return_on_equity": 0.2840249057621482 }, { "asset_turnover_ratio": 0.6707789431682153, "current_ratio": 1.3933236917446357, "debt_to_equity_ratio": 0.9845411627884056, "profit_margin": 0.22033188938153683, "quarter": 3, "return_on_assets": 0.14779399190560338, "return_on_equity": 0.25553650099050884 }, { "asset_turnover_ratio": 0.6382346142392347, "current_ratio": 1.0181105632332392, "debt_to_equity_ratio": 0.9664067487188054, "profit_margin": 0.2256278679734311, "quarter": 4, "return_on_assets": 0.14400351527764377, "return_on_equity": 0.2475250123794126 } ], "income_statement": [ { "depreciation": 45023, "expenses": 689041, "income_tax": 88978, "marketing_expense": 137102, "net_income": 297902, "net_profit": 208924, "operational_expense": 437242, "product_revenue": 333845, "quarter": 1, "rd_expense": 94867, "revenue": 986943, "salaries_expense": 262849, "service_revenue": 653098 }, { "depreciation": 61899, "expenses": 676589, "income_tax": 57727, "marketing_expense": 116576, "net_income": 287312, "net_profit": 229585, "operational_expense": 432114, "product_revenue": 377796, "quarter": 2, "rd_expense": 107888, "revenue": 963901, "salaries_expense": 337002, "service_revenue": 586105 }, { "depreciation": 63438, "expenses": 664363, "income_tax": 69615, "marketing_expense": 83262, "net_income": 277035, "net_profit": 207420, "operational_expense": 431753, "product_revenue": 346521, "quarter": 3, "rd_expense": 104258, "revenue": 941398, "salaries_expense": 312903, "service_revenue": 594877 }, { "depreciation": 51905, "expenses": 652358, "income_tax": 59616, "marketing_expense": 66018, "net_income": 267063, "net_profit": 207447, "operational_expense": 453154, "product_revenue": 357371, "quarter": 4, "rd_expense": 74525, "revenue": 919421, "salaries_expense": 229837, "service_revenue": 562050 } ], "market_conditions": { "gdp_growth": [ -0.011140721920252386, -0.014891469155814541, -0.015015484947569926, -0.009918110868475981 ], "inflation_rate": [ 0.03363023264738415, 0.03977302602499963, 0.03807952473149301, 0.03972790088444364 ], "interest_rate": [ 0.051967656806129886, 0.04845527429513498, 0.05590998378747836, 0.05204029367277397 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 70682, "billable_hours_per_employee": 142, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 3974336, "net_revenue": 3419196, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 11101 }, { "average_project_size": 158678, "billable_hours_per_employee": 98, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 4075567, "net_revenue": 3414826, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 11087 }, { "average_project_size": 173801, "billable_hours_per_employee": 100, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 3888290, "net_revenue": 3410463, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 11073 }, { "average_project_size": 65919, "billable_hours_per_employee": 157, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 3825286, "net_revenue": 3406105, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 11059 } ], "balance_sheet": [ { "assets": 4109484, "current_assets": 1677049, "current_liabilities": 1156133, "equity": 2372153, "fixed_assets": 2432435, "liabilities": 2449353, "long_term_liabilities": 1293220, "quarter": 1 }, { "assets": 4228822, "current_assets": 1804508, "current_liabilities": 1042750, "equity": 2421430, "fixed_assets": 2424314, "liabilities": 2513939, "long_term_liabilities": 1471189, "quarter": 2 }, { "assets": 4351625, "current_assets": 1798688, "current_liabilities": 1191267, "equity": 2436580, "fixed_assets": 2552937, "liabilities": 2580228, "long_term_liabilities": 1388961, "quarter": 3 }, { "assets": 4477994, "current_assets": 1659843, "current_liabilities": 1529871, "equity": 2531896, "fixed_assets": 2818151, "liabilities": 2648265, "long_term_liabilities": 1118394, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64362, "financing_cash_flow": 184014, "investing_cash_flow": -367000, "net_cash_flow": 471491, "operating_cash_flow": 892117, "quarter": 1 }, { "change_in_working_capital": -36341, "financing_cash_flow": 100283, "investing_cash_flow": -308391, "net_cash_flow": 613962, "operating_cash_flow": 904808, "quarter": 2 }, { "change_in_working_capital": 15358, "financing_cash_flow": 75109, "investing_cash_flow": -343513, "net_cash_flow": 683016, "operating_cash_flow": 858323, "quarter": 3 }, { "change_in_working_capital": -10913, "financing_cash_flow": 164306, "investing_cash_flow": -325348, "net_cash_flow": 557645, "operating_cash_flow": 923367, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8320256265750152, "current_ratio": 1.4505675385098427, "debt_to_equity_ratio": 1.0325442751795522, "profit_margin": 0.20824252251114003, "quarter": 1, "return_on_assets": 0.173263115271893, "return_on_equity": 0.30015854795200814 }, { "asset_turnover_ratio": 0.8075123521396739, "current_ratio": 1.73052793095181, "debt_to_equity_ratio": 1.0382042842452601, "profit_margin": 0.20690571056914758, "quarter": 2, "return_on_assets": 0.16707891701282296, "return_on_equity": 0.2917891493869325 }, { "asset_turnover_ratio": 0.7837217131531324, "current_ratio": 1.5098949269978938, "debt_to_equity_ratio": 1.0589547644649469, "profit_margin": 0.19504184622439827, "quarter": 3, "return_on_assets": 0.15285852985953524, "return_on_equity": 0.2729986292262105 }, { "asset_turnover_ratio": 0.7606318811503544, "current_ratio": 1.0849561825801, "debt_to_equity_ratio": 1.0459612085172534, "profit_margin": 0.20614954618251638, "quarter": 4, "return_on_assets": 0.1568039171110993, "return_on_equity": 0.277328531661648 } ], "income_statement": [ { "depreciation": 180095, "expenses": 2499825, "income_tax": 207349, "marketing_expense": 290821, "net_income": 919371, "net_profit": 712022, "operational_expense": 1645009, "product_revenue": 1175457, "quarter": 1, "rd_expense": 441733, "revenue": 3419196, "salaries_expense": 1134488, "service_revenue": 2243739 }, { "depreciation": 198261, "expenses": 2494654, "income_tax": 213625, "marketing_expense": 491662, "net_income": 920172, "net_profit": 706547, "operational_expense": 1389832, "product_revenue": 1122233, "quarter": 2, "rd_expense": 337561, "revenue": 3414826, "salaries_expense": 968831, "service_revenue": 2292593 }, { "depreciation": 193140, "expenses": 2489495, "income_tax": 255785, "marketing_expense": 269467, "net_income": 920968, "net_profit": 665183, "operational_expense": 1615638, "product_revenue": 891651, "quarter": 3, "rd_expense": 449969, "revenue": 3410463, "salaries_expense": 990212, "service_revenue": 2518812 }, { "depreciation": 221200, "expenses": 2484346, "income_tax": 219592, "marketing_expense": 328763, "net_income": 921759, "net_profit": 702167, "operational_expense": 1594844, "product_revenue": 908827, "quarter": 4, "rd_expense": 432519, "revenue": 3406105, "salaries_expense": 802379, "service_revenue": 2497278 } ], "market_conditions": { "gdp_growth": [ 0.00019709458907077315, 0.0007872621984184695, 0.001946261700429051, 0.00038036375124271375 ], "inflation_rate": [ 0.03813576432704847, 0.03866264563966027, 0.029202240582021827, 0.03751319967005482 ], "interest_rate": [ 0.05520534804977129, 0.05113206856681807, 0.049428707329898944, 0.05181967453693015 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 133611, "billable_hours_per_employee": 142, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 4391224, "net_revenue": 3588186, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 11650 }, { "average_project_size": 121847, "billable_hours_per_employee": 116, "client_concentration": 0.4, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 4266089, "net_revenue": 3480930, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11302 }, { "average_project_size": 53746, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 3950530, "net_revenue": 3376881, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 10964 }, { "average_project_size": 144201, "billable_hours_per_employee": 145, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 3727801, "net_revenue": 3275942, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 10636 } ], "balance_sheet": [ { "assets": 3763722, "current_assets": 1757015, "current_liabilities": 898425, "equity": 3133862, "fixed_assets": 2006707, "liabilities": 1604829, "long_term_liabilities": 706404, "quarter": 1 }, { "assets": 3893725, "current_assets": 1499921, "current_liabilities": 939783, "equity": 3238023, "fixed_assets": 2393804, "liabilities": 1627419, "long_term_liabilities": 687636, "quarter": 2 }, { "assets": 4028219, "current_assets": 1410629, "current_liabilities": 669789, "equity": 3248309, "fixed_assets": 2617590, "liabilities": 1650328, "long_term_liabilities": 980539, "quarter": 3 }, { "assets": 4167358, "current_assets": 1311955, "current_liabilities": 877161, "equity": 3372168, "fixed_assets": 2855403, "liabilities": 1673558, "long_term_liabilities": 796397, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69819, "financing_cash_flow": 149179, "investing_cash_flow": -122201, "net_cash_flow": 690850, "operating_cash_flow": 1104806, "quarter": 1 }, { "change_in_working_capital": 37134, "financing_cash_flow": -21095, "investing_cash_flow": -228368, "net_cash_flow": 794708, "operating_cash_flow": 1169746, "quarter": 2 }, { "change_in_working_capital": -42446, "financing_cash_flow": -93858, "investing_cash_flow": -462560, "net_cash_flow": 927591, "operating_cash_flow": 1024881, "quarter": 3 }, { "change_in_working_capital": -20675, "financing_cash_flow": 146377, "investing_cash_flow": -450888, "net_cash_flow": 868105, "operating_cash_flow": 1087204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9533610612048392, "current_ratio": 1.955661296157164, "debt_to_equity_ratio": 0.5120930659997154, "profit_margin": 0.27171640489093934, "quarter": 1, "return_on_assets": 0.25904384011358966, "return_on_equity": 0.3111078279771094 }, { "asset_turnover_ratio": 0.8939845520677501, "current_ratio": 1.5960290833096578, "debt_to_equity_ratio": 0.5025964917482056, "profit_margin": 0.2791544213758967, "quarter": 2, "return_on_assets": 0.24955974035146294, "return_on_equity": 0.300095768312949 }, { "asset_turnover_ratio": 0.8383062092701514, "current_ratio": 2.106079675838212, "debt_to_equity_ratio": 0.5080575770346971, "profit_margin": 0.257757972519612, "quarter": 3, "return_on_assets": 0.21608010885207582, "return_on_equity": 0.2679603449056109 }, { "asset_turnover_ratio": 0.7860956510095845, "current_ratio": 1.495683232610661, "debt_to_equity_ratio": 0.4962854756939749, "profit_margin": 0.26812684717861307, "quarter": 4, "return_on_assets": 0.2107733484860192, "return_on_equity": 0.2604757532839408 } ], "income_statement": [ { "depreciation": 129837, "expenses": 2315517, "income_tax": 297700, "marketing_expense": 287212, "net_income": 1272669, "net_profit": 974969, "operational_expense": 1605783, "product_revenue": 896014, "quarter": 1, "rd_expense": 289488, "revenue": 3588186, "salaries_expense": 694777, "service_revenue": 2692172 }, { "depreciation": 198029, "expenses": 2249669, "income_tax": 259544, "marketing_expense": 258685, "net_income": 1231261, "net_profit": 971717, "operational_expense": 1555662, "product_revenue": 1299486, "quarter": 2, "rd_expense": 259906, "revenue": 3480930, "salaries_expense": 698869, "service_revenue": 2181444 }, { "depreciation": 154463, "expenses": 2185694, "income_tax": 320769, "marketing_expense": 263285, "net_income": 1191187, "net_profit": 870418, "operational_expense": 1488948, "product_revenue": 1191697, "quarter": 3, "rd_expense": 408928, "revenue": 3376881, "salaries_expense": 1059279, "service_revenue": 2185184 }, { "depreciation": 208836, "expenses": 2123538, "income_tax": 274036, "marketing_expense": 270724, "net_income": 1152404, "net_profit": 878368, "operational_expense": 1183512, "product_revenue": 1146159, "quarter": 4, "rd_expense": 230891, "revenue": 3275942, "salaries_expense": 969780, "service_revenue": 2129783 } ], "market_conditions": { "gdp_growth": [ -0.01271289314553527, -0.023971315632663644, -0.019381082892783008, -0.015239163884612147 ], "inflation_rate": [ 0.03466617071502773, 0.04107147271093854, 0.03693413442851214, 0.041391587691658974 ], "interest_rate": [ 0.041810589262819095, 0.040343863833589504, 0.044698861188775994, 0.04569280352008093 ], "year": 1996 }, "random_event": { "description": "Miller-Martinez Senior Leadership Change in 1996", "impact": 0.04, "type": "Senior Leadership Change" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 167376, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 958771, "net_revenue": 838557, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 2723 }, { "average_project_size": 159434, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 952837, "net_revenue": 829584, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 2693 }, { "average_project_size": 184153, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 1032713, "net_revenue": 820707, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2665 }, { "average_project_size": 83637, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 977204, "net_revenue": 811925, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2636 } ], "balance_sheet": [ { "assets": 1135211, "current_assets": 447130, "current_liabilities": 325161, "equity": 709226, "fixed_assets": 688081, "liabilities": 614181, "long_term_liabilities": 289020, "quarter": 1 }, { "assets": 1154661, "current_assets": 485205, "current_liabilities": 286899, "equity": 718583, "fixed_assets": 669456, "liabilities": 627412, "long_term_liabilities": 340513, "quarter": 2 }, { "assets": 1174443, "current_assets": 542238, "current_liabilities": 270281, "equity": 731233, "fixed_assets": 632205, "liabilities": 640929, "long_term_liabilities": 370648, "quarter": 3 }, { "assets": 1194565, "current_assets": 363539, "current_liabilities": 340461, "equity": 713681, "fixed_assets": 831026, "liabilities": 654737, "long_term_liabilities": 314276, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87886, "financing_cash_flow": -26939, "investing_cash_flow": -230800, "net_cash_flow": -288852, "operating_cash_flow": 236214, "quarter": 1 }, { "change_in_working_capital": 84321, "financing_cash_flow": 23596, "investing_cash_flow": -298815, "net_cash_flow": -88948, "operating_cash_flow": 227340, "quarter": 2 }, { "change_in_working_capital": -63313, "financing_cash_flow": 58425, "investing_cash_flow": -382046, "net_cash_flow": -204073, "operating_cash_flow": 226916, "quarter": 3 }, { "change_in_working_capital": 5982, "financing_cash_flow": -103673, "investing_cash_flow": -157748, "net_cash_flow": 119862, "operating_cash_flow": 210090, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7386794173065624, "current_ratio": 1.3751034103105846, "debt_to_equity_ratio": 0.8659877105464266, "profit_margin": 0.22442839306093681, "quarter": 1, "return_on_assets": 0.16578063461330098, "return_on_equity": 0.2653540620338228 }, { "asset_turnover_ratio": 0.7184654197205933, "current_ratio": 1.6912049188041784, "debt_to_equity_ratio": 0.8731239119211003, "profit_margin": 0.23063848868830641, "quarter": 2, "return_on_assets": 0.16570577857916738, "return_on_equity": 0.26626569234173364 }, { "asset_turnover_ratio": 0.6988053060046336, "current_ratio": 2.0062009538221335, "debt_to_equity_ratio": 0.8765044794203762, "profit_margin": 0.24091301767866, "quarter": 3, "return_on_assets": 0.16835129503943572, "return_on_equity": 0.27039124328360453 }, { "asset_turnover_ratio": 0.6796825622716219, "current_ratio": 1.0677845626958742, "debt_to_equity_ratio": 0.9174084780174896, "profit_margin": 0.21412445730824892, "quarter": 4, "return_on_assets": 0.14553665978829114, "return_on_equity": 0.24360043212583773 } ], "income_statement": [ { "depreciation": 48018, "expenses": 586439, "income_tax": 63922, "marketing_expense": 80829, "net_income": 252118, "net_profit": 188196, "operational_expense": 360507, "product_revenue": 252378, "quarter": 1, "rd_expense": 75249, "revenue": 838557, "salaries_expense": 255837, "service_revenue": 586179 }, { "depreciation": 36006, "expenses": 579318, "income_tax": 58932, "marketing_expense": 74648, "net_income": 250266, "net_profit": 191334, "operational_expense": 395137, "product_revenue": 219593, "quarter": 2, "rd_expense": 74030, "revenue": 829584, "salaries_expense": 217556, "service_revenue": 609991 }, { "depreciation": 29197, "expenses": 572284, "income_tax": 50704, "marketing_expense": 58522, "net_income": 248423, "net_profit": 197719, "operational_expense": 396814, "product_revenue": 291732, "quarter": 3, "rd_expense": 94594, "revenue": 820707, "salaries_expense": 189669, "service_revenue": 528975 }, { "depreciation": 36237, "expenses": 565336, "income_tax": 72736, "marketing_expense": 97846, "net_income": 246589, "net_profit": 173853, "operational_expense": 378999, "product_revenue": 237810, "quarter": 4, "rd_expense": 96747, "revenue": 811925, "salaries_expense": 221714, "service_revenue": 574115 } ], "market_conditions": { "gdp_growth": [ -0.027388860616494478, -0.0238351881749811, -0.016879010822808006, -0.010247122763340779 ], "inflation_rate": [ 0.01994847525329494, 0.023725907038086934, 0.022296731236750782, 0.025927764714998327 ], "interest_rate": [ 0.04726393101206315, 0.05064807161897996, 0.04862625883099732, 0.05040067015334889 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 193946, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 1590377, "net_revenue": 1421920, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 4617 }, { "average_project_size": 199887, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 1588813, "net_revenue": 1427363, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 4634 }, { "average_project_size": 153010, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 1703328, "net_revenue": 1432826, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 4652 }, { "average_project_size": 107179, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 1845360, "net_revenue": 1438311, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 4670 } ], "balance_sheet": [ { "assets": 1980651, "current_assets": 906314, "current_liabilities": 383816, "equity": 1410257, "fixed_assets": 1074337, "liabilities": 949720, "long_term_liabilities": 565904, "quarter": 1 }, { "assets": 2021284, "current_assets": 733997, "current_liabilities": 419414, "equity": 1405696, "fixed_assets": 1287287, "liabilities": 966809, "long_term_liabilities": 547395, "quarter": 2 }, { "assets": 2062750, "current_assets": 943235, "current_liabilities": 471953, "equity": 1448764, "fixed_assets": 1119515, "liabilities": 984206, "long_term_liabilities": 512253, "quarter": 3 }, { "assets": 2105066, "current_assets": 923273, "current_liabilities": 522850, "equity": 1473242, "fixed_assets": 1181793, "liabilities": 1001916, "long_term_liabilities": 479066, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23499, "financing_cash_flow": 137295, "investing_cash_flow": -221286, "net_cash_flow": 427045, "operating_cash_flow": 462542, "quarter": 1 }, { "change_in_working_capital": -49301, "financing_cash_flow": 66987, "investing_cash_flow": -420923, "net_cash_flow": 191586, "operating_cash_flow": 412938, "quarter": 2 }, { "change_in_working_capital": -59566, "financing_cash_flow": -42770, "investing_cash_flow": -205691, "net_cash_flow": 106397, "operating_cash_flow": 425833, "quarter": 3 }, { "change_in_working_capital": -32070, "financing_cash_flow": -98361, "investing_cash_flow": -101737, "net_cash_flow": 68653, "operating_cash_flow": 447772, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7179053755558147, "current_ratio": 2.3613241761677473, "debt_to_equity_ratio": 0.6734375365624847, "profit_margin": 0.26677028243501744, "quarter": 1, "return_on_assets": 0.19151581979864196, "return_on_equity": 0.268976505700734 }, { "asset_turnover_ratio": 0.7061664763585919, "current_ratio": 1.750053646277902, "debt_to_equity_ratio": 0.6877795768075032, "profit_margin": 0.2460628445602135, "quarter": 2, "return_on_assets": 0.17376133190585785, "return_on_equity": 0.2498555875523584 }, { "asset_turnover_ratio": 0.6946193188704399, "current_ratio": 1.9985782482577714, "debt_to_equity_ratio": 0.6793418389744638, "profit_margin": 0.25838447934361886, "quarter": 3, "return_on_assets": 0.17947885104835778, "return_on_equity": 0.2555419654270813 }, { "asset_turnover_ratio": 0.6832617124593718, "current_ratio": 1.7658468011858086, "debt_to_equity_ratio": 0.6800756426982125, "profit_margin": 0.25731013668114894, "quarter": 4, "return_on_assets": 0.17581016462191684, "return_on_equity": 0.25120923785773147 } ], "income_statement": [ { "depreciation": 83216, "expenses": 933727, "income_tax": 108867, "marketing_expense": 177754, "net_income": 488193, "net_profit": 379326, "operational_expense": 554814, "product_revenue": 550169, "quarter": 1, "rd_expense": 130769, "revenue": 1421920, "salaries_expense": 427153, "service_revenue": 871751 }, { "depreciation": 61717, "expenses": 938830, "income_tax": 137312, "marketing_expense": 118185, "net_income": 488533, "net_profit": 351221, "operational_expense": 599120, "product_revenue": 509097, "quarter": 2, "rd_expense": 127369, "revenue": 1427363, "salaries_expense": 458524, "service_revenue": 918266 }, { "depreciation": 55613, "expenses": 943962, "income_tax": 118644, "marketing_expense": 120342, "net_income": 488864, "net_profit": 370220, "operational_expense": 627040, "product_revenue": 398691, "quarter": 3, "rd_expense": 134451, "revenue": 1432826, "salaries_expense": 304332, "service_revenue": 1034135 }, { "depreciation": 77680, "expenses": 949122, "income_tax": 119097, "marketing_expense": 159001, "net_income": 489189, "net_profit": 370092, "operational_expense": 475334, "product_revenue": 433957, "quarter": 4, "rd_expense": 168972, "revenue": 1438311, "salaries_expense": 381528, "service_revenue": 1004354 } ], "market_conditions": { "gdp_growth": [ -0.007588993700416279, 0.007307710768276793, -0.0044348810784430575, -0.0005541683642789844 ], "inflation_rate": [ 0.023828733531236067, 0.023296888291837913, 0.02444271659382421, 0.02528629893762368 ], "interest_rate": [ 0.05981985556177486, 0.05575911298245908, 0.05528162409162577, 0.052285637529295555 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 138696, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 5510580, "net_revenue": 4419159, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 14348 }, { "average_project_size": 137490, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 5219915, "net_revenue": 4316614, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 14015 }, { "average_project_size": 149531, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 4893896, "net_revenue": 4216449, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 13690 }, { "average_project_size": 128659, "billable_hours_per_employee": 92, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 5269334, "net_revenue": 4118609, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 13372 } ], "balance_sheet": [ { "assets": 5291137, "current_assets": 1661894, "current_liabilities": 1230360, "equity": 3952605, "fixed_assets": 3629243, "liabilities": 2218814, "long_term_liabilities": 988454, "quarter": 1 }, { "assets": 5411913, "current_assets": 2238417, "current_liabilities": 1053958, "equity": 4052802, "fixed_assets": 3173496, "liabilities": 2242610, "long_term_liabilities": 1188652, "quarter": 2 }, { "assets": 5535445, "current_assets": 1996468, "current_liabilities": 1014089, "equity": 4072772, "fixed_assets": 3538977, "liabilities": 2266662, "long_term_liabilities": 1252573, "quarter": 3 }, { "assets": 5661797, "current_assets": 2173149, "current_liabilities": 1017341, "equity": 4182563, "fixed_assets": 3488648, "liabilities": 2290971, "long_term_liabilities": 1273630, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13968, "financing_cash_flow": -157352, "investing_cash_flow": -176537, "net_cash_flow": 754324, "operating_cash_flow": 1090580, "quarter": 1 }, { "change_in_working_capital": -45589, "financing_cash_flow": 49484, "investing_cash_flow": -326208, "net_cash_flow": 1190458, "operating_cash_flow": 1081811, "quarter": 2 }, { "change_in_working_capital": 59231, "financing_cash_flow": 144911, "investing_cash_flow": -401418, "net_cash_flow": 663505, "operating_cash_flow": 1008458, "quarter": 3 }, { "change_in_working_capital": -70801, "financing_cash_flow": 143958, "investing_cash_flow": -330417, "net_cash_flow": 687749, "operating_cash_flow": 1117747, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8352002603599189, "current_ratio": 1.350737995383465, "debt_to_equity_ratio": 0.5613548533182546, "profit_margin": 0.19919672498771826, "quarter": 1, "return_on_assets": 0.16636915657258544, "return_on_equity": 0.22270932713994948 }, { "asset_turnover_ratio": 0.7976133393127347, "current_ratio": 2.123819924513121, "debt_to_equity_ratio": 0.5533480293387143, "profit_margin": 0.20467408019341085, "quarter": 2, "return_on_assets": 0.1632507765738289, "return_on_equity": 0.21799707955138198 }, { "asset_turnover_ratio": 0.7617181635803445, "current_ratio": 1.968730555207679, "debt_to_equity_ratio": 0.5565403612085331, "profit_margin": 0.1906791710275637, "quarter": 3, "return_on_assets": 0.14524378798813825, "return_on_equity": 0.19740584545366155 }, { "asset_turnover_ratio": 0.7274384793379205, "current_ratio": 2.136106772458792, "debt_to_equity_ratio": 0.5477433334536742, "profit_margin": 0.19709008551188034, "quarter": 4, "return_on_assets": 0.14337091209734296, "return_on_equity": 0.19407645503486737 } ], "income_statement": [ { "depreciation": 210298, "expenses": 3247153, "income_tax": 291724, "marketing_expense": 344815, "net_income": 1172006, "net_profit": 880282, "operational_expense": 1913474, "product_revenue": 1401844, "quarter": 1, "rd_expense": 573545, "revenue": 4419159, "salaries_expense": 1083084, "service_revenue": 3017315 }, { "depreciation": 198312, "expenses": 3196665, "income_tax": 236450, "marketing_expense": 608961, "net_income": 1119949, "net_profit": 883499, "operational_expense": 2092994, "product_revenue": 1229149, "quarter": 2, "rd_expense": 354489, "revenue": 4316614, "salaries_expense": 1163253, "service_revenue": 3087465 }, { "depreciation": 204469, "expenses": 3146963, "income_tax": 265497, "marketing_expense": 412768, "net_income": 1069486, "net_profit": 803989, "operational_expense": 2059362, "product_revenue": 1649614, "quarter": 3, "rd_expense": 508615, "revenue": 4216449, "salaries_expense": 949127, "service_revenue": 2566835 }, { "depreciation": 306010, "expenses": 3098033, "income_tax": 208839, "marketing_expense": 406813, "net_income": 1020576, "net_profit": 811737, "operational_expense": 1644400, "product_revenue": 883130, "quarter": 4, "rd_expense": 527064, "revenue": 4118609, "salaries_expense": 1512305, "service_revenue": 3235479 } ], "market_conditions": { "gdp_growth": [ -0.02682175103934429, -0.024814558137587445, -0.018648073145509238, -0.025033725809603204 ], "inflation_rate": [ 0.022612117473791875, 0.01852010383681838, 0.018723078520099974, 0.022887895578571228 ], "interest_rate": [ 0.03623361623968137, 0.04111679371839679, 0.03682896001439513, 0.03811887683380189 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2003, "industry": "Advertising", "location": "East Brandon", "name": "Wolfe, Sandoval and Bush", "num_employees": 58, "region": "Latin America", "revenue_size": "Small", "website": "www.wolfe,sandovalandbush.com" }

[ { "advertising_kpis": [ { "average_project_size": 190552, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 2745422, "net_revenue": 2161343, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 37265 }, { "average_project_size": 95389, "billable_hours_per_employee": 125, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 2731379, "net_revenue": 2247745, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 38754 }, { "average_project_size": 87281, "billable_hours_per_employee": 145, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 2620140, "net_revenue": 2337601, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 40303 }, { "average_project_size": 92174, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 2799412, "net_revenue": 2431050, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 41915 } ], "balance_sheet": [ { "assets": 2488541, "current_assets": 1027364, "current_liabilities": 784284, "equity": 1370142, "fixed_assets": 1461177, "liabilities": 1480517, "long_term_liabilities": 696233, "quarter": 1 }, { "assets": 2551449, "current_assets": 1223255, "current_liabilities": 896920, "equity": 1446541, "fixed_assets": 1328194, "liabilities": 1503482, "long_term_liabilities": 606562, "quarter": 2 }, { "assets": 2615947, "current_assets": 935064, "current_liabilities": 677700, "equity": 1529117, "fixed_assets": 1680883, "liabilities": 1526802, "long_term_liabilities": 849102, "quarter": 3 }, { "assets": 2682076, "current_assets": 943253, "current_liabilities": 886240, "equity": 1580876, "fixed_assets": 1738823, "liabilities": 1550484, "long_term_liabilities": 664244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5869, "financing_cash_flow": -77825, "investing_cash_flow": -457871, "net_cash_flow": 173402, "operating_cash_flow": 446880, "quarter": 1 }, { "change_in_working_capital": -12189, "financing_cash_flow": -145789, "investing_cash_flow": -457462, "net_cash_flow": 350361, "operating_cash_flow": 548124, "quarter": 2 }, { "change_in_working_capital": -10225, "financing_cash_flow": -99739, "investing_cash_flow": -491173, "net_cash_flow": 554137, "operating_cash_flow": 580408, "quarter": 3 }, { "change_in_working_capital": 81387, "financing_cash_flow": -98282, "investing_cash_flow": -195409, "net_cash_flow": 559648, "operating_cash_flow": 570666, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8685181397453368, "current_ratio": 1.309938746678499, "debt_to_equity_ratio": 1.0805573436913838, "profit_margin": 0.16754305077907578, "quarter": 1, "return_on_assets": 0.1455141787899014, "return_on_equity": 0.2642923142272845 }, { "asset_turnover_ratio": 0.8809680303231615, "current_ratio": 1.3638395843553495, "debt_to_equity_ratio": 1.039363557617793, "profit_margin": 0.17732171576402128, "quarter": 2, "return_on_assets": 0.1562147626701533, "return_on_equity": 0.2755359163687721 }, { "asset_turnover_ratio": 0.893596468124163, "current_ratio": 1.3797609561752988, "debt_to_equity_ratio": 0.9984860543699403, "profit_margin": 0.18821518300171844, "quarter": 3, "return_on_assets": 0.1681884227776786, "return_on_equity": 0.2877294543190613 }, { "asset_turnover_ratio": 0.906406082452548, "current_ratio": 1.064331332370464, "debt_to_equity_ratio": 0.9807752157664484, "profit_margin": 0.18481067851339955, "quarter": 4, "return_on_assets": 0.16751352310672776, "return_on_equity": 0.28419939324779425 } ], "income_statement": [ { "depreciation": 84762, "expenses": 1659314, "income_tax": 139911, "marketing_expense": 174938, "net_income": 502029, "net_profit": 362118, "operational_expense": 832482, "product_revenue": 671460, "quarter": 1, "rd_expense": 173416, "revenue": 2161343, "salaries_expense": 720628, "service_revenue": 1489883 }, { "depreciation": 149550, "expenses": 1715899, "income_tax": 133272, "marketing_expense": 175767, "net_income": 531846, "net_profit": 398574, "operational_expense": 1076506, "product_revenue": 867767, "quarter": 2, "rd_expense": 212728, "revenue": 2247745, "salaries_expense": 658808, "service_revenue": 1379978 }, { "depreciation": 140436, "expenses": 1774415, "income_tax": 123214, "marketing_expense": 348222, "net_income": 563186, "net_profit": 439972, "operational_expense": 1082769, "product_revenue": 712606, "quarter": 3, "rd_expense": 351912, "revenue": 2337601, "salaries_expense": 658563, "service_revenue": 1624995 }, { "depreciation": 121382, "expenses": 1834926, "income_tax": 146840, "marketing_expense": 336561, "net_income": 596124, "net_profit": 449284, "operational_expense": 1209051, "product_revenue": 604091, "quarter": 4, "rd_expense": 205421, "revenue": 2431050, "salaries_expense": 764046, "service_revenue": 1826959 } ], "market_conditions": { "gdp_growth": [ 0.01511443807862609, 0.023971442382445782, 0.009282368043321783, 0.022924361229164542 ], "inflation_rate": [ 0.015327871697642253, 0.013525522378337797, 0.015202107278623582, 0.007268444476281247 ], "interest_rate": [ 0.039250673368534064, 0.033695160637196415, 0.03781573752877854, 0.038545957022168176 ], "year": 2003 }, "random_event": { "description": "Wolfe, Sandoval and Bush Technology Adoption in 2003", "impact": 0.01, "type": "Technology Adoption" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 61527, "billable_hours_per_employee": 109, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 2857086, "net_revenue": 2408047, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 41518 }, { "average_project_size": 142971, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 3202843, "net_revenue": 2481477, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 42784 }, { "average_project_size": 136766, "billable_hours_per_employee": 112, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 3258718, "net_revenue": 2557148, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 44089 }, { "average_project_size": 119378, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 3125660, "net_revenue": 2635125, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 45433 } ], "balance_sheet": [ { "assets": 3579712, "current_assets": 1674044, "current_liabilities": 862111, "equity": 2620210, "fixed_assets": 1905668, "liabilities": 1633811, "long_term_liabilities": 771700, "quarter": 1 }, { "assets": 3639758, "current_assets": 1446608, "current_liabilities": 908152, "equity": 2675306, "fixed_assets": 2193150, "liabilities": 1645964, "long_term_liabilities": 737812, "quarter": 2 }, { "assets": 3700812, "current_assets": 1827568, "current_liabilities": 852415, "equity": 2750224, "fixed_assets": 1873244, "liabilities": 1658206, "long_term_liabilities": 805791, "quarter": 3 }, { "assets": 3762890, "current_assets": 1384451, "current_liabilities": 681684, "equity": 2800764, "fixed_assets": 2378439, "liabilities": 1670540, "long_term_liabilities": 988856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26514, "financing_cash_flow": 39991, "investing_cash_flow": -348779, "net_cash_flow": 334068, "operating_cash_flow": 791292, "quarter": 1 }, { "change_in_working_capital": 21943, "financing_cash_flow": -22582, "investing_cash_flow": -495133, "net_cash_flow": 441448, "operating_cash_flow": 817306, "quarter": 2 }, { "change_in_working_capital": 17448, "financing_cash_flow": -47582, "investing_cash_flow": -402848, "net_cash_flow": 683921, "operating_cash_flow": 837844, "quarter": 3 }, { "change_in_working_capital": 54076, "financing_cash_flow": 160122, "investing_cash_flow": -465209, "net_cash_flow": 298609, "operating_cash_flow": 819227, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6726929428959648, "current_ratio": 1.9417963580095834, "debt_to_equity_ratio": 0.6235420061750776, "profit_margin": 0.2800231889161632, "quarter": 1, "return_on_assets": 0.18836962303112653, "return_on_equity": 0.25734922010067895 }, { "asset_turnover_ratio": 0.6817697770016578, "current_ratio": 1.592913961539478, "debt_to_equity_ratio": 0.6152432656301746, "profit_margin": 0.2746396601701325, "quarter": 2, "return_on_assets": 0.18724101987000236, "return_on_equity": 0.25474170057556034 }, { "asset_turnover_ratio": 0.6909694413009901, "current_ratio": 2.143988550178024, "debt_to_equity_ratio": 0.602934888212742, "profit_margin": 0.2767215663700341, "quarter": 3, "return_on_assets": 0.19120614611063735, "return_on_equity": 0.2572946785425478 }, { "asset_turnover_ratio": 0.7002928600091951, "current_ratio": 2.030927819928295, "debt_to_equity_ratio": 0.5964586805600186, "profit_margin": 0.26883506475024904, "quarter": 4, "return_on_assets": 0.18826327636470905, "return_on_equity": 0.25293598460991357 } ], "income_statement": [ { "depreciation": 116983, "expenses": 1557114, "income_tax": 176624, "marketing_expense": 186338, "net_income": 850933, "net_profit": 674309, "operational_expense": 834759, "product_revenue": 754549, "quarter": 1, "rd_expense": 300185, "revenue": 2408047, "salaries_expense": 483600, "service_revenue": 1653498 }, { "depreciation": 135794, "expenses": 1593318, "income_tax": 206647, "marketing_expense": 248491, "net_income": 888159, "net_profit": 681512, "operational_expense": 1071571, "product_revenue": 728701, "quarter": 2, "rd_expense": 275722, "revenue": 2481477, "salaries_expense": 711075, "service_revenue": 1752776 }, { "depreciation": 130226, "expenses": 1630365, "income_tax": 219165, "marketing_expense": 267858, "net_income": 926783, "net_profit": 707618, "operational_expense": 1097067, "product_revenue": 623929, "quarter": 3, "rd_expense": 257354, "revenue": 2557148, "salaries_expense": 691342, "service_revenue": 1933219 }, { "depreciation": 110813, "expenses": 1668272, "income_tax": 258439, "marketing_expense": 256910, "net_income": 966853, "net_profit": 708414, "operational_expense": 1041960, "product_revenue": 590404, "quarter": 4, "rd_expense": 276638, "revenue": 2635125, "salaries_expense": 589097, "service_revenue": 2044721 } ], "market_conditions": { "gdp_growth": [ 0.01754491476468702, 0.029068310430564813, 0.026054501751476427, 0.02812454678135045 ], "inflation_rate": [ 0.015020990153742685, 0.017554735659049303, 0.019045668056256123, 0.020144274418995713 ], "interest_rate": [ 0.0275368239817081, 0.027890196933931334, 0.02475610012167314, 0.022403963069475133 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 69876, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 2266938, "net_revenue": 1770012, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 30517 }, { "average_project_size": 181992, "billable_hours_per_employee": 88, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 2166243, "net_revenue": 1855401, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 31990 }, { "average_project_size": 160818, "billable_hours_per_employee": 157, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 2210797, "net_revenue": 1944909, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 33533 }, { "average_project_size": 194301, "billable_hours_per_employee": 129, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 2357358, "net_revenue": 2038736, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 35151 } ], "balance_sheet": [ { "assets": 2316414, "current_assets": 798618, "current_liabilities": 581508, "equity": 1620557, "fixed_assets": 1517796, "liabilities": 1088413, "long_term_liabilities": 506905, "quarter": 1 }, { "assets": 2370668, "current_assets": 926759, "current_liabilities": 572085, "equity": 1690302, "fixed_assets": 1443909, "liabilities": 1104522, "long_term_liabilities": 532437, "quarter": 2 }, { "assets": 2426193, "current_assets": 1130421, "current_liabilities": 582570, "equity": 1728084, "fixed_assets": 1295772, "liabilities": 1120869, "long_term_liabilities": 538299, "quarter": 3 }, { "assets": 2483018, "current_assets": 974333, "current_liabilities": 489536, "equity": 1789973, "fixed_assets": 1508685, "liabilities": 1137458, "long_term_liabilities": 647922, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67624, "financing_cash_flow": -112924, "investing_cash_flow": -187701, "net_cash_flow": 589248, "operating_cash_flow": 502557, "quarter": 1 }, { "change_in_working_capital": 84897, "financing_cash_flow": 126354, "investing_cash_flow": -347678, "net_cash_flow": 112343, "operating_cash_flow": 500721, "quarter": 2 }, { "change_in_working_capital": 78310, "financing_cash_flow": -152388, "investing_cash_flow": -202431, "net_cash_flow": 83128, "operating_cash_flow": 514077, "quarter": 3 }, { "change_in_working_capital": -26461, "financing_cash_flow": -188660, "investing_cash_flow": -475112, "net_cash_flow": 80327, "operating_cash_flow": 518469, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7641172950949182, "current_ratio": 1.3733568583751212, "debt_to_equity_ratio": 0.6716289522676463, "profit_margin": 0.2217815472437475, "quarter": 1, "return_on_assets": 0.16946711598185815, "return_on_equity": 0.24223523146671175 }, { "asset_turnover_ratio": 0.7826490255067348, "current_ratio": 1.6199673125497085, "debt_to_equity_ratio": 0.6534465438720418, "profit_margin": 0.22860610725120878, "quarter": 2, "return_on_assets": 0.17891834706504664, "return_on_equity": 0.25093504001060163 }, { "asset_turnover_ratio": 0.8016299610129944, "current_ratio": 1.9404037283073279, "debt_to_equity_ratio": 0.6486195115515218, "profit_margin": 0.21736749637129552, "quarter": 3, "return_on_assets": 0.17424829764161384, "return_on_equity": 0.24464088551250981 }, { "asset_turnover_ratio": 0.821071776362475, "current_ratio": 1.9903194044973198, "debt_to_equity_ratio": 0.6354609818136921, "profit_margin": 0.2179845747561234, "quarter": 4, "return_on_assets": 0.17898098201462898, "return_on_equity": 0.24827916398738975 } ], "income_statement": [ { "depreciation": 110001, "expenses": 1240820, "income_tax": 136636, "marketing_expense": 178979, "net_income": 529192, "net_profit": 392556, "operational_expense": 865621, "product_revenue": 379685, "quarter": 1, "rd_expense": 127889, "revenue": 1770012, "salaries_expense": 391205, "service_revenue": 1390327 }, { "depreciation": 76565, "expenses": 1293652, "income_tax": 137593, "marketing_expense": 152852, "net_income": 561749, "net_profit": 424156, "operational_expense": 703946, "product_revenue": 502506, "quarter": 2, "rd_expense": 225749, "revenue": 1855401, "salaries_expense": 457426, "service_revenue": 1352895 }, { "depreciation": 91317, "expenses": 1348733, "income_tax": 173416, "marketing_expense": 253074, "net_income": 596176, "net_profit": 422760, "operational_expense": 734990, "product_revenue": 592769, "quarter": 3, "rd_expense": 135532, "revenue": 1944909, "salaries_expense": 637420, "service_revenue": 1352140 }, { "depreciation": 74056, "expenses": 1406160, "income_tax": 188163, "marketing_expense": 263849, "net_income": 632576, "net_profit": 444413, "operational_expense": 941523, "product_revenue": 669452, "quarter": 4, "rd_expense": 141340, "revenue": 2038736, "salaries_expense": 424961, "service_revenue": 1369284 } ], "market_conditions": { "gdp_growth": [ 0.01998251166165522, 0.009067429213946076, 0.00489168853202211, 0.011361084794695955 ], "inflation_rate": [ 0.017017233021586836, 0.022770587814889498, 0.021406223387507965, 0.022163119029602326 ], "interest_rate": [ 0.03471127077110673, 0.030222796378817012, 0.03388359596335727, 0.032057104667006606 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 191405, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 4480110, "net_revenue": 3897443, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 67197 }, { "average_project_size": 54480, "billable_hours_per_employee": 109, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 4701441, "net_revenue": 4027960, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 69448 }, { "average_project_size": 53683, "billable_hours_per_employee": 130, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 5126090, "net_revenue": 4162849, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 71773 }, { "average_project_size": 72559, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 4936838, "net_revenue": 4302254, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 74177 } ], "balance_sheet": [ { "assets": 5049182, "current_assets": 1562147, "current_liabilities": 1160699, "equity": 3992529, "fixed_assets": 3487035, "liabilities": 2111371, "long_term_liabilities": 950672, "quarter": 1 }, { "assets": 5133069, "current_assets": 1844897, "current_liabilities": 1117114, "equity": 4053941, "fixed_assets": 3288172, "liabilities": 2128471, "long_term_liabilities": 1011357, "quarter": 2 }, { "assets": 5218350, "current_assets": 2366618, "current_liabilities": 1022708, "equity": 4242913, "fixed_assets": 2851732, "liabilities": 2145710, "long_term_liabilities": 1123002, "quarter": 3 }, { "assets": 5305047, "current_assets": 2556827, "current_liabilities": 1023126, "equity": 4302027, "fixed_assets": 2748220, "liabilities": 2163088, "long_term_liabilities": 1139962, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15141, "financing_cash_flow": -166452, "investing_cash_flow": -215204, "net_cash_flow": 924934, "operating_cash_flow": 1203216, "quarter": 1 }, { "change_in_working_capital": 77805, "financing_cash_flow": 35267, "investing_cash_flow": -334257, "net_cash_flow": 860941, "operating_cash_flow": 1238968, "quarter": 2 }, { "change_in_working_capital": -79335, "financing_cash_flow": 126418, "investing_cash_flow": -309133, "net_cash_flow": 1088134, "operating_cash_flow": 1431450, "quarter": 3 }, { "change_in_working_capital": -73508, "financing_cash_flow": 158195, "investing_cash_flow": -238040, "net_cash_flow": 1370915, "operating_cash_flow": 1371909, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.771895922943558, "current_ratio": 1.3458674471159189, "debt_to_equity_ratio": 0.5288304731161627, "profit_margin": 0.27061794104493636, "quarter": 1, "return_on_assets": 0.20888888536796654, "return_on_equity": 0.2641729089506927 }, { "asset_turnover_ratio": 0.7847079398309277, "current_ratio": 1.6514849872081094, "debt_to_equity_ratio": 0.525037488212088, "profit_margin": 0.26051475188432854, "quarter": 2, "return_on_assets": 0.20442799424671673, "return_on_equity": 0.2588451583286486 }, { "asset_turnover_ratio": 0.7977328082631483, "current_ratio": 2.3140700962542584, "debt_to_equity_ratio": 0.5057162378771377, "profit_margin": 0.2811230962256858, "quarter": 3, "return_on_assets": 0.22426111701974763, "return_on_equity": 0.27581828804880043 }, { "asset_turnover_ratio": 0.8109737764811509, "current_ratio": 2.499034332037305, "debt_to_equity_ratio": 0.5028067001903986, "profit_margin": 0.26964191328545456, "quarter": 4, "return_on_assets": 0.21867252071470808, "return_on_equity": 0.26965614116322373 } ], "income_statement": [ { "depreciation": 148498, "expenses": 2485275, "income_tax": 357450, "marketing_expense": 445834, "net_income": 1412168, "net_profit": 1054718, "operational_expense": 1616568, "product_revenue": 1442607, "quarter": 1, "rd_expense": 434102, "revenue": 3897443, "salaries_expense": 1110271, "service_revenue": 2454836 }, { "depreciation": 189625, "expenses": 2557662, "income_tax": 420955, "marketing_expense": 460163, "net_income": 1470298, "net_profit": 1049343, "operational_expense": 1774764, "product_revenue": 1450130, "quarter": 2, "rd_expense": 508279, "revenue": 4027960, "salaries_expense": 785017, "service_revenue": 2577830 }, { "depreciation": 261177, "expenses": 2632157, "income_tax": 360419, "marketing_expense": 375525, "net_income": 1530692, "net_profit": 1170273, "operational_expense": 1674073, "product_revenue": 1072389, "quarter": 3, "rd_expense": 285510, "revenue": 4162849, "salaries_expense": 992618, "service_revenue": 3090460 }, { "depreciation": 211841, "expenses": 2708823, "income_tax": 433363, "marketing_expense": 379612, "net_income": 1593431, "net_profit": 1160068, "operational_expense": 1706588, "product_revenue": 1193982, "quarter": 4, "rd_expense": 492270, "revenue": 4302254, "salaries_expense": 891061, "service_revenue": 3108272 } ], "market_conditions": { "gdp_growth": [ 0.016209754627649085, 0.009878331458039877, 0.011777835210718995, 0.016980010292934573 ], "inflation_rate": [ 0.011100788947753598, 0.015373603971012846, 0.010169363288481992, 0.01990773231183707 ], "interest_rate": [ 0.032763596581953956, 0.028525884418012376, 0.027102689474308567, 0.03509620378153568 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 149804, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 2610813, "net_revenue": 2239542, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 38613 }, { "average_project_size": 51722, "billable_hours_per_employee": 156, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 2699654, "net_revenue": 2332680, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 40219 }, { "average_project_size": 100071, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 2698822, "net_revenue": 2429693, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 41891 }, { "average_project_size": 178032, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 3262838, "net_revenue": 2530740, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 43633 } ], "balance_sheet": [ { "assets": 2434084, "current_assets": 1094464, "current_liabilities": 415694, "equity": 2118814, "fixed_assets": 1339620, "liabilities": 994494, "long_term_liabilities": 578800, "quarter": 1 }, { "assets": 2519355, "current_assets": 785336, "current_liabilities": 572075, "equity": 2165906, "fixed_assets": 1734019, "liabilities": 1008815, "long_term_liabilities": 436740, "quarter": 2 }, { "assets": 2607613, "current_assets": 1300534, "current_liabilities": 535018, "equity": 2298541, "fixed_assets": 1307079, "liabilities": 1023342, "long_term_liabilities": 488324, "quarter": 3 }, { "assets": 2698963, "current_assets": 945468, "current_liabilities": 517916, "equity": 2338118, "fixed_assets": 1753495, "liabilities": 1038079, "long_term_liabilities": 520163, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94905, "financing_cash_flow": -15996, "investing_cash_flow": -116040, "net_cash_flow": 107097, "operating_cash_flow": 809708, "quarter": 1 }, { "change_in_working_capital": -93986, "financing_cash_flow": -170943, "investing_cash_flow": -287831, "net_cash_flow": 591715, "operating_cash_flow": 758039, "quarter": 2 }, { "change_in_working_capital": -76572, "financing_cash_flow": 136768, "investing_cash_flow": -492414, "net_cash_flow": 526576, "operating_cash_flow": 822592, "quarter": 3 }, { "change_in_working_capital": -64293, "financing_cash_flow": -144509, "investing_cash_flow": -244698, "net_cash_flow": 672717, "operating_cash_flow": 783452, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9200758889175559, "current_ratio": 2.632859747795253, "debt_to_equity_ratio": 0.4693635212906843, "profit_margin": 0.3032870113621446, "quarter": 1, "return_on_assets": 0.279047066576174, "return_on_equity": 0.32056801588058226 }, { "asset_turnover_ratio": 0.9259036539114178, "current_ratio": 1.3727850369269763, "debt_to_equity_ratio": 0.4657704443313791, "profit_margin": 0.28094980880360787, "quarter": 2, "return_on_assets": 0.26013245453697476, "return_on_equity": 0.3025828452388977 }, { "asset_turnover_ratio": 0.9317690163379305, "current_ratio": 2.430822888201892, "debt_to_equity_ratio": 0.44521372470623755, "profit_margin": 0.2939754117083928, "quarter": 3, "return_on_assets": 0.2739171801950673, "return_on_equity": 0.31074929705408777 }, { "asset_turnover_ratio": 0.93767124632683, "current_ratio": 1.8255238301191699, "debt_to_equity_ratio": 0.44398058609531255, "profit_margin": 0.2676031516473443, "quarter": 4, "return_on_assets": 0.25092378072615296, "return_on_equity": 0.28964919649051074 } ], "income_statement": [ { "depreciation": 130484, "expenses": 1386537, "income_tax": 173781, "marketing_expense": 255643, "net_income": 853005, "net_profit": 679224, "operational_expense": 738493, "product_revenue": 646944, "quarter": 1, "rd_expense": 176566, "revenue": 2239542, "salaries_expense": 480250, "service_revenue": 1592598 }, { "depreciation": 102673, "expenses": 1444865, "income_tax": 232449, "marketing_expense": 218778, "net_income": 887815, "net_profit": 655366, "operational_expense": 943235, "product_revenue": 904250, "quarter": 2, "rd_expense": 256071, "revenue": 2332680, "salaries_expense": 698669, "service_revenue": 1428430 }, { "depreciation": 108322, "expenses": 1505648, "income_tax": 209775, "marketing_expense": 189663, "net_income": 924045, "net_profit": 714270, "operational_expense": 1026503, "product_revenue": 870022, "quarter": 3, "rd_expense": 183797, "revenue": 2429693, "salaries_expense": 604924, "service_revenue": 1559671 }, { "depreciation": 106218, "expenses": 1568987, "income_tax": 284519, "marketing_expense": 308609, "net_income": 961753, "net_profit": 677234, "operational_expense": 1069301, "product_revenue": 813459, "quarter": 4, "rd_expense": 186749, "revenue": 2530740, "salaries_expense": 499983, "service_revenue": 1717281 } ], "market_conditions": { "gdp_growth": [ 0.023052016655151268, 0.020545626853399272, 0.01574206036190724, 0.015703829468302268 ], "inflation_rate": [ 0.009806209534720028, 0.011070595031358422, 0.01612858646036211, 0.009595131779143024 ], "interest_rate": [ 0.028617688169332856, 0.02788411236885161, 0.032280172911569566, 0.03090923851432513 ], "year": 2007 }, "random_event": { "description": "Wolfe, Sandoval and Bush Introduction of New Service in 2007", "impact": -0.04, "type": "Introduction of New Service" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 81253, "billable_hours_per_employee": 82, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 5080642, "net_revenue": 4223695, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 72822 }, { "average_project_size": 107196, "billable_hours_per_employee": 101, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 5461146, "net_revenue": 4385529, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 75613 }, { "average_project_size": 142855, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 5351170, "net_revenue": 4553565, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 78510 }, { "average_project_size": 99897, "billable_hours_per_employee": 91, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 5535240, "net_revenue": 4728039, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 81518 } ], "balance_sheet": [ { "assets": 4583823, "current_assets": 2274490, "current_liabilities": 1183912, "equity": 3000837, "fixed_assets": 2309333, "liabilities": 2468559, "long_term_liabilities": 1284647, "quarter": 1 }, { "assets": 4734445, "current_assets": 2089057, "current_liabilities": 1496026, "equity": 3163653, "fixed_assets": 2645388, "liabilities": 2495304, "long_term_liabilities": 999278, "quarter": 2 }, { "assets": 4890015, "current_assets": 1653877, "current_liabilities": 1250496, "equity": 3308303, "fixed_assets": 3236138, "liabilities": 2522338, "long_term_liabilities": 1271842, "quarter": 3 }, { "assets": 5050698, "current_assets": 2327583, "current_liabilities": 1372017, "equity": 3454999, "fixed_assets": 2723115, "liabilities": 2549665, "long_term_liabilities": 1177648, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77956, "financing_cash_flow": 127982, "investing_cash_flow": -101865, "net_cash_flow": 846061, "operating_cash_flow": 1102576, "quarter": 1 }, { "change_in_working_capital": -91319, "financing_cash_flow": -41354, "investing_cash_flow": -152842, "net_cash_flow": 1069358, "operating_cash_flow": 1171197, "quarter": 2 }, { "change_in_working_capital": -59178, "financing_cash_flow": -94469, "investing_cash_flow": -132754, "net_cash_flow": 510102, "operating_cash_flow": 1125886, "quarter": 3 }, { "change_in_working_capital": 12224, "financing_cash_flow": 46486, "investing_cash_flow": -464659, "net_cash_flow": 860421, "operating_cash_flow": 1169203, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9214350117794688, "current_ratio": 1.9211647487313246, "debt_to_equity_ratio": 0.8226234880468349, "profit_margin": 0.2096678382316905, "quarter": 1, "return_on_assets": 0.1931952869907935, "return_on_equity": 0.2951086646825536 }, { "asset_turnover_ratio": 0.9263026606075263, "current_ratio": 1.3964042068787574, "debt_to_equity_ratio": 0.7887413695496946, "profit_margin": 0.2108096879532663, "quarter": 2, "return_on_assets": 0.19527357483295296, "return_on_equity": 0.292229267874827 }, { "asset_turnover_ratio": 0.9311965300719937, "current_ratio": 1.3225768015251549, "debt_to_equity_ratio": 0.7624265371098112, "profit_margin": 0.20656913868584284, "quarter": 3, "return_on_assets": 0.19235646516421728, "return_on_equity": 0.2843228084005606 }, { "asset_turnover_ratio": 0.9361159586259167, "current_ratio": 1.6964680466787219, "debt_to_equity_ratio": 0.737964034142991, "profit_margin": 0.20176779421658747, "quarter": 4, "return_on_assets": 0.18887805210289746, "return_on_equity": 0.2761118020584087 } ], "income_statement": [ { "depreciation": 217003, "expenses": 3051483, "income_tax": 286639, "marketing_expense": 590137, "net_income": 1172212, "net_profit": 885573, "operational_expense": 1978736, "product_revenue": 1164607, "quarter": 1, "rd_expense": 406232, "revenue": 4223695, "salaries_expense": 1202498, "service_revenue": 3059088 }, { "depreciation": 246685, "expenses": 3154277, "income_tax": 306740, "marketing_expense": 421549, "net_income": 1231252, "net_profit": 924512, "operational_expense": 1879278, "product_revenue": 940612, "quarter": 2, "rd_expense": 521353, "revenue": 4385529, "salaries_expense": 1487262, "service_revenue": 3444917 }, { "depreciation": 185260, "expenses": 3260535, "income_tax": 352404, "marketing_expense": 516753, "net_income": 1293030, "net_profit": 940626, "operational_expense": 1789507, "product_revenue": 1717269, "quarter": 3, "rd_expense": 483056, "revenue": 4553565, "salaries_expense": 1100247, "service_revenue": 2836296 }, { "depreciation": 215237, "expenses": 3370372, "income_tax": 403701, "marketing_expense": 592738, "net_income": 1357667, "net_profit": 953966, "operational_expense": 2180915, "product_revenue": 1440232, "quarter": 4, "rd_expense": 501864, "revenue": 4728039, "salaries_expense": 1231695, "service_revenue": 3287807 } ], "market_conditions": { "gdp_growth": [ 0.018712198889655182, 0.016240797691688118, 0.01525151825215388, 0.01611625527110158 ], "inflation_rate": [ 0.014056288915722852, 0.01374077758544567, 0.015393875215535383, 0.01447801600659632 ], "interest_rate": [ 0.021221342096716868, 0.01713094592209001, 0.018666836968943952, 0.024570405524827008 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 113918, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 5743230, "net_revenue": 4592732, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 79185 }, { "average_project_size": 125235, "billable_hours_per_employee": 111, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 5528710, "net_revenue": 4745341, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 81816 }, { "average_project_size": 148823, "billable_hours_per_employee": 133, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 6332449, "net_revenue": 4903022, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 84535 }, { "average_project_size": 147466, "billable_hours_per_employee": 126, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 6056412, "net_revenue": 5065942, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 87344 } ], "balance_sheet": [ { "assets": 6446947, "current_assets": 2517285, "current_liabilities": 1951364, "equity": 3695365, "fixed_assets": 3929662, "liabilities": 3670555, "long_term_liabilities": 1719191, "quarter": 1 }, { "assets": 6608492, "current_assets": 2508484, "current_liabilities": 2172700, "equity": 3807687, "fixed_assets": 4100008, "liabilities": 3762267, "long_term_liabilities": 1589567, "quarter": 2 }, { "assets": 6774086, "current_assets": 2512187, "current_liabilities": 1684950, "equity": 3910457, "fixed_assets": 4261899, "liabilities": 3856271, "long_term_liabilities": 2171321, "quarter": 3 }, { "assets": 6943829, "current_assets": 2732150, "current_liabilities": 1844124, "equity": 4001657, "fixed_assets": 4211679, "liabilities": 3952624, "long_term_liabilities": 2108500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28257, "financing_cash_flow": -156895, "investing_cash_flow": -267269, "net_cash_flow": 831378, "operating_cash_flow": 1110223, "quarter": 1 }, { "change_in_working_capital": 88949, "financing_cash_flow": 5862, "investing_cash_flow": -246199, "net_cash_flow": 908911, "operating_cash_flow": 1135910, "quarter": 2 }, { "change_in_working_capital": 55855, "financing_cash_flow": -82866, "investing_cash_flow": -288069, "net_cash_flow": 1081048, "operating_cash_flow": 1290502, "quarter": 3 }, { "change_in_working_capital": -46323, "financing_cash_flow": -45607, "investing_cash_flow": -382222, "net_cash_flow": 1350226, "operating_cash_flow": 1246817, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7123886701720985, "current_ratio": 1.2900130370346077, "debt_to_equity_ratio": 0.9932861841793706, "profit_margin": 0.2000928858901412, "quarter": 1, "return_on_assets": 0.14254390489017515, "return_on_equity": 0.24868260645430154 }, { "asset_turnover_ratio": 0.7180671475428888, "current_ratio": 1.1545468771574539, "debt_to_equity_ratio": 0.9880714985239071, "profit_margin": 0.2026117827991708, "quarter": 2, "return_on_assets": 0.14548886493317992, "return_on_equity": 0.25250552369456836 }, { "asset_turnover_ratio": 0.723790929137894, "current_ratio": 1.490956408202024, "debt_to_equity_ratio": 0.9861433075469185, "profit_margin": 0.20245513889189157, "quarter": 3, "return_on_assets": 0.1465351930873036, "return_on_equity": 0.25384296515726934 }, { "asset_turnover_ratio": 0.7295603045524307, "current_ratio": 1.4815435404560648, "debt_to_equity_ratio": 0.9877468258773803, "profit_margin": 0.19945984379607978, "quarter": 4, "return_on_assets": 0.1455179843858482, "return_on_equity": 0.25250839839596445 } ], "income_statement": [ { "depreciation": 191250, "expenses": 3370764, "income_tax": 302995, "marketing_expense": 613524, "net_income": 1221968, "net_profit": 918973, "operational_expense": 2151686, "product_revenue": 1687337, "quarter": 1, "rd_expense": 377596, "revenue": 4592732, "salaries_expense": 1565655, "service_revenue": 2905395 }, { "depreciation": 174448, "expenses": 3473644, "income_tax": 310235, "marketing_expense": 431200, "net_income": 1271697, "net_profit": 961462, "operational_expense": 1928059, "product_revenue": 1862448, "quarter": 2, "rd_expense": 605727, "revenue": 4745341, "salaries_expense": 1164471, "service_revenue": 2882893 }, { "depreciation": 297860, "expenses": 3579665, "income_tax": 330715, "marketing_expense": 367193, "net_income": 1323357, "net_profit": 992642, "operational_expense": 1868196, "product_revenue": 1365022, "quarter": 3, "rd_expense": 574312, "revenue": 4903022, "salaries_expense": 1472742, "service_revenue": 3538000 }, { "depreciation": 236365, "expenses": 3688921, "income_tax": 366569, "marketing_expense": 599230, "net_income": 1377021, "net_profit": 1010452, "operational_expense": 2553239, "product_revenue": 1367518, "quarter": 4, "rd_expense": 541607, "revenue": 5065942, "salaries_expense": 1614409, "service_revenue": 3698424 } ], "market_conditions": { "gdp_growth": [ 0.01059968284280428, 0.008685970377218197, 0.01578819288415051, 0.004986807750080008 ], "inflation_rate": [ 0.013886127477688706, 0.00811769620703834, 0.015549844717959348, 0.009600590815941234 ], "interest_rate": [ 0.028287126172706963, 0.022990481447245432, 0.020845396931475677, 0.021350226392095963 ], "year": 2009 }, "random_event": { "description": "Wolfe, Sandoval and Bush Partnership with Major Brand in 2009", "impact": -0.01, "type": "Partnership with Major Brand" }, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2000, "industry": "Advertising", "location": "Michaeltown", "name": "Joseph, Thompson and Turner", "num_employees": 288, "region": "Europe", "revenue_size": "Medium", "website": "www.joseph,thompsonandturner.com" }

[ { "advertising_kpis": [ { "average_project_size": 193974, "billable_hours_per_employee": 127, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 14405899, "net_revenue": 11453692, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 39770 }, { "average_project_size": 160118, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 13890596, "net_revenue": 11584806, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 40225 }, { "average_project_size": 184867, "billable_hours_per_employee": 100, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 14082394, "net_revenue": 11717422, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 40685 }, { "average_project_size": 89178, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 14007088, "net_revenue": 11851556, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 41151 } ], "balance_sheet": [ { "assets": 12044349, "current_assets": 4753069, "current_liabilities": 2890423, "equity": 8415984, "fixed_assets": 7291280, "liabilities": 7039853, "long_term_liabilities": 4149430, "quarter": 1 }, { "assets": 12418627, "current_assets": 5030545, "current_liabilities": 3177277, "equity": 8299730, "fixed_assets": 7388082, "liabilities": 7214714, "long_term_liabilities": 4037437, "quarter": 2 }, { "assets": 12804535, "current_assets": 5841900, "current_liabilities": 4407929, "equity": 8649061, "fixed_assets": 6962635, "liabilities": 7393918, "long_term_liabilities": 2985989, "quarter": 3 }, { "assets": 13202436, "current_assets": 5382671, "current_liabilities": 3315094, "equity": 8957648, "fixed_assets": 7819765, "liabilities": 7577574, "long_term_liabilities": 4262480, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46582, "financing_cash_flow": 195435, "investing_cash_flow": -404793, "net_cash_flow": 3662543, "operating_cash_flow": 3893143, "quarter": 1 }, { "change_in_working_capital": 46701, "financing_cash_flow": -170102, "investing_cash_flow": -198057, "net_cash_flow": 3466115, "operating_cash_flow": 3708354, "quarter": 2 }, { "change_in_working_capital": -76992, "financing_cash_flow": 171654, "investing_cash_flow": -423434, "net_cash_flow": 3650454, "operating_cash_flow": 3916012, "quarter": 3 }, { "change_in_working_capital": -49074, "financing_cash_flow": -93038, "investing_cash_flow": -408087, "net_cash_flow": 3838059, "operating_cash_flow": 4060774, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9509598235653915, "current_ratio": 1.644419865189282, "debt_to_equity_ratio": 0.8364860246882598, "profit_margin": 0.2978505096871821, "quarter": 1, "return_on_assets": 0.2832438681409846, "return_on_equity": 0.40535818509160665 }, { "asset_turnover_ratio": 0.9328572313187279, "current_ratio": 1.5832881426454162, "debt_to_equity_ratio": 0.8692709280904318, "profit_margin": 0.2672308021385943, "quarter": 2, "return_on_assets": 0.24928818620609186, "return_on_equity": 0.37300213380435265 }, { "asset_turnover_ratio": 0.9150993769004497, "current_ratio": 1.3253162653028214, "debt_to_equity_ratio": 0.8548810096263629, "profit_margin": 0.27637854128664135, "quarter": 3, "return_on_assets": 0.25291383092006076, "return_on_equity": 0.3744272355114619 }, { "asset_turnover_ratio": 0.8976794888458464, "current_ratio": 1.6236857838721919, "debt_to_equity_ratio": 0.8459334414569539, "profit_margin": 0.28121083847555545, "quarter": 4, "return_on_assets": 0.2524372017406485, "return_on_equity": 0.37206038906641564 } ], "income_statement": [ { "depreciation": 481655, "expenses": 7165680, "income_tax": 876524, "marketing_expense": 1252277, "net_income": 4288012, "net_profit": 3411488, "operational_expense": 4223256, "product_revenue": 4193475, "quarter": 1, "rd_expense": 731138, "revenue": 11453692, "salaries_expense": 2567758, "service_revenue": 7260217 }, { "depreciation": 612537, "expenses": 7232808, "income_tax": 1256181, "marketing_expense": 1207517, "net_income": 4351998, "net_profit": 3095817, "operational_expense": 5000956, "product_revenue": 4059909, "quarter": 2, "rd_expense": 932118, "revenue": 11584806, "salaries_expense": 3458985, "service_revenue": 7524897 }, { "depreciation": 677568, "expenses": 7300566, "income_tax": 1178412, "marketing_expense": 1400069, "net_income": 4416856, "net_profit": 3238444, "operational_expense": 4853817, "product_revenue": 3360634, "quarter": 3, "rd_expense": 811712, "revenue": 11717422, "salaries_expense": 3131608, "service_revenue": 8356788 }, { "depreciation": 727988, "expenses": 7368958, "income_tax": 1149812, "marketing_expense": 1146953, "net_income": 4482598, "net_profit": 3332786, "operational_expense": 4463232, "product_revenue": 3601003, "quarter": 4, "rd_expense": 823627, "revenue": 11851556, "salaries_expense": 3447251, "service_revenue": 8250553 } ], "market_conditions": { "gdp_growth": [ 0.0536662225159763, 0.04379078508880141, 0.04586546483191343, 0.04657774158224247 ], "inflation_rate": [ 0.009724420781884933, 0.0050111263461867644, 0.008506173197511544, 0.008400386662659836 ], "interest_rate": [ 0.011981769680454646, 0.00647262148880415, 0.013645081335642406, 0.0075899607774144355 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 192927, "billable_hours_per_employee": 124, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 12125023, "net_revenue": 10334257, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 35883 }, { "average_project_size": 58584, "billable_hours_per_employee": 132, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 12485308, "net_revenue": 10196441, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 35404 }, { "average_project_size": 115504, "billable_hours_per_employee": 138, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 11836911, "net_revenue": 10060463, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 34932 }, { "average_project_size": 95141, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 11765452, "net_revenue": 9926299, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 34466 } ], "balance_sheet": [ { "assets": 11735255, "current_assets": 5373177, "current_liabilities": 2729894, "equity": 8509178, "fixed_assets": 6362078, "liabilities": 5643865, "long_term_liabilities": 2913971, "quarter": 1 }, { "assets": 12050279, "current_assets": 4997373, "current_liabilities": 2731790, "equity": 8723206, "fixed_assets": 7052906, "liabilities": 5800045, "long_term_liabilities": 3068255, "quarter": 2 }, { "assets": 12373760, "current_assets": 4311099, "current_liabilities": 2480921, "equity": 8696952, "fixed_assets": 8062661, "liabilities": 5960547, "long_term_liabilities": 3479626, "quarter": 3 }, { "assets": 12705925, "current_assets": 4239260, "current_liabilities": 2569767, "equity": 8886221, "fixed_assets": 8466665, "liabilities": 6125490, "long_term_liabilities": 3555723, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61354, "financing_cash_flow": 154078, "investing_cash_flow": -388847, "net_cash_flow": 2859940, "operating_cash_flow": 2939638, "quarter": 1 }, { "change_in_working_capital": -69841, "financing_cash_flow": 86455, "investing_cash_flow": -300479, "net_cash_flow": 3010702, "operating_cash_flow": 3014659, "quarter": 2 }, { "change_in_working_capital": 70406, "financing_cash_flow": -149402, "investing_cash_flow": -240669, "net_cash_flow": 2245128, "operating_cash_flow": 2783928, "quarter": 3 }, { "change_in_working_capital": -55069, "financing_cash_flow": -160175, "investing_cash_flow": -341112, "net_cash_flow": 2183569, "operating_cash_flow": 2676344, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8806163138338281, "current_ratio": 1.968273127088451, "debt_to_equity_ratio": 0.663267944330228, "profit_margin": 0.2339585709935412, "quarter": 1, "return_on_assets": 0.20602773437816221, "return_on_equity": 0.2841388439635415 }, { "asset_turnover_ratio": 0.8461580848045095, "current_ratio": 1.829340103009382, "debt_to_equity_ratio": 0.664898318347635, "profit_margin": 0.24253286024015636, "quarter": 2, "return_on_assets": 0.20522114052297047, "return_on_equity": 0.28349347705419314 }, { "asset_turnover_ratio": 0.8130481761404779, "current_ratio": 1.7377010392511492, "debt_to_equity_ratio": 0.68536045731884, "profit_margin": 0.22700138154675387, "quarter": 3, "return_on_assets": 0.18456305924795696, "return_on_equity": 0.26259073293724056 }, { "asset_turnover_ratio": 0.7812338731733424, "current_ratio": 1.6496670709834782, "debt_to_equity_ratio": 0.6893245171372623, "profit_margin": 0.23229060498782073, "quarter": 4, "return_on_assets": 0.1814732890364141, "return_on_equity": 0.2594788043196315 } ], "income_statement": [ { "depreciation": 521850, "expenses": 7096765, "income_tax": 819704, "marketing_expense": 873145, "net_income": 3237492, "net_profit": 2417788, "operational_expense": 4099062, "product_revenue": 2324241, "quarter": 1, "rd_expense": 763877, "revenue": 10334257, "salaries_expense": 3526846, "service_revenue": 8010016 }, { "depreciation": 541687, "expenses": 7019989, "income_tax": 703480, "marketing_expense": 722333, "net_income": 3176452, "net_profit": 2472972, "operational_expense": 3648166, "product_revenue": 3657260, "quarter": 2, "rd_expense": 809054, "revenue": 10196441, "salaries_expense": 2963161, "service_revenue": 6539181 }, { "depreciation": 500189, "expenses": 6944043, "income_tax": 832681, "marketing_expense": 1352507, "net_income": 3116420, "net_profit": 2283739, "operational_expense": 4225656, "product_revenue": 2968854, "quarter": 3, "rd_expense": 1142569, "revenue": 10060463, "salaries_expense": 2314526, "service_revenue": 7091609 }, { "depreciation": 370558, "expenses": 6868920, "income_tax": 751593, "marketing_expense": 830378, "net_income": 3057379, "net_profit": 2305786, "operational_expense": 3680634, "product_revenue": 2099706, "quarter": 4, "rd_expense": 1225407, "revenue": 9926299, "salaries_expense": 3330338, "service_revenue": 7826593 } ], "market_conditions": { "gdp_growth": [ 0.04353609644019587, 0.05627002321146851, 0.05372931400370086, 0.042595269228680635 ], "inflation_rate": [ 0.0027193169177215297, 0.0005028574599601175, 0.007312052603552424, 0.0032903492806831327 ], "interest_rate": [ 0.01100342530632041, 0.010031402460661582, 0.008501993465686784, 0.01670928712318403 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 59277, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 21393527, "net_revenue": 17129505, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 59477 }, { "average_project_size": 115190, "billable_hours_per_employee": 139, "client_concentration": 0.4, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 20344435, "net_revenue": 17065457, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 59255 }, { "average_project_size": 177569, "billable_hours_per_employee": 110, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 19398112, "net_revenue": 17001649, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 59034 }, { "average_project_size": 102682, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 21859237, "net_revenue": 16938080, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 58813 } ], "balance_sheet": [ { "assets": 20147638, "current_assets": 6046618, "current_liabilities": 4716071, "equity": 12423209, "fixed_assets": 14101020, "liabilities": 10579382, "long_term_liabilities": 5863311, "quarter": 1 }, { "assets": 20621563, "current_assets": 7201133, "current_liabilities": 4345560, "equity": 12868974, "fixed_assets": 13420430, "liabilities": 10773204, "long_term_liabilities": 6427644, "quarter": 2 }, { "assets": 21106636, "current_assets": 10361542, "current_liabilities": 5479454, "equity": 13000994, "fixed_assets": 10745094, "liabilities": 10970577, "long_term_liabilities": 5491123, "quarter": 3 }, { "assets": 21603119, "current_assets": 9116761, "current_liabilities": 5525607, "equity": 13359448, "fixed_assets": 12486358, "liabilities": 11171566, "long_term_liabilities": 5645959, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47922, "financing_cash_flow": -127023, "investing_cash_flow": -425776, "net_cash_flow": 3290029, "operating_cash_flow": 3688385, "quarter": 1 }, { "change_in_working_capital": 34509, "financing_cash_flow": 28741, "investing_cash_flow": -226189, "net_cash_flow": 3573294, "operating_cash_flow": 4012497, "quarter": 2 }, { "change_in_working_capital": -29329, "financing_cash_flow": -129088, "investing_cash_flow": -193496, "net_cash_flow": 3391377, "operating_cash_flow": 3827083, "quarter": 3 }, { "change_in_working_capital": 4249, "financing_cash_flow": 66396, "investing_cash_flow": -319851, "net_cash_flow": 3758653, "operating_cash_flow": 4153056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8501991647854701, "current_ratio": 1.282130400496515, "debt_to_equity_ratio": 0.8515820670810578, "profit_margin": 0.16666873911417757, "quarter": 1, "return_on_assets": 0.14170162279072118, "return_on_equity": 0.22980801498228035 }, { "asset_turnover_ratio": 0.8275540025748775, "current_ratio": 1.6571242831763915, "debt_to_equity_ratio": 0.8371455253542357, "profit_margin": 0.1770017058435646, "quarter": 2, "return_on_assets": 0.14647847013342297, "return_on_equity": 0.2347207322044477 }, { "asset_turnover_ratio": 0.8055120200111472, "current_ratio": 1.890980743701836, "debt_to_equity_ratio": 0.843826018225991, "profit_margin": 0.16850924283873875, "quarter": 3, "return_on_assets": 0.1357362205895814, "return_on_equity": 0.2203627661084991 }, { "asset_turnover_ratio": 0.7840571539692949, "current_ratio": 1.6499112224231653, "debt_to_equity_ratio": 0.8362296106845133, "profit_margin": 0.1728587301512332, "quarter": 4, "return_on_assets": 0.13553112400112224, "return_on_equity": 0.2191628725977301 } ], "income_statement": [ { "depreciation": 833432, "expenses": 13218002, "income_tax": 1056550, "marketing_expense": 1325757, "net_income": 3911503, "net_profit": 2854953, "operational_expense": 8288171, "product_revenue": 3933686, "quarter": 1, "rd_expense": 1598368, "revenue": 17129505, "salaries_expense": 4191837, "service_revenue": 13195819 }, { "depreciation": 991882, "expenses": 13095624, "income_tax": 949218, "marketing_expense": 1346455, "net_income": 3969833, "net_profit": 3020615, "operational_expense": 8860452, "product_revenue": 5398298, "quarter": 2, "rd_expense": 1629902, "revenue": 17065457, "salaries_expense": 6470318, "service_revenue": 11667159 }, { "depreciation": 962148, "expenses": 12974379, "income_tax": 1162335, "marketing_expense": 1916501, "net_income": 4027270, "net_profit": 2864935, "operational_expense": 7929944, "product_revenue": 3423953, "quarter": 3, "rd_expense": 1430915, "revenue": 17001649, "salaries_expense": 4194592, "service_revenue": 13577696 }, { "depreciation": 1225161, "expenses": 12854257, "income_tax": 1155928, "marketing_expense": 1750041, "net_income": 4083823, "net_profit": 2927895, "operational_expense": 7749525, "product_revenue": 6040830, "quarter": 4, "rd_expense": 2363962, "revenue": 16938080, "salaries_expense": 4245529, "service_revenue": 10897250 } ], "market_conditions": { "gdp_growth": [ 0.05835128364069571, 0.0543277744766692, 0.06107129108145683, 0.05052867979257506 ], "inflation_rate": [ 0.0011016536924256855, 0.0011035589156426807, 0.008741449665833213, 0.007398979129182806 ], "interest_rate": [ 0.019641828901919494, 0.015721068681511838, 0.01732783442740908, 0.01999311540770284 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 138126, "billable_hours_per_employee": 121, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 15949703, "net_revenue": 12794762, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 44426 }, { "average_project_size": 170897, "billable_hours_per_employee": 81, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 16575042, "net_revenue": 12812946, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 44489 }, { "average_project_size": 52180, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 15422383, "net_revenue": 12831157, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 44553 }, { "average_project_size": 81796, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 15975017, "net_revenue": 12849393, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 44616 } ], "balance_sheet": [ { "assets": 18322327, "current_assets": 6890893, "current_liabilities": 5533452, "equity": 11908259, "fixed_assets": 11431434, "liabilities": 10399949, "long_term_liabilities": 4866497, "quarter": 1 }, { "assets": 18588971, "current_assets": 9262147, "current_liabilities": 6099726, "equity": 11963761, "fixed_assets": 9326824, "liabilities": 10570363, "long_term_liabilities": 4470637, "quarter": 2 }, { "assets": 18859495, "current_assets": 8999888, "current_liabilities": 5361867, "equity": 11832010, "fixed_assets": 9859607, "liabilities": 10743570, "long_term_liabilities": 5381703, "quarter": 3 }, { "assets": 19133956, "current_assets": 8899675, "current_liabilities": 6324854, "equity": 12183704, "fixed_assets": 10234281, "liabilities": 10919615, "long_term_liabilities": 4594761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42189, "financing_cash_flow": 107665, "investing_cash_flow": -348659, "net_cash_flow": 4385170, "operating_cash_flow": 4678888, "quarter": 1 }, { "change_in_working_capital": -94173, "financing_cash_flow": -95120, "investing_cash_flow": -373201, "net_cash_flow": 4448743, "operating_cash_flow": 4450194, "quarter": 2 }, { "change_in_working_capital": 34595, "financing_cash_flow": -110039, "investing_cash_flow": -204786, "net_cash_flow": 4067254, "operating_cash_flow": 4113964, "quarter": 3 }, { "change_in_working_capital": -86355, "financing_cash_flow": 10906, "investing_cash_flow": -311811, "net_cash_flow": 3953838, "operating_cash_flow": 4457811, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6983153395308358, "current_ratio": 1.2453154016696992, "debt_to_equity_ratio": 0.8733391673795472, "profit_margin": 0.3115244347647889, "quarter": 1, "return_on_assets": 0.21754229143492526, "return_on_equity": 0.33471567926092305 }, { "asset_turnover_ratio": 0.6892767759979829, "current_ratio": 1.5184529600182042, "debt_to_equity_ratio": 0.8835317756682033, "profit_margin": 0.3079036624364139, "quarter": 2, "return_on_assets": 0.21223084376214263, "return_on_equity": 0.3297585934724039 }, { "asset_turnover_ratio": 0.6803552799266365, "current_ratio": 1.67849892584057, "debt_to_equity_ratio": 0.9080088674705312, "profit_margin": 0.2896141789863533, "quarter": 3, "return_on_assets": 0.19704053581498338, "return_on_equity": 0.3140704749235337 }, { "asset_turnover_ratio": 0.6715492081198472, "current_ratio": 1.4070957211028112, "debt_to_equity_ratio": 0.8962475614968978, "profit_margin": 0.30891443665860324, "quarter": 4, "return_on_assets": 0.20745124531487372, "return_on_equity": 0.32579279667332695 } ], "income_statement": [ { "depreciation": 693007, "expenses": 7807091, "income_tax": 1001790, "marketing_expense": 1004772, "net_income": 4987671, "net_profit": 3985881, "operational_expense": 4639391, "product_revenue": 2921669, "quarter": 1, "rd_expense": 1495049, "revenue": 12794762, "salaries_expense": 3254106, "service_revenue": 9873093 }, { "depreciation": 505041, "expenses": 7826793, "income_tax": 1041000, "marketing_expense": 999600, "net_income": 4986153, "net_profit": 3945153, "operational_expense": 4178748, "product_revenue": 4691385, "quarter": 2, "rd_expense": 1542960, "revenue": 12812946, "salaries_expense": 3656069, "service_revenue": 8121561 }, { "depreciation": 397879, "expenses": 7846546, "income_tax": 1268526, "marketing_expense": 1402223, "net_income": 4984611, "net_profit": 3716085, "operational_expense": 4468267, "product_revenue": 3472777, "quarter": 3, "rd_expense": 1494787, "revenue": 12831157, "salaries_expense": 2687592, "service_revenue": 9358380 }, { "depreciation": 488448, "expenses": 7866348, "income_tax": 1013682, "marketing_expense": 1442098, "net_income": 4983045, "net_profit": 3969363, "operational_expense": 4315169, "product_revenue": 4237619, "quarter": 4, "rd_expense": 1562122, "revenue": 12849393, "salaries_expense": 2722285, "service_revenue": 8611774 } ], "market_conditions": { "gdp_growth": [ 0.05381068163432571, 0.03905299900129855, 0.03493701272065717, 0.03506311365654629 ], "inflation_rate": [ 0.010065604290632774, 0.01136077893752353, 0.008863702464424576, 0.007185623215189442 ], "interest_rate": [ 0.01665678474361798, 0.012569940031302957, 0.011490910160068667, 0.014502438352230022 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 60244, "billable_hours_per_employee": 127, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 9540702, "net_revenue": 7558347, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 26244 }, { "average_project_size": 50038, "billable_hours_per_employee": 103, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 9232337, "net_revenue": 7505711, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 26061 }, { "average_project_size": 179051, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 9400902, "net_revenue": 7453443, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 25880 }, { "average_project_size": 151201, "billable_hours_per_employee": 107, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 8716319, "net_revenue": 7401538, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 25700 } ], "balance_sheet": [ { "assets": 8386200, "current_assets": 3226396, "current_liabilities": 2278504, "equity": 4987215, "fixed_assets": 5159804, "liabilities": 4674299, "long_term_liabilities": 2395795, "quarter": 1 }, { "assets": 8581720, "current_assets": 2748616, "current_liabilities": 2331158, "equity": 5055162, "fixed_assets": 5833104, "liabilities": 4795911, "long_term_liabilities": 2464753, "quarter": 2 }, { "assets": 8781798, "current_assets": 3623273, "current_liabilities": 2393062, "equity": 5087627, "fixed_assets": 5158525, "liabilities": 4920686, "long_term_liabilities": 2527624, "quarter": 3 }, { "assets": 8986541, "current_assets": 4212960, "current_liabilities": 2952281, "equity": 5071130, "fixed_assets": 4773581, "liabilities": 5048708, "long_term_liabilities": 2096427, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10358, "financing_cash_flow": -173524, "investing_cash_flow": -258922, "net_cash_flow": 1339135, "operating_cash_flow": 1685931, "quarter": 1 }, { "change_in_working_capital": -28451, "financing_cash_flow": 58518, "investing_cash_flow": -431845, "net_cash_flow": 1270628, "operating_cash_flow": 1821687, "quarter": 2 }, { "change_in_working_capital": -30801, "financing_cash_flow": -198287, "investing_cash_flow": -494101, "net_cash_flow": 1157259, "operating_cash_flow": 1558966, "quarter": 3 }, { "change_in_working_capital": 35496, "financing_cash_flow": 82206, "investing_cash_flow": -332638, "net_cash_flow": 1201913, "operating_cash_flow": 1461440, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9012838949703084, "current_ratio": 1.416015069536854, "debt_to_equity_ratio": 0.9372563645240881, "profit_margin": 0.1687292208203725, "quarter": 1, "return_on_assets": 0.15207292933629057, "return_on_equity": 0.2557166675188457 }, { "asset_turnover_ratio": 0.8746161608628573, "current_ratio": 1.1790775228448693, "debt_to_equity_ratio": 0.9487155901235212, "profit_margin": 0.1691182887270773, "quarter": 2, "return_on_assets": 0.1479135884181726, "return_on_equity": 0.2511003603840985 }, { "asset_turnover_ratio": 0.8487376958568166, "current_ratio": 1.5140740189765247, "debt_to_equity_ratio": 0.9671868633451313, "profit_margin": 0.1645568363506637, "quarter": 3, "return_on_assets": 0.13966559012174956, "return_on_equity": 0.241078011418683 }, { "asset_turnover_ratio": 0.8236247962369504, "current_ratio": 1.427018634066337, "debt_to_equity_ratio": 0.9955785002553671, "profit_margin": 0.15311641985760258, "quarter": 4, "return_on_assets": 0.12611048010574924, "return_on_equity": 0.22348017108612872 } ], "income_statement": [ { "depreciation": 410617, "expenses": 5828831, "income_tax": 454202, "marketing_expense": 700984, "net_income": 1729516, "net_profit": 1275314, "operational_expense": 4026484, "product_revenue": 2643736, "quarter": 1, "rd_expense": 710444, "revenue": 7558347, "salaries_expense": 2824072, "service_revenue": 4914611 }, { "depreciation": 552334, "expenses": 5813533, "income_tax": 422825, "marketing_expense": 773877, "net_income": 1692178, "net_profit": 1269353, "operational_expense": 3797212, "product_revenue": 2893266, "quarter": 2, "rd_expense": 705788, "revenue": 7505711, "salaries_expense": 2174202, "service_revenue": 4612445 }, { "depreciation": 332451, "expenses": 5798275, "income_tax": 428653, "marketing_expense": 790894, "net_income": 1655168, "net_profit": 1226515, "operational_expense": 3547609, "product_revenue": 2720679, "quarter": 3, "rd_expense": 851717, "revenue": 7453443, "salaries_expense": 2333864, "service_revenue": 4732764 }, { "depreciation": 328143, "expenses": 5783058, "income_tax": 485183, "marketing_expense": 732341, "net_income": 1618480, "net_profit": 1133297, "operational_expense": 3593234, "product_revenue": 2680702, "quarter": 4, "rd_expense": 950969, "revenue": 7401538, "salaries_expense": 2187798, "service_revenue": 4720836 } ], "market_conditions": { "gdp_growth": [ 0.03433335328791585, 0.026956599525405692, 0.02364721861304188, 0.039420520365361617 ], "inflation_rate": [ 0.006756329130493902, 0.006985751850671219, 0.01149310933767769, 0.00636259915882402 ], "interest_rate": [ 0.018557637502451218, 0.022187211906410355, 0.01889562980210278, 0.01729510388877673 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 147407, "billable_hours_per_employee": 110, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 8706527, "net_revenue": 7231771, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 25110 }, { "average_project_size": 155342, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 9031913, "net_revenue": 7112546, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 24696 }, { "average_project_size": 176670, "billable_hours_per_employee": 160, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 8495085, "net_revenue": 6995288, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 24289 }, { "average_project_size": 177540, "billable_hours_per_employee": 136, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 7948173, "net_revenue": 6879962, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 23889 } ], "balance_sheet": [ { "assets": 10393452, "current_assets": 4411032, "current_liabilities": 3296952, "equity": 6606622, "fixed_assets": 5982420, "liabilities": 5781990, "long_term_liabilities": 2485038, "quarter": 1 }, { "assets": 10545667, "current_assets": 3331656, "current_liabilities": 2893933, "equity": 6765077, "fixed_assets": 7214011, "liabilities": 5901377, "long_term_liabilities": 3007444, "quarter": 2 }, { "assets": 10700110, "current_assets": 3350672, "current_liabilities": 2905897, "equity": 6679337, "fixed_assets": 7349438, "liabilities": 6023230, "long_term_liabilities": 3117333, "quarter": 3 }, { "assets": 10856816, "current_assets": 4812112, "current_liabilities": 2883598, "equity": 6551881, "fixed_assets": 6044704, "liabilities": 6147599, "long_term_liabilities": 3264001, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91694, "financing_cash_flow": -121028, "investing_cash_flow": -418423, "net_cash_flow": 2241509, "operating_cash_flow": 2280744, "quarter": 1 }, { "change_in_working_capital": 82676, "financing_cash_flow": 80087, "investing_cash_flow": -497006, "net_cash_flow": 2329798, "operating_cash_flow": 2547673, "quarter": 2 }, { "change_in_working_capital": 93008, "financing_cash_flow": 190681, "investing_cash_flow": -273161, "net_cash_flow": 1739417, "operating_cash_flow": 2334136, "quarter": 3 }, { "change_in_working_capital": 53899, "financing_cash_flow": -41836, "investing_cash_flow": -102578, "net_cash_flow": 1988645, "operating_cash_flow": 2147929, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.695800682968469, "current_ratio": 1.3379121079105791, "debt_to_equity_ratio": 0.875180992646469, "profit_margin": 0.2758881607285408, "quarter": 1, "return_on_assets": 0.19196317065783342, "return_on_equity": 0.30199396908132475 }, { "asset_turnover_ratio": 0.6744519810837949, "current_ratio": 1.1512554022501558, "debt_to_equity_ratio": 0.8723296128041115, "profit_margin": 0.29817550564875084, "quarter": 2, "return_on_assets": 0.20110506049546226, "return_on_equity": 0.3134904451198412 }, { "asset_turnover_ratio": 0.6537585127629529, "current_ratio": 1.15305945117807, "debt_to_equity_ratio": 0.9017706398105081, "profit_margin": 0.2862579782276298, "quarter": 3, "return_on_assets": 0.18714359011262502, "return_on_equity": 0.2997987674525181 }, { "asset_turnover_ratio": 0.6336997882252035, "current_ratio": 1.6687873968562885, "debt_to_equity_ratio": 0.9382952773409652, "profit_margin": 0.26783054906407916, "quarter": 4, "return_on_assets": 0.1697241622221469, "return_on_equity": 0.2812419822643299 } ], "income_statement": [ { "depreciation": 285584, "expenses": 4537315, "income_tax": 699296, "marketing_expense": 723958, "net_income": 2694456, "net_profit": 1995160, "operational_expense": 3036580, "product_revenue": 2536081, "quarter": 1, "rd_expense": 679913, "revenue": 7231771, "salaries_expense": 1643102, "service_revenue": 4695690 }, { "depreciation": 426886, "expenses": 4451397, "income_tax": 540362, "marketing_expense": 747233, "net_income": 2661149, "net_profit": 2120787, "operational_expense": 2940095, "product_revenue": 1819027, "quarter": 2, "rd_expense": 572118, "revenue": 7112546, "salaries_expense": 1612881, "service_revenue": 5293519 }, { "depreciation": 331679, "expenses": 4367107, "income_tax": 625724, "marketing_expense": 503400, "net_income": 2628181, "net_profit": 2002457, "operational_expense": 2500221, "product_revenue": 1552850, "quarter": 3, "rd_expense": 603470, "revenue": 6995288, "salaries_expense": 1469281, "service_revenue": 5442438 }, { "depreciation": 305265, "expenses": 4284412, "income_tax": 752886, "marketing_expense": 797208, "net_income": 2595550, "net_profit": 1842664, "operational_expense": 2157261, "product_revenue": 1670702, "quarter": 4, "rd_expense": 758217, "revenue": 6879962, "salaries_expense": 2120335, "service_revenue": 5209260 } ], "market_conditions": { "gdp_growth": [ 0.04282146147547658, 0.041291963215935576, 0.028181740947785104, 0.04383456155990593 ], "inflation_rate": [ 0.004623649155325038, 0.011304363106071778, 0.008733743632177698, 0.010581992672248198 ], "interest_rate": [ 0.01893136067263002, 0.018033289025221316, 0.016443005339257574, 0.019910727018908628 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 85621, "billable_hours_per_employee": 81, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 17622419, "net_revenue": 13793371, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 47894 }, { "average_project_size": 124789, "billable_hours_per_employee": 122, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 15426377, "net_revenue": 13896117, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 48250 }, { "average_project_size": 195426, "billable_hours_per_employee": 106, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 16012799, "net_revenue": 13999628, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 48610 }, { "average_project_size": 111908, "billable_hours_per_employee": 102, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 16112954, "net_revenue": 14103911, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 48972 } ], "balance_sheet": [ { "assets": 20284891, "current_assets": 8365750, "current_liabilities": 5440352, "equity": 12984178, "fixed_assets": 11919141, "liabilities": 10377488, "long_term_liabilities": 4937136, "quarter": 1 }, { "assets": 20709115, "current_assets": 6733628, "current_liabilities": 5023930, "equity": 13166238, "fixed_assets": 13975487, "liabilities": 10575782, "long_term_liabilities": 5551852, "quarter": 2 }, { "assets": 21142210, "current_assets": 6484105, "current_liabilities": 5032459, "equity": 13540666, "fixed_assets": 14658105, "liabilities": 10777866, "long_term_liabilities": 5745407, "quarter": 3 }, { "assets": 21584363, "current_assets": 8732399, "current_liabilities": 6162969, "equity": 13807180, "fixed_assets": 12851964, "liabilities": 10983811, "long_term_liabilities": 4820842, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53251, "financing_cash_flow": -54379, "investing_cash_flow": -376560, "net_cash_flow": 3874889, "operating_cash_flow": 4042779, "quarter": 1 }, { "change_in_working_capital": 52800, "financing_cash_flow": -197427, "investing_cash_flow": -480747, "net_cash_flow": 3460678, "operating_cash_flow": 3721980, "quarter": 2 }, { "change_in_working_capital": 49188, "financing_cash_flow": 164424, "investing_cash_flow": -133016, "net_cash_flow": 3639379, "operating_cash_flow": 3987061, "quarter": 3 }, { "change_in_working_capital": 35906, "financing_cash_flow": -192352, "investing_cash_flow": -490592, "net_cash_flow": 3797933, "operating_cash_flow": 4115933, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6799825052054753, "current_ratio": 1.5377221915052555, "debt_to_equity_ratio": 0.7992410455247918, "profit_margin": 0.2230618606575579, "quarter": 1, "return_on_assets": 0.15167816282572089, "return_on_equity": 0.2369634026890266 }, { "asset_turnover_ratio": 0.6710145266951292, "current_ratio": 1.3403108721658143, "debt_to_equity_ratio": 0.8032501007501156, "profit_margin": 0.21825557456086472, "quarter": 2, "return_on_assets": 0.14645266106253213, "return_on_equity": 0.2303547148395768 }, { "asset_turnover_ratio": 0.6621648351804281, "current_ratio": 1.2884565974606053, "debt_to_equity_ratio": 0.7959627687441666, "profit_margin": 0.22688617154684396, "quarter": 3, "return_on_assets": 0.15023604438703428, "return_on_equity": 0.2345764971974052 }, { "asset_turnover_ratio": 0.6534318849252119, "current_ratio": 1.4169143151620591, "debt_to_equity_ratio": 0.7955144352431126, "profit_margin": 0.22735736208204943, "quarter": 4, "return_on_assets": 0.14856254965689744, "return_on_equity": 0.2322435138819078 } ], "income_statement": [ { "depreciation": 966004, "expenses": 9796430, "income_tax": 920166, "marketing_expense": 1819437, "net_income": 3996941, "net_profit": 3076775, "operational_expense": 5008854, "product_revenue": 5371281, "quarter": 1, "rd_expense": 1287627, "revenue": 13793371, "salaries_expense": 4809404, "service_revenue": 8422090 }, { "depreciation": 689075, "expenses": 9809991, "income_tax": 1053221, "marketing_expense": 1364106, "net_income": 4086126, "net_profit": 3032905, "operational_expense": 6258039, "product_revenue": 5411764, "quarter": 2, "rd_expense": 1714708, "revenue": 13896117, "salaries_expense": 3304187, "service_revenue": 8484353 }, { "depreciation": 810739, "expenses": 9823572, "income_tax": 999734, "marketing_expense": 1435322, "net_income": 4176056, "net_profit": 3176322, "operational_expense": 6532092, "product_revenue": 5391181, "quarter": 3, "rd_expense": 1609448, "revenue": 13999628, "salaries_expense": 3925304, "service_revenue": 8608447 }, { "depreciation": 909305, "expenses": 9837171, "income_tax": 1060112, "marketing_expense": 1031816, "net_income": 4266740, "net_profit": 3206628, "operational_expense": 6414666, "product_revenue": 5069185, "quarter": 4, "rd_expense": 1548789, "revenue": 14103911, "salaries_expense": 4869213, "service_revenue": 9034726 } ], "market_conditions": { "gdp_growth": [ 0.052935242772288255, 0.05327998701873547, 0.04065648109488092, 0.04896977099734506 ], "inflation_rate": [ 0.004252814887680428, 0.010369988581734699, 0.005207364001501079, 0.008499006738960365 ], "interest_rate": [ 0.016703854958631564, 0.02263523469692252, 0.015844005414290707, 0.014656527646299242 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 182359, "billable_hours_per_employee": 83, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 12955056, "net_revenue": 10831274, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 37609 }, { "average_project_size": 103032, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 13122512, "net_revenue": 10873629, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 37756 }, { "average_project_size": 103387, "billable_hours_per_employee": 146, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 12301954, "net_revenue": 10916150, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 37903 }, { "average_project_size": 57928, "billable_hours_per_employee": 98, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 12813420, "net_revenue": 10958837, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 38052 } ], "balance_sheet": [ { "assets": 14019845, "current_assets": 6280788, "current_liabilities": 2973068, "equity": 8692565, "fixed_assets": 7739057, "liabilities": 7264800, "long_term_liabilities": 4291732, "quarter": 1 }, { "assets": 14435900, "current_assets": 6758753, "current_liabilities": 3337976, "equity": 9029027, "fixed_assets": 7677147, "liabilities": 7357709, "long_term_liabilities": 4019733, "quarter": 2 }, { "assets": 14864302, "current_assets": 5401192, "current_liabilities": 3283508, "equity": 9449771, "fixed_assets": 9463110, "liabilities": 7451805, "long_term_liabilities": 4168297, "quarter": 3 }, { "assets": 15305417, "current_assets": 6547127, "current_liabilities": 3966731, "equity": 9842727, "fixed_assets": 8758290, "liabilities": 7547106, "long_term_liabilities": 3580375, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90073, "financing_cash_flow": 138201, "investing_cash_flow": -450963, "net_cash_flow": 2183529, "operating_cash_flow": 2729053, "quarter": 1 }, { "change_in_working_capital": -42853, "financing_cash_flow": -16184, "investing_cash_flow": -419718, "net_cash_flow": 1768182, "operating_cash_flow": 2407604, "quarter": 2 }, { "change_in_working_capital": -65040, "financing_cash_flow": 58815, "investing_cash_flow": -469627, "net_cash_flow": 2790688, "operating_cash_flow": 2806981, "quarter": 3 }, { "change_in_working_capital": 53031, "financing_cash_flow": 145011, "investing_cash_flow": -184908, "net_cash_flow": 2548254, "operating_cash_flow": 2892520, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.772567314403262, "current_ratio": 2.1125611657721923, "debt_to_equity_ratio": 0.8357487116863664, "profit_margin": 0.17888200409296265, "quarter": 1, "return_on_assets": 0.13819838949717347, "return_on_equity": 0.2228939329185344 }, { "asset_turnover_ratio": 0.7532352676313911, "current_ratio": 2.024805750550633, "debt_to_equity_ratio": 0.8148950047441436, "profit_margin": 0.1794098364032836, "quarter": 2, "return_on_assets": 0.13513781613893142, "return_on_equity": 0.2160627053169738 }, { "asset_turnover_ratio": 0.7343869897153597, "current_ratio": 1.6449455886813737, "debt_to_equity_ratio": 0.7885699029108748, "profit_margin": 0.18662935192352614, "quarter": 3, "return_on_assets": 0.13705816795164683, "return_on_equity": 0.21558977460935297 }, { "asset_turnover_ratio": 0.716010351106409, "current_ratio": 1.6505094497206894, "debt_to_equity_ratio": 0.766769818973949, "profit_margin": 0.190204124762509, "quarter": 4, "return_on_assets": 0.13618812215309128, "return_on_equity": 0.21177220499969165 } ], "income_statement": [ { "depreciation": 791533, "expenses": 8190024, "income_tax": 703730, "marketing_expense": 1410059, "net_income": 2641250, "net_profit": 1937520, "operational_expense": 4988066, "product_revenue": 3783757, "quarter": 1, "rd_expense": 1337984, "revenue": 10831274, "salaries_expense": 3746808, "service_revenue": 7047517 }, { "depreciation": 456768, "expenses": 8182462, "income_tax": 740331, "marketing_expense": 1532846, "net_income": 2691167, "net_profit": 1950836, "operational_expense": 4395224, "product_revenue": 3789403, "quarter": 2, "rd_expense": 1092522, "revenue": 10873629, "salaries_expense": 3264641, "service_revenue": 7084226 }, { "depreciation": 769707, "expenses": 8174908, "income_tax": 703968, "marketing_expense": 1264006, "net_income": 2741242, "net_profit": 2037274, "operational_expense": 5407491, "product_revenue": 2721681, "quarter": 3, "rd_expense": 1514102, "revenue": 10916150, "salaries_expense": 2972119, "service_revenue": 8194469 }, { "depreciation": 808104, "expenses": 8167361, "income_tax": 707060, "marketing_expense": 1377873, "net_income": 2791476, "net_profit": 2084416, "operational_expense": 5358567, "product_revenue": 4069762, "quarter": 4, "rd_expense": 1073405, "revenue": 10958837, "salaries_expense": 3229922, "service_revenue": 6889075 } ], "market_conditions": { "gdp_growth": [ 0.02723197607359447, 0.04132874940592136, 0.026160985009686694, 0.04022412760280096 ], "inflation_rate": [ 0.0029724675230187168, 0.003938778710757137, 0.009641630301265228, 0.0019906318266232903 ], "interest_rate": [ 0.019191654964937715, 0.012386438155309201, 0.009924414817234915, 0.009980832675119414 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 116678, "billable_hours_per_employee": 154, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 8665916, "net_revenue": 7454346, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 25883 }, { "average_project_size": 132761, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 9152415, "net_revenue": 7459893, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 25902 }, { "average_project_size": 186222, "billable_hours_per_employee": 104, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 8483131, "net_revenue": 7465444, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 25922 }, { "average_project_size": 195863, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 8880615, "net_revenue": 7470999, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 25941 } ], "balance_sheet": [ { "assets": 8748380, "current_assets": 2718862, "current_liabilities": 2508242, "equity": 6157316, "fixed_assets": 6029518, "liabilities": 4389099, "long_term_liabilities": 1880857, "quarter": 1 }, { "assets": 9004713, "current_assets": 2853257, "current_liabilities": 2340571, "equity": 6204133, "fixed_assets": 6151456, "liabilities": 4467148, "long_term_liabilities": 2126577, "quarter": 2 }, { "assets": 9268556, "current_assets": 3601004, "current_liabilities": 2325764, "equity": 6538208, "fixed_assets": 5667552, "liabilities": 4546585, "long_term_liabilities": 2220821, "quarter": 3 }, { "assets": 9540130, "current_assets": 3434872, "current_liabilities": 2165788, "equity": 6638662, "fixed_assets": 6105258, "liabilities": 4627434, "long_term_liabilities": 2461646, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82442, "financing_cash_flow": 91417, "investing_cash_flow": -247431, "net_cash_flow": 2079840, "operating_cash_flow": 2185488, "quarter": 1 }, { "change_in_working_capital": -17621, "financing_cash_flow": -123788, "investing_cash_flow": -133529, "net_cash_flow": 2163628, "operating_cash_flow": 2114422, "quarter": 2 }, { "change_in_working_capital": 35428, "financing_cash_flow": -188723, "investing_cash_flow": -409356, "net_cash_flow": 1622169, "operating_cash_flow": 2129539, "quarter": 3 }, { "change_in_working_capital": -89930, "financing_cash_flow": -41967, "investing_cash_flow": -341231, "net_cash_flow": 1766953, "operating_cash_flow": 2146493, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8520830142266339, "current_ratio": 1.0839711638669633, "debt_to_equity_ratio": 0.7128266601876532, "profit_margin": 0.2412062708116849, "quarter": 1, "return_on_assets": 0.2055277662835862, "return_on_equity": 0.292016034259083 }, { "asset_turnover_ratio": 0.828443171925635, "current_ratio": 1.2190431309283076, "debt_to_equity_ratio": 0.7200277621385615, "profit_margin": 0.2234037405094148, "quarter": 2, "return_on_assets": 0.18507730340767106, "return_on_equity": 0.26862222328244734 }, { "asset_turnover_ratio": 0.805459232268759, "current_ratio": 1.5483101466872822, "debt_to_equity_ratio": 0.6953870234779927, "profit_margin": 0.24328586484608283, "quarter": 3, "return_on_assets": 0.19595684592076695, "return_on_equity": 0.2777881951751917 }, { "asset_turnover_ratio": 0.7831129135556854, "current_ratio": 1.5859687097721475, "debt_to_equity_ratio": 0.6970431692410308, "profit_margin": 0.2310221163193838, "quarter": 4, "return_on_assets": 0.18091640260667308, "return_on_equity": 0.2599870275064463 } ], "income_statement": [ { "depreciation": 387453, "expenses": 5078960, "income_tax": 577351, "marketing_expense": 612155, "net_income": 2375386, "net_profit": 1798035, "operational_expense": 2576302, "product_revenue": 1880397, "quarter": 1, "rd_expense": 842338, "revenue": 7454346, "salaries_expense": 2420522, "service_revenue": 5573949 }, { "depreciation": 447854, "expenses": 5083220, "income_tax": 710105, "marketing_expense": 984269, "net_income": 2376673, "net_profit": 1666568, "operational_expense": 2744406, "product_revenue": 1595962, "quarter": 2, "rd_expense": 698802, "revenue": 7459893, "salaries_expense": 2483778, "service_revenue": 5863931 }, { "depreciation": 313302, "expenses": 5087485, "income_tax": 561722, "marketing_expense": 588638, "net_income": 2377959, "net_profit": 1816237, "operational_expense": 3257405, "product_revenue": 1953005, "quarter": 3, "rd_expense": 945775, "revenue": 7465444, "salaries_expense": 2244420, "service_revenue": 5512439 }, { "depreciation": 420527, "expenses": 5091753, "income_tax": 653280, "marketing_expense": 954643, "net_income": 2379246, "net_profit": 1725966, "operational_expense": 3081720, "product_revenue": 1538399, "quarter": 4, "rd_expense": 584197, "revenue": 7470999, "salaries_expense": 1720672, "service_revenue": 5932600 } ], "market_conditions": { "gdp_growth": [ 0.046782757542294405, 0.033988117258697575, 0.046607803638103226, 0.047694571272370576 ], "inflation_rate": [ 0.007451144006623, 0.007211337514194914, 0.008599510614595792, 0.00866450420695623 ], "interest_rate": [ 0.013796767429826284, 0.015071302661885836, 0.014773981404542672, 0.01533274639379858 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 138595, "billable_hours_per_employee": 152, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 11294649, "net_revenue": 9530614, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 33092 }, { "average_project_size": 170698, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 12400593, "net_revenue": 9570862, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 33232 }, { "average_project_size": 98530, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 12352006, "net_revenue": 9611280, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 33372 }, { "average_project_size": 148321, "billable_hours_per_employee": 141, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 11485310, "net_revenue": 9651868, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 33513 } ], "balance_sheet": [ { "assets": 11021288, "current_assets": 3466320, "current_liabilities": 2866361, "equity": 8950037, "fixed_assets": 7554968, "liabilities": 4898992, "long_term_liabilities": 2032631, "quarter": 1 }, { "assets": 11158685, "current_assets": 5338256, "current_liabilities": 2246199, "equity": 9035588, "fixed_assets": 5820429, "liabilities": 4944263, "long_term_liabilities": 2698064, "quarter": 2 }, { "assets": 11297794, "current_assets": 5305758, "current_liabilities": 2771419, "equity": 9236536, "fixed_assets": 5992036, "liabilities": 4989953, "long_term_liabilities": 2218534, "quarter": 3 }, { "assets": 11438639, "current_assets": 4603537, "current_liabilities": 2719782, "equity": 9414795, "fixed_assets": 6835102, "liabilities": 5036064, "long_term_liabilities": 2316282, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18611, "financing_cash_flow": 167740, "investing_cash_flow": -385070, "net_cash_flow": 3067086, "operating_cash_flow": 3281623, "quarter": 1 }, { "change_in_working_capital": 98965, "financing_cash_flow": -94164, "investing_cash_flow": -293387, "net_cash_flow": 2924264, "operating_cash_flow": 3288579, "quarter": 2 }, { "change_in_working_capital": 28228, "financing_cash_flow": -65820, "investing_cash_flow": -248368, "net_cash_flow": 2944896, "operating_cash_flow": 3272456, "quarter": 3 }, { "change_in_working_capital": -67055, "financing_cash_flow": -54313, "investing_cash_flow": -291663, "net_cash_flow": 3046941, "operating_cash_flow": 3576725, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8647459353208082, "current_ratio": 1.209310341579445, "debt_to_equity_ratio": 0.5473711449461047, "profit_margin": 0.29670082116430274, "quarter": 1, "return_on_assets": 0.25657082910817686, "return_on_equity": 0.3159474089324994 }, { "asset_turnover_ratio": 0.8577051865878461, "current_ratio": 2.376573046288419, "debt_to_equity_ratio": 0.5471988098616272, "profit_margin": 0.29476613496255616, "quarter": 2, "return_on_assets": 0.25282244278783744, "return_on_equity": 0.31222826892948197 }, { "asset_turnover_ratio": 0.8507218311822644, "current_ratio": 1.9144553746654691, "debt_to_equity_ratio": 0.5402407352713182, "profit_margin": 0.3047143564644876, "quarter": 3, "return_on_assets": 0.25922715531899415, "return_on_equity": 0.317077202968732 }, { "asset_turnover_ratio": 0.8437951403134586, "current_ratio": 1.6926124961485884, "debt_to_equity_ratio": 0.5349095758325062, "profit_margin": 0.31208673802832776, "quarter": 4, "return_on_assets": 0.2633372729045824, "return_on_equity": 0.3199453625915381 } ], "income_statement": [ { "depreciation": 453882, "expenses": 5785544, "income_tax": 917329, "marketing_expense": 618059, "net_income": 3745070, "net_profit": 2827741, "operational_expense": 3860804, "product_revenue": 3061517, "quarter": 1, "rd_expense": 836191, "revenue": 9530614, "salaries_expense": 2109734, "service_revenue": 6469097 }, { "depreciation": 467413, "expenses": 5757923, "income_tax": 991773, "marketing_expense": 1146429, "net_income": 3812939, "net_profit": 2821166, "operational_expense": 3350925, "product_revenue": 3028136, "quarter": 2, "rd_expense": 617565, "revenue": 9570862, "salaries_expense": 2848894, "service_revenue": 6542726 }, { "depreciation": 343761, "expenses": 5730434, "income_tax": 952151, "marketing_expense": 1066640, "net_income": 3880846, "net_profit": 2928695, "operational_expense": 3751616, "product_revenue": 2413178, "quarter": 3, "rd_expense": 953995, "revenue": 9611280, "salaries_expense": 1891947, "service_revenue": 7198102 }, { "depreciation": 564505, "expenses": 5703076, "income_tax": 936572, "marketing_expense": 970490, "net_income": 3948792, "net_profit": 3012220, "operational_expense": 3636674, "product_revenue": 3450458, "quarter": 4, "rd_expense": 932820, "revenue": 9651868, "salaries_expense": 2109498, "service_revenue": 6201410 } ], "market_conditions": { "gdp_growth": [ 0.037731543970769006, 0.05069579862241796, 0.04260159318521605, 0.05087476382864198 ], "inflation_rate": [ 0.005270962791956025, 0.009079510543394391, 0.004636840520581252, 0.006684095405921273 ], "interest_rate": [ 0.006915176065934138, 0.014386565178722562, 0.012967773556046117, 0.009647903986840034 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "West Tiffany", "name": "Vargas-Johnson", "num_employees": 467, "region": "Europe", "revenue_size": "Large", "website": "www.vargas-johnson.com" }

[ { "advertising_kpis": [ { "average_project_size": 197939, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 94306327, "net_revenue": 79950154, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 171199 }, { "average_project_size": 193562, "billable_hours_per_employee": 124, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 91823909, "net_revenue": 81420190, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 174347 }, { "average_project_size": 105130, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 96541905, "net_revenue": 82917256, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 177553 }, { "average_project_size": 108573, "billable_hours_per_employee": 129, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 97741145, "net_revenue": 84441849, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 180818 } ], "balance_sheet": [ { "assets": 87628885, "current_assets": 39087968, "current_liabilities": 24848110, "equity": 54770698, "fixed_assets": 48540917, "liabilities": 48696314, "long_term_liabilities": 23848204, "quarter": 1 }, { "assets": 90224066, "current_assets": 44734700, "current_liabilities": 26855547, "equity": 56486038, "fixed_assets": 45489366, "liabilities": 49362333, "long_term_liabilities": 22506786, "quarter": 2 }, { "assets": 92896104, "current_assets": 35321732, "current_liabilities": 26421577, "equity": 59265385, "fixed_assets": 57574372, "liabilities": 50037460, "long_term_liabilities": 23615883, "quarter": 3 }, { "assets": 95647276, "current_assets": 44093768, "current_liabilities": 30218967, "equity": 62536144, "fixed_assets": 51553508, "liabilities": 50721822, "long_term_liabilities": 20502855, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17314, "financing_cash_flow": 65733, "investing_cash_flow": -136468, "net_cash_flow": 18876396, "operating_cash_flow": 19059738, "quarter": 1 }, { "change_in_working_capital": 3524, "financing_cash_flow": -38731, "investing_cash_flow": -310067, "net_cash_flow": 19932079, "operating_cash_flow": 20277370, "quarter": 2 }, { "change_in_working_capital": 89976, "financing_cash_flow": -83975, "investing_cash_flow": -163972, "net_cash_flow": 21660718, "operating_cash_flow": 21888819, "quarter": 3 }, { "change_in_working_capital": -78440, "financing_cash_flow": 153462, "investing_cash_flow": -195526, "net_cash_flow": 21399799, "operating_cash_flow": 21824670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9123721476086338, "current_ratio": 1.573076101160209, "debt_to_equity_ratio": 0.8890942744604058, "profit_margin": 0.19810001866913227, "quarter": 1, "return_on_assets": 0.18074093947446668, "return_on_equity": 0.2891715384017929 }, { "asset_turnover_ratio": 0.9024220876944296, "current_ratio": 1.6657527027842702, "debt_to_equity_ratio": 0.8738855608885155, "profit_margin": 0.1918971817678146, "quarter": 2, "return_on_assets": 0.17317225539358866, "return_on_equity": 0.2766047248702414 }, { "asset_turnover_ratio": 0.8925805542932134, "current_ratio": 1.3368517708083814, "debt_to_equity_ratio": 0.8442948611571494, "profit_margin": 0.1978688368558651, "quarter": 3, "return_on_assets": 0.17661387607816148, "return_on_equity": 0.27683513740778026 }, { "asset_turnover_ratio": 0.8828463551852747, "current_ratio": 1.4591421341437647, "debt_to_equity_ratio": 0.8110801011331943, "profit_margin": 0.2085540547554803, "quarter": 4, "return_on_assets": 0.18412118709998598, "return_on_equity": 0.28160818486026257 } ], "income_statement": [ { "depreciation": 3221611, "expenses": 60098631, "income_tax": 4013396, "marketing_expense": 9791946, "net_income": 19851523, "net_profit": 15838127, "operational_expense": 40517826, "product_revenue": 21272851, "quarter": 1, "rd_expense": 10658311, "revenue": 79950154, "salaries_expense": 18951134, "service_revenue": 58677303 }, { "depreciation": 4653065, "expenses": 60775286, "income_tax": 5020599, "marketing_expense": 7532602, "net_income": 20644904, "net_profit": 15624305, "operational_expense": 35684855, "product_revenue": 20231546, "quarter": 2, "rd_expense": 7931608, "revenue": 81420190, "salaries_expense": 23331717, "service_revenue": 61188644 }, { "depreciation": 5482078, "expenses": 61459559, "income_tax": 5050956, "marketing_expense": 7948903, "net_income": 21457697, "net_profit": 16406741, "operational_expense": 41814145, "product_revenue": 32827781, "quarter": 3, "rd_expense": 9796010, "revenue": 82917256, "salaries_expense": 27850891, "service_revenue": 50089475 }, { "depreciation": 4213980, "expenses": 62151538, "income_tax": 4679621, "marketing_expense": 10386770, "net_income": 22290311, "net_profit": 17610690, "operational_expense": 39430022, "product_revenue": 31398113, "quarter": 4, "rd_expense": 7687328, "revenue": 84441849, "salaries_expense": 30642135, "service_revenue": 53043736 } ], "market_conditions": { "gdp_growth": [ 0.006294659806049083, -0.0008382001915463819, -0.0008080636467294924, 0.007865327000889056 ], "inflation_rate": [ 0.01991272312915037, 0.024108552439747744, 0.02562207504127157, 0.023354997599269522 ], "interest_rate": [ 0.042627096483608753, 0.04474035010359247, 0.04788964856478656, 0.0475358246739275 ], "year": 2001 }, "random_event": { "description": "Vargas-Johnson New Ad Campaign Launch in 2001", "impact": 0.03, "type": "New Ad Campaign Launch" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 54240, "billable_hours_per_employee": 85, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 74216210, "net_revenue": 60066055, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 128621 }, { "average_project_size": 196431, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 69693462, "net_revenue": 61959867, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 132676 }, { "average_project_size": 149256, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 72171185, "net_revenue": 63913389, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 136860 }, { "average_project_size": 167687, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 72763754, "net_revenue": 65928504, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 141175 } ], "balance_sheet": [ { "assets": 62784928, "current_assets": 28911701, "current_liabilities": 16347485, "equity": 48372160, "fixed_assets": 33873227, "liabilities": 29257726, "long_term_liabilities": 12910241, "quarter": 1 }, { "assets": 63820810, "current_assets": 26784993, "current_liabilities": 17749489, "equity": 48600362, "fixed_assets": 37035817, "liabilities": 29702317, "long_term_liabilities": 11952828, "quarter": 2 }, { "assets": 64873784, "current_assets": 29497253, "current_liabilities": 12602195, "equity": 49037245, "fixed_assets": 35376531, "liabilities": 30153664, "long_term_liabilities": 17551469, "quarter": 3 }, { "assets": 65944131, "current_assets": 32211660, "current_liabilities": 14814876, "equity": 49787259, "fixed_assets": 33732471, "liabilities": 30611870, "long_term_liabilities": 15796994, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34483, "financing_cash_flow": -91351, "investing_cash_flow": -227355, "net_cash_flow": 17558797, "operating_cash_flow": 17754500, "quarter": 1 }, { "change_in_working_capital": 90757, "financing_cash_flow": 192181, "investing_cash_flow": -409415, "net_cash_flow": 18250579, "operating_cash_flow": 18688734, "quarter": 2 }, { "change_in_working_capital": -6373, "financing_cash_flow": 182420, "investing_cash_flow": -183577, "net_cash_flow": 16147767, "operating_cash_flow": 16679653, "quarter": 3 }, { "change_in_working_capital": 1165, "financing_cash_flow": -26229, "investing_cash_flow": -452562, "net_cash_flow": 17580034, "operating_cash_flow": 17778533, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9566954508572503, "current_ratio": 1.7685718017175118, "debt_to_equity_ratio": 0.6048463827127009, "profit_margin": 0.24714388184807543, "quarter": 1, "return_on_assets": 0.23644142747125552, "return_on_equity": 0.3068905337284918 }, { "asset_turnover_ratio": 0.9708411253320037, "current_ratio": 1.5090571339828431, "debt_to_equity_ratio": 0.611154233789452, "profit_margin": 0.23372982708306975, "quarter": 2, "return_on_assets": 0.2269145283489821, "return_on_equity": 0.2979786241098369 }, { "asset_turnover_ratio": 0.9851959460234353, "current_ratio": 2.34064407033854, "debt_to_equity_ratio": 0.6149135009521844, "profit_margin": 0.22400822775960136, "quarter": 3, "return_on_assets": 0.22069199786465363, "return_on_equity": 0.2919643018281308 }, { "asset_turnover_ratio": 0.9997630266748075, "current_ratio": 2.17427807023157, "debt_to_equity_ratio": 0.61485349093028, "profit_margin": 0.21925263160832528, "quarter": 4, "return_on_assets": 0.21920067458315584, "return_on_equity": 0.290335284374663 } ], "income_statement": [ { "depreciation": 2909542, "expenses": 41364026, "income_tax": 3857071, "marketing_expense": 6020871, "net_income": 18702029, "net_profit": 14844958, "operational_expense": 25404335, "product_revenue": 22992078, "quarter": 1, "rd_expense": 4495807, "revenue": 60066055, "salaries_expense": 14459871, "service_revenue": 37073977 }, { "depreciation": 4206865, "expenses": 42944900, "income_tax": 4533098, "marketing_expense": 6408713, "net_income": 19014967, "net_profit": 14481869, "operational_expense": 23141298, "product_revenue": 23605430, "quarter": 2, "rd_expense": 7175785, "revenue": 61959867, "salaries_expense": 16482607, "service_revenue": 38354437 }, { "depreciation": 2362528, "expenses": 44586193, "income_tax": 5010071, "marketing_expense": 7482673, "net_income": 19327196, "net_profit": 14317125, "operational_expense": 22681426, "product_revenue": 16779031, "quarter": 3, "rd_expense": 5732174, "revenue": 63913389, "salaries_expense": 20260415, "service_revenue": 47134358 }, { "depreciation": 3323535, "expenses": 46290214, "income_tax": 5183292, "marketing_expense": 6890267, "net_income": 19638290, "net_profit": 14454998, "operational_expense": 29097865, "product_revenue": 18744990, "quarter": 4, "rd_expense": 5878047, "revenue": 65928504, "salaries_expense": 19443069, "service_revenue": 47183514 } ], "market_conditions": { "gdp_growth": [ 0.007617203527798266, 0.010844942993331445, 0.007468710429323634, 0.007302520669369379 ], "inflation_rate": [ 0.02923203845423928, 0.03240852460675864, 0.02761149498991429, 0.025034608637204393 ], "interest_rate": [ 0.04347732119640091, 0.042402347059523914, 0.04745531595349769, 0.04524478387630628 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 163727, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 76936119, "net_revenue": 69504166, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 148831 }, { "average_project_size": 180479, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 85214420, "net_revenue": 72948430, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 156206 }, { "average_project_size": 142221, "billable_hours_per_employee": 92, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 90735775, "net_revenue": 76563374, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 163947 }, { "average_project_size": 170032, "billable_hours_per_employee": 101, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 102753419, "net_revenue": 80357456, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 172072 } ], "balance_sheet": [ { "assets": 82468666, "current_assets": 39343150, "current_liabilities": 19263859, "equity": 64179246, "fixed_assets": 43125516, "liabilities": 35202640, "long_term_liabilities": 15938781, "quarter": 1 }, { "assets": 84366690, "current_assets": 41306811, "current_liabilities": 19859163, "equity": 65091449, "fixed_assets": 43059879, "liabilities": 36123424, "long_term_liabilities": 16264261, "quarter": 2 }, { "assets": 86308396, "current_assets": 30913211, "current_liabilities": 21641827, "equity": 68376863, "fixed_assets": 55395185, "liabilities": 37068293, "long_term_liabilities": 15426466, "quarter": 3 }, { "assets": 88294791, "current_assets": 26817638, "current_liabilities": 21156324, "equity": 68995259, "fixed_assets": 61477153, "liabilities": 38037876, "long_term_liabilities": 16881552, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47103, "financing_cash_flow": 156838, "investing_cash_flow": -190071, "net_cash_flow": 20937301, "operating_cash_flow": 21119677, "quarter": 1 }, { "change_in_working_capital": 32878, "financing_cash_flow": -118057, "investing_cash_flow": -494585, "net_cash_flow": 20998490, "operating_cash_flow": 21354542, "quarter": 2 }, { "change_in_working_capital": 57404, "financing_cash_flow": -57395, "investing_cash_flow": -203238, "net_cash_flow": 24008299, "operating_cash_flow": 24089203, "quarter": 3 }, { "change_in_working_capital": -98910, "financing_cash_flow": 87033, "investing_cash_flow": -474037, "net_cash_flow": 21198940, "operating_cash_flow": 21649510, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8427948379812522, "current_ratio": 2.042329628762337, "debt_to_equity_ratio": 0.5485050416453943, "profit_margin": 0.24334109699266085, "quarter": 1, "return_on_assets": 0.20508662041410977, "return_on_equity": 0.26353098632539246 }, { "asset_turnover_ratio": 0.8646591445035949, "current_ratio": 2.079987510047629, "debt_to_equity_ratio": 0.5549642012117444, "profit_margin": 0.2309601865317732, "quarter": 2, "return_on_assets": 0.19970183730095373, "return_on_equity": 0.258838653292232 }, { "asset_turnover_ratio": 0.8870906835066197, "current_ratio": 1.4284011696424705, "debt_to_equity_ratio": 0.542117484974413, "profit_margin": 0.24994666509864102, "quarter": 3, "return_on_assets": 0.22172535798255363, "return_on_equity": 0.2798718625041339 }, { "asset_turnover_ratio": 0.9101041532563342, "current_ratio": 1.2675944081779047, "debt_to_equity_ratio": 0.5513114459067397, "profit_margin": 0.2331873721836092, "quarter": 4, "return_on_assets": 0.2122247959112333, "return_on_equity": 0.27158886380874375 } ], "income_statement": [ { "depreciation": 4206457, "expenses": 47340696, "income_tax": 5250250, "marketing_expense": 5670761, "net_income": 22163470, "net_profit": 16913220, "operational_expense": 29713612, "product_revenue": 27579736, "quarter": 1, "rd_expense": 7605319, "revenue": 69504166, "salaries_expense": 21040862, "service_revenue": 41924430 }, { "depreciation": 4506359, "expenses": 49346881, "income_tax": 6753366, "marketing_expense": 8729654, "net_income": 23601549, "net_profit": 16848183, "operational_expense": 28842374, "product_revenue": 24748089, "quarter": 2, "rd_expense": 9568563, "revenue": 72948430, "salaries_expense": 23319165, "service_revenue": 48200341 }, { "depreciation": 4952443, "expenses": 51438083, "income_tax": 5988531, "marketing_expense": 9760346, "net_income": 25125291, "net_profit": 19136760, "operational_expense": 31788218, "product_revenue": 16759687, "quarter": 3, "rd_expense": 8215278, "revenue": 76563374, "salaries_expense": 23872461, "service_revenue": 59803687 }, { "depreciation": 2911166, "expenses": 53617906, "income_tax": 8001206, "marketing_expense": 6673831, "net_income": 26739550, "net_profit": 18738344, "operational_expense": 27616776, "product_revenue": 21744884, "quarter": 4, "rd_expense": 6796698, "revenue": 80357456, "salaries_expense": 24678016, "service_revenue": 58612572 } ], "market_conditions": { "gdp_growth": [ 0.012657823515870746, 0.007716812060449076, 0.011578778259461455, 0.009625227823294462 ], "inflation_rate": [ 0.022148022925848936, 0.018093137133984437, 0.01985075416863556, 0.02195837675571961 ], "interest_rate": [ 0.05899585080049307, 0.05452656786881396, 0.05433078925822106, 0.0631292343330983 ], "year": 2003 }, "random_event": { "description": "Vargas-Johnson Expansion to New Market in 2003", "impact": 0.02, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 176030, "billable_hours_per_employee": 90, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 33569595, "net_revenue": 26844553, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 57483 }, { "average_project_size": 180668, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 34349940, "net_revenue": 27769687, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 59464 }, { "average_project_size": 182246, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 33983526, "net_revenue": 28726705, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 61513 }, { "average_project_size": 104474, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 37489071, "net_revenue": 29716704, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 63633 } ], "balance_sheet": [ { "assets": 35478870, "current_assets": 16848953, "current_liabilities": 7084601, "equity": 27282138, "fixed_assets": 18629917, "liabilities": 14673586, "long_term_liabilities": 7588985, "quarter": 1 }, { "assets": 36104311, "current_assets": 15449874, "current_liabilities": 8536133, "equity": 27788164, "fixed_assets": 20654437, "liabilities": 14916778, "long_term_liabilities": 6380645, "quarter": 2 }, { "assets": 36740777, "current_assets": 15201156, "current_liabilities": 6380690, "equity": 27791603, "fixed_assets": 21539621, "liabilities": 15164000, "long_term_liabilities": 8783310, "quarter": 3 }, { "assets": 37388463, "current_assets": 15058312, "current_liabilities": 6592187, "equity": 28321376, "fixed_assets": 22330151, "liabilities": 15415320, "long_term_liabilities": 8823133, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43646, "financing_cash_flow": 181002, "investing_cash_flow": -299705, "net_cash_flow": 7113708, "operating_cash_flow": 7525151, "quarter": 1 }, { "change_in_working_capital": 30848, "financing_cash_flow": -375, "investing_cash_flow": -223426, "net_cash_flow": 7753525, "operating_cash_flow": 8331877, "quarter": 2 }, { "change_in_working_capital": -28674, "financing_cash_flow": -46497, "investing_cash_flow": -475600, "net_cash_flow": 7740133, "operating_cash_flow": 7793884, "quarter": 3 }, { "change_in_working_capital": 24486, "financing_cash_flow": 144440, "investing_cash_flow": -225228, "net_cash_flow": 7634188, "operating_cash_flow": 7789243, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7566349491965217, "current_ratio": 2.378250094818325, "debt_to_equity_ratio": 0.5378458975612542, "profit_margin": 0.24127255909234174, "quarter": 1, "return_on_assets": 0.1825552504913488, "return_on_equity": 0.23740272848117694 }, { "asset_turnover_ratio": 0.769151556444326, "current_ratio": 1.809938294072972, "debt_to_equity_ratio": 0.5368032951007486, "profit_margin": 0.23769194805832705, "quarter": 2, "return_on_assets": 0.18282113180334614, "return_on_equity": 0.23753390112423403 }, { "asset_turnover_ratio": 0.7818752717178518, "current_ratio": 2.38236867799564, "debt_to_equity_ratio": 0.5456324343723534, "profit_margin": 0.21634315526267284, "quarter": 3, "return_on_assets": 0.16915336330529973, "return_on_equity": 0.22362243732396436 }, { "asset_turnover_ratio": 0.7948094576661255, "current_ratio": 2.2842665112503635, "debt_to_equity_ratio": 0.5442998249802552, "profit_margin": 0.21362507093653454, "quarter": 4, "return_on_assets": 0.16979122677495462, "return_on_equity": 0.22414987887594162 } ], "income_statement": [ { "depreciation": 1048297, "expenses": 18464314, "income_tax": 1903385, "marketing_expense": 2168716, "net_income": 8380239, "net_profit": 6476854, "operational_expense": 9239215, "product_revenue": 6828334, "quarter": 1, "rd_expense": 3263885, "revenue": 26844553, "salaries_expense": 6372697, "service_revenue": 20016219 }, { "depreciation": 1731246, "expenses": 19189079, "income_tax": 1979977, "marketing_expense": 2954609, "net_income": 8580608, "net_profit": 6600631, "operational_expense": 10860510, "product_revenue": 8613492, "quarter": 2, "rd_expense": 2084758, "revenue": 27769687, "salaries_expense": 7304049, "service_revenue": 19156195 }, { "depreciation": 1579058, "expenses": 19942293, "income_tax": 2569586, "marketing_expense": 3540321, "net_income": 8784412, "net_profit": 6214826, "operational_expense": 10616350, "product_revenue": 11077665, "quarter": 3, "rd_expense": 3158648, "revenue": 28726705, "salaries_expense": 6075540, "service_revenue": 17649040 }, { "depreciation": 1441010, "expenses": 20725072, "income_tax": 2643399, "marketing_expense": 2220085, "net_income": 8991632, "net_profit": 6348233, "operational_expense": 11182737, "product_revenue": 6200517, "quarter": 4, "rd_expense": 3168693, "revenue": 29716704, "salaries_expense": 6317313, "service_revenue": 23516187 } ], "market_conditions": { "gdp_growth": [ -0.004187562761351404, 0.006775067810785027, -0.0036980375983674436, 0.01123816630781409 ], "inflation_rate": [ 0.02367709418415545, 0.029457622829886565, 0.03142596211712268, 0.024880407340018132 ], "interest_rate": [ 0.05422850769266159, 0.05786574085434249, 0.06348722197769645, 0.054226565684039406 ], "year": 2004 }, "random_event": { "description": "Vargas-Johnson Award Nomination in 2004", "impact": 0.01, "type": "Award Nomination" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 116682, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 97678731, "net_revenue": 86398055, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 185007 }, { "average_project_size": 80889, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 111108060, "net_revenue": 89434171, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 191508 }, { "average_project_size": 144719, "billable_hours_per_employee": 98, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 109247025, "net_revenue": 92576980, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 198238 }, { "average_project_size": 155242, "billable_hours_per_employee": 145, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 113827327, "net_revenue": 95830230, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 205204 } ], "balance_sheet": [ { "assets": 95302717, "current_assets": 42198455, "current_liabilities": 28909562, "equity": 59992741, "fixed_assets": 53104262, "liabilities": 51435061, "long_term_liabilities": 22525499, "quarter": 1 }, { "assets": 97655214, "current_assets": 30835875, "current_liabilities": 22923893, "equity": 62245693, "fixed_assets": 66819339, "liabilities": 52394203, "long_term_liabilities": 29470310, "quarter": 2 }, { "assets": 100065782, "current_assets": 46050865, "current_liabilities": 26996269, "equity": 65461055, "fixed_assets": 54014917, "liabilities": 53371232, "long_term_liabilities": 26374963, "quarter": 3 }, { "assets": 102535854, "current_assets": 41800406, "current_liabilities": 29868230, "equity": 65833950, "fixed_assets": 60735448, "liabilities": 54366479, "long_term_liabilities": 24498249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31520, "financing_cash_flow": 28323, "investing_cash_flow": -132011, "net_cash_flow": 21538727, "operating_cash_flow": 21785784, "quarter": 1 }, { "change_in_working_capital": 52950, "financing_cash_flow": 167547, "investing_cash_flow": -175377, "net_cash_flow": 21530644, "operating_cash_flow": 21638164, "quarter": 2 }, { "change_in_working_capital": 62970, "financing_cash_flow": -19357, "investing_cash_flow": -217463, "net_cash_flow": 25010691, "operating_cash_flow": 25477297, "quarter": 3 }, { "change_in_working_capital": -26100, "financing_cash_flow": 28246, "investing_cash_flow": -339257, "net_cash_flow": 23605798, "operating_cash_flow": 23897307, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9065644476851589, "current_ratio": 1.4596711980624266, "debt_to_equity_ratio": 0.8573547423012394, "profit_margin": 0.18663712973631177, "quarter": 1, "return_on_assets": 0.16919858643694283, "return_on_equity": 0.26878393504307463 }, { "asset_turnover_ratio": 0.915815626598289, "current_ratio": 1.3451412899196484, "debt_to_equity_ratio": 0.8417321821768455, "profit_margin": 0.18991266772070822, "quarter": 2, "return_on_assets": 0.17392498878759305, "return_on_equity": 0.2728651763905978 }, { "asset_turnover_ratio": 0.9251612104525401, "current_ratio": 1.7058233121028687, "debt_to_equity_ratio": 0.8153127382380256, "profit_margin": 0.20271243455986573, "quarter": 3, "return_on_assets": 0.18754168133118673, "return_on_equity": 0.2866819821342629 }, { "asset_turnover_ratio": 0.9346021538963337, "current_ratio": 1.399493910419198, "debt_to_equity_ratio": 0.8258121987211765, "profit_margin": 0.1843319691500271, "quarter": 4, "return_on_assets": 0.17227705539956784, "return_on_equity": 0.2683201448492761 } ], "income_statement": [ { "depreciation": 5660699, "expenses": 65044054, "income_tax": 5228916, "marketing_expense": 7998612, "net_income": 21354001, "net_profit": 16125085, "operational_expense": 40530830, "product_revenue": 23465289, "quarter": 1, "rd_expense": 6741525, "revenue": 86398055, "salaries_expense": 31781952, "service_revenue": 62932766 }, { "depreciation": 4653482, "expenses": 67000611, "income_tax": 5448878, "marketing_expense": 13046162, "net_income": 22433560, "net_profit": 16984682, "operational_expense": 34208981, "product_revenue": 34851302, "quarter": 2, "rd_expense": 9127480, "revenue": 89434171, "salaries_expense": 27772548, "service_revenue": 54582869 }, { "depreciation": 6710792, "expenses": 69016023, "income_tax": 4794452, "marketing_expense": 10333202, "net_income": 23560957, "net_profit": 18766505, "operational_expense": 41706030, "product_revenue": 29348747, "quarter": 3, "rd_expense": 10503431, "revenue": 92576980, "salaries_expense": 21949758, "service_revenue": 63228233 }, { "depreciation": 6232732, "expenses": 71092060, "income_tax": 7073595, "marketing_expense": 7357185, "net_income": 24738170, "net_profit": 17664575, "operational_expense": 39006629, "product_revenue": 38009756, "quarter": 4, "rd_expense": 8454760, "revenue": 95830230, "salaries_expense": 27463754, "service_revenue": 57820474 } ], "market_conditions": { "gdp_growth": [ -0.014141932116601898, -0.008493524504236257, -0.01857736602416957, -0.02243931603377501 ], "inflation_rate": [ 0.038201590109172796, 0.04047597479800201, 0.03568937436225419, 0.041154448723114176 ], "interest_rate": [ 0.04238642598564732, 0.04148391289135423, 0.038628502253056175, 0.04199277356660937 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "South Thomas", "name": "Cummings-Howard", "num_employees": 929, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.cummings-howard.com" }

[ { "advertising_kpis": [ { "average_project_size": 147682, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 17855027, "net_revenue": 14157531, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 15240 }, { "average_project_size": 195797, "billable_hours_per_employee": 101, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 18016238, "net_revenue": 13878445, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 14939 }, { "average_project_size": 85893, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 15400827, "net_revenue": 13604862, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 14645 }, { "average_project_size": 185906, "billable_hours_per_employee": 142, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 15785587, "net_revenue": 13336672, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 14356 } ], "balance_sheet": [ { "assets": 20841357, "current_assets": 7621011, "current_liabilities": 5917154, "equity": 14166994, "fixed_assets": 13220346, "liabilities": 10798190, "long_term_liabilities": 4881036, "quarter": 1 }, { "assets": 21299066, "current_assets": 9547002, "current_liabilities": 5620459, "equity": 14105998, "fixed_assets": 11752064, "liabilities": 10947966, "long_term_liabilities": 5327507, "quarter": 2 }, { "assets": 21766826, "current_assets": 8618718, "current_liabilities": 4648360, "equity": 14248476, "fixed_assets": 13148108, "liabilities": 11099820, "long_term_liabilities": 6451460, "quarter": 3 }, { "assets": 22244859, "current_assets": 10743751, "current_liabilities": 5466522, "equity": 14575620, "fixed_assets": 11501108, "liabilities": 11253779, "long_term_liabilities": 5787257, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47289, "financing_cash_flow": -186837, "investing_cash_flow": -370331, "net_cash_flow": 4134765, "operating_cash_flow": 4587394, "quarter": 1 }, { "change_in_working_capital": 97713, "financing_cash_flow": 90780, "investing_cash_flow": -251511, "net_cash_flow": 4047748, "operating_cash_flow": 4333383, "quarter": 2 }, { "change_in_working_capital": -74812, "financing_cash_flow": 67331, "investing_cash_flow": -463453, "net_cash_flow": 4142027, "operating_cash_flow": 4149590, "quarter": 3 }, { "change_in_working_capital": 50005, "financing_cash_flow": 179158, "investing_cash_flow": -454393, "net_cash_flow": 4055272, "operating_cash_flow": 4348549, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.679299865167129, "current_ratio": 1.2879521134653584, "debt_to_equity_ratio": 0.762207564992263, "profit_margin": 0.2912815094665871, "quarter": 1, "return_on_assets": 0.1978674901063304, "return_on_equity": 0.291086944767535 }, { "asset_turnover_ratio": 0.6515987602461065, "current_ratio": 1.6986160738829337, "debt_to_equity_ratio": 0.7761213350519404, "profit_margin": 0.2705561033674882, "quarter": 2, "return_on_assets": 0.17629402153127277, "return_on_equity": 0.2661915874367769 }, { "asset_turnover_ratio": 0.6250273696311993, "current_ratio": 1.8541416757738214, "debt_to_equity_ratio": 0.7790180507725879, "profit_margin": 0.2632492707386521, "quarter": 3, "return_on_assets": 0.16453799924711118, "return_on_equity": 0.25135811015858817 }, { "asset_turnover_ratio": 0.5995395160742534, "current_ratio": 1.96537231534054, "debt_to_equity_ratio": 0.7720960755014195, "profit_margin": 0.2687731991909226, "quarter": 4, "return_on_assets": 0.16114015377665464, "return_on_equity": 0.24592710292941228 } ], "income_statement": [ { "depreciation": 463567, "expenses": 8761591, "income_tax": 1272113, "marketing_expense": 1632759, "net_income": 5395940, "net_profit": 4123827, "operational_expense": 5300183, "product_revenue": 4877721, "quarter": 1, "rd_expense": 1484324, "revenue": 14157531, "salaries_expense": 3903677, "service_revenue": 9279810 }, { "depreciation": 578485, "expenses": 8650708, "income_tax": 1472839, "marketing_expense": 1480486, "net_income": 5227737, "net_profit": 3754898, "operational_expense": 5398613, "product_revenue": 3842037, "quarter": 2, "rd_expense": 1083385, "revenue": 13878445, "salaries_expense": 3476236, "service_revenue": 10036408 }, { "depreciation": 568120, "expenses": 8541229, "income_tax": 1482163, "marketing_expense": 1371112, "net_income": 5063633, "net_profit": 3581470, "operational_expense": 4705780, "product_revenue": 3686999, "quarter": 3, "rd_expense": 1663294, "revenue": 13604862, "salaries_expense": 3731987, "service_revenue": 9917863 }, { "depreciation": 764009, "expenses": 8433136, "income_tax": 1318996, "marketing_expense": 1382905, "net_income": 4903536, "net_profit": 3584540, "operational_expense": 4289869, "product_revenue": 4684785, "quarter": 4, "rd_expense": 1451935, "revenue": 13336672, "salaries_expense": 3220166, "service_revenue": 8651887 } ], "market_conditions": { "gdp_growth": [ 0.058783149099123, 0.05457235396758532, 0.05647495284797305, 0.056801661829323835 ], "inflation_rate": [ 0.008250480010064148, 0.0027534728038612565, 0.009628887493907504, 0.0021021461208047144 ], "interest_rate": [ 0.015672860345820838, 0.010784374870944158, 0.01183867234921995, 0.017134053273854935 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 165157, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 13415084, "net_revenue": 10932434, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 11768 }, { "average_project_size": 158003, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 13895852, "net_revenue": 10866709, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 11697 }, { "average_project_size": 108070, "billable_hours_per_employee": 86, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 12098892, "net_revenue": 10801379, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 11627 }, { "average_project_size": 176551, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 12603493, "net_revenue": 10736442, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 11557 } ], "balance_sheet": [ { "assets": 14207708, "current_assets": 5769591, "current_liabilities": 4469979, "equity": 9383736, "fixed_assets": 8438117, "liabilities": 7779346, "long_term_liabilities": 3309367, "quarter": 1 }, { "assets": 14701059, "current_assets": 6240707, "current_liabilities": 4363590, "equity": 9595364, "fixed_assets": 8460352, "liabilities": 7989935, "long_term_liabilities": 3626345, "quarter": 2 }, { "assets": 15211541, "current_assets": 6481900, "current_liabilities": 3416328, "equity": 9836790, "fixed_assets": 8729641, "liabilities": 8206224, "long_term_liabilities": 4789896, "quarter": 3 }, { "assets": 15739749, "current_assets": 6117322, "current_liabilities": 4647492, "equity": 9929131, "fixed_assets": 9622427, "liabilities": 8428368, "long_term_liabilities": 3780876, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1864, "financing_cash_flow": -4425, "investing_cash_flow": -331630, "net_cash_flow": 3002046, "operating_cash_flow": 3471723, "quarter": 1 }, { "change_in_working_capital": -31053, "financing_cash_flow": 185925, "investing_cash_flow": -111706, "net_cash_flow": 3144301, "operating_cash_flow": 3357260, "quarter": 2 }, { "change_in_working_capital": 60038, "financing_cash_flow": 30600, "investing_cash_flow": -146159, "net_cash_flow": 3064283, "operating_cash_flow": 3502080, "quarter": 3 }, { "change_in_working_capital": 87509, "financing_cash_flow": -171525, "investing_cash_flow": -424471, "net_cash_flow": 2686647, "operating_cash_flow": 3013562, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7694720358836203, "current_ratio": 1.290742305500764, "debt_to_equity_ratio": 0.8290243885804119, "profit_margin": 0.2703308339204243, "quarter": 1, "return_on_assets": 0.20801201713886575, "return_on_equity": 0.31494641366722165 }, { "asset_turnover_ratio": 0.7391786537282791, "current_ratio": 1.4301772164662583, "debt_to_equity_ratio": 0.8326870142706415, "profit_margin": 0.2654198248982282, "quarter": 2, "return_on_assets": 0.19619266884106784, "return_on_equity": 0.3005868250542658 }, { "asset_turnover_ratio": 0.7100778941462933, "current_ratio": 1.8973295304197957, "debt_to_equity_ratio": 0.83423799837142, "profit_margin": 0.2621399545372864, "quarter": 3, "return_on_assets": 0.18613978688944138, "return_on_equity": 0.28784522186607625 }, { "asset_turnover_ratio": 0.6821228216536362, "current_ratio": 1.3162630511252091, "debt_to_equity_ratio": 0.8488525330162328, "profit_margin": 0.2438191348679572, "quarter": 4, "return_on_assets": 0.16631459624927944, "return_on_equity": 0.26364341451432155 } ], "income_statement": [ { "depreciation": 516349, "expenses": 7229667, "income_tax": 747393, "marketing_expense": 777448, "net_income": 3702767, "net_profit": 2955374, "operational_expense": 4502281, "product_revenue": 4165084, "quarter": 1, "rd_expense": 1211333, "revenue": 10932434, "salaries_expense": 2461320, "service_revenue": 6767350 }, { "depreciation": 473020, "expenses": 7176223, "income_tax": 806246, "marketing_expense": 748791, "net_income": 3690486, "net_profit": 2884240, "operational_expense": 4658697, "product_revenue": 3600151, "quarter": 2, "rd_expense": 1048291, "revenue": 10866709, "salaries_expense": 3095801, "service_revenue": 7266558 }, { "depreciation": 670607, "expenses": 7123174, "income_tax": 846732, "marketing_expense": 931120, "net_income": 3678205, "net_profit": 2831473, "operational_expense": 4552180, "product_revenue": 3842111, "quarter": 3, "rd_expense": 1284717, "revenue": 10801379, "salaries_expense": 2793389, "service_revenue": 6959268 }, { "depreciation": 395812, "expenses": 7070518, "income_tax": 1048174, "marketing_expense": 895179, "net_income": 3665924, "net_profit": 2617750, "operational_expense": 4296881, "product_revenue": 3070739, "quarter": 4, "rd_expense": 1027001, "revenue": 10736442, "salaries_expense": 3111875, "service_revenue": 7665703 } ], "market_conditions": { "gdp_growth": [ 0.04523180790236624, 0.03575006407571934, 0.04685663947975728, 0.04641947467537681 ], "inflation_rate": [ 0.01099142201540379, 0.009464906879222927, 0.007967989838319282, 0.0047786980495059675 ], "interest_rate": [ 0.013696332332199117, 0.014724359105776474, 0.016480093233671188, 0.010899961460124216 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 187746, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 10385150, "net_revenue": 8135671, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 8757 }, { "average_project_size": 60452, "billable_hours_per_employee": 83, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 8856556, "net_revenue": 7924250, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 8530 }, { "average_project_size": 128594, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 9616985, "net_revenue": 7718323, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8308 }, { "average_project_size": 94271, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 8838661, "net_revenue": 7517748, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 8092 } ], "balance_sheet": [ { "assets": 9212693, "current_assets": 3143470, "current_liabilities": 2605697, "equity": 5149519, "fixed_assets": 6069223, "liabilities": 5287029, "long_term_liabilities": 2681332, "quarter": 1 }, { "assets": 9409758, "current_assets": 4697604, "current_liabilities": 2603666, "equity": 5192065, "fixed_assets": 4712154, "liabilities": 5435518, "long_term_liabilities": 2831852, "quarter": 2 }, { "assets": 9611040, "current_assets": 4516896, "current_liabilities": 2652354, "equity": 5117069, "fixed_assets": 5094144, "liabilities": 5588178, "long_term_liabilities": 2935824, "quarter": 3 }, { "assets": 9816626, "current_assets": 3695334, "current_liabilities": 3358612, "equity": 5185974, "fixed_assets": 6121292, "liabilities": 5745125, "long_term_liabilities": 2386513, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51156, "financing_cash_flow": 51706, "investing_cash_flow": -212803, "net_cash_flow": 1213238, "operating_cash_flow": 1585504, "quarter": 1 }, { "change_in_working_capital": -97852, "financing_cash_flow": -79637, "investing_cash_flow": -353752, "net_cash_flow": 1578751, "operating_cash_flow": 1737106, "quarter": 2 }, { "change_in_working_capital": -8307, "financing_cash_flow": 76092, "investing_cash_flow": -302811, "net_cash_flow": 1425074, "operating_cash_flow": 1635107, "quarter": 3 }, { "change_in_working_capital": -13160, "financing_cash_flow": 160953, "investing_cash_flow": -119733, "net_cash_flow": 1473078, "operating_cash_flow": 1515942, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8830936838989425, "current_ratio": 1.206383551118952, "debt_to_equity_ratio": 1.026703464925559, "profit_margin": 0.15043073890278993, "quarter": 1, "return_on_assets": 0.13284443538930474, "return_on_equity": 0.23766394492378803 }, { "asset_turnover_ratio": 0.8421311153804381, "current_ratio": 1.8042268094294738, "debt_to_equity_ratio": 1.0468894360914203, "profit_margin": 0.15368331387828502, "quarter": 2, "return_on_assets": 0.1294215005316821, "return_on_equity": 0.23455503735026428 }, { "asset_turnover_ratio": 0.8030684504486507, "current_ratio": 1.702976299543726, "debt_to_equity_ratio": 1.092066180854704, "profit_margin": 0.14176745388862322, "quarter": 3, "return_on_assets": 0.11384896951838719, "return_on_equity": 0.2138347167098978 }, { "asset_turnover_ratio": 0.7658179093305582, "current_ratio": 1.1002562963509925, "debt_to_equity_ratio": 1.1078198618041664, "profit_margin": 0.14824559163196213, "quarter": 4, "return_on_assets": 0.11352912905106093, "return_on_equity": 0.21490138593058894 } ], "income_statement": [ { "depreciation": 361649, "expenses": 6408022, "income_tax": 503794, "marketing_expense": 934338, "net_income": 1727649, "net_profit": 1223855, "operational_expense": 4002559, "product_revenue": 1627764, "quarter": 1, "rd_expense": 968730, "revenue": 8135671, "salaries_expense": 3128492, "service_revenue": 6507907 }, { "depreciation": 519281, "expenses": 6294513, "income_tax": 411912, "marketing_expense": 1181755, "net_income": 1629737, "net_profit": 1217825, "operational_expense": 3405781, "product_revenue": 1913071, "quarter": 2, "rd_expense": 1186752, "revenue": 7924250, "salaries_expense": 2260406, "service_revenue": 6011179 }, { "depreciation": 540900, "expenses": 6183015, "income_tax": 441101, "marketing_expense": 712264, "net_income": 1535308, "net_profit": 1094207, "operational_expense": 3325422, "product_revenue": 2035862, "quarter": 3, "rd_expense": 1130239, "revenue": 7718323, "salaries_expense": 2038885, "service_revenue": 5682461 }, { "depreciation": 401469, "expenses": 6073493, "income_tax": 329782, "marketing_expense": 1088817, "net_income": 1444255, "net_profit": 1114473, "operational_expense": 4048584, "product_revenue": 2115772, "quarter": 4, "rd_expense": 1039779, "revenue": 7517748, "salaries_expense": 2436390, "service_revenue": 5401976 } ], "market_conditions": { "gdp_growth": [ 0.04555303337889835, 0.04271757166881465, 0.04481312283186252, 0.04531682207708061 ], "inflation_rate": [ 0.005526796529177824, 0.007030650662529324, 0.010071489204130465, 0.01101663588325956 ], "interest_rate": [ 0.011570937572787595, 0.010865653960017261, 0.011941106845120165, 0.010580641774005823 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 185217, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 13650365, "net_revenue": 11421830, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 12295 }, { "average_project_size": 197663, "billable_hours_per_employee": 148, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 13818481, "net_revenue": 11470824, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 12347 }, { "average_project_size": 71434, "billable_hours_per_employee": 123, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 13496009, "net_revenue": 11520029, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 12400 }, { "average_project_size": 59525, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 13597870, "net_revenue": 11569445, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 12454 } ], "balance_sheet": [ { "assets": 16416423, "current_assets": 7023965, "current_liabilities": 3782090, "equity": 11007790, "fixed_assets": 9392458, "liabilities": 7123099, "long_term_liabilities": 3341009, "quarter": 1 }, { "assets": 16939040, "current_assets": 8353118, "current_liabilities": 4123254, "equity": 11680959, "fixed_assets": 8585922, "liabilities": 7177938, "long_term_liabilities": 3054684, "quarter": 2 }, { "assets": 17478294, "current_assets": 7265612, "current_liabilities": 3637854, "equity": 12166860, "fixed_assets": 10212682, "liabilities": 7233199, "long_term_liabilities": 3595345, "quarter": 3 }, { "assets": 18034715, "current_assets": 6190859, "current_liabilities": 3151633, "equity": 12698215, "fixed_assets": 11843856, "liabilities": 7288886, "long_term_liabilities": 4137253, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61775, "financing_cash_flow": 151366, "investing_cash_flow": -259357, "net_cash_flow": 2190915, "operating_cash_flow": 2551550, "quarter": 1 }, { "change_in_working_capital": -92423, "financing_cash_flow": -117542, "investing_cash_flow": -243498, "net_cash_flow": 2303152, "operating_cash_flow": 2591891, "quarter": 2 }, { "change_in_working_capital": -69471, "financing_cash_flow": -98245, "investing_cash_flow": -376449, "net_cash_flow": 2170089, "operating_cash_flow": 2718660, "quarter": 3 }, { "change_in_working_capital": -24879, "financing_cash_flow": 182091, "investing_cash_flow": -260322, "net_cash_flow": 2321776, "operating_cash_flow": 2634947, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6957563167079698, "current_ratio": 1.8571649537689479, "debt_to_equity_ratio": 0.6470961927871081, "profit_margin": 0.1501043177844531, "quarter": 1, "return_on_assets": 0.1044360272636737, "return_on_equity": 0.1557502459621777 }, { "asset_turnover_ratio": 0.677182650256449, "current_ratio": 2.0258557925366714, "debt_to_equity_ratio": 0.6144990321428232, "profit_margin": 0.16736870864726022, "quarter": 2, "return_on_assets": 0.11333918569175112, "return_on_equity": 0.16435782370266003 }, { "asset_turnover_ratio": 0.6591048874678501, "current_ratio": 1.9972247374413596, "debt_to_equity_ratio": 0.5945000599990465, "profit_margin": 0.16681945852740476, "quarter": 3, "return_on_assets": 0.1099515204401528, "return_on_equity": 0.15795077776846286 }, { "asset_turnover_ratio": 0.641509721667351, "current_ratio": 1.964333727943577, "debt_to_equity_ratio": 0.5740087090980898, "profit_margin": 0.16875364375732804, "quarter": 4, "return_on_assets": 0.1082571030371148, "return_on_equity": 0.1537527912387686 } ], "income_statement": [ { "depreciation": 837084, "expenses": 9024556, "income_tax": 682808, "marketing_expense": 1681963, "net_income": 2397274, "net_profit": 1714466, "operational_expense": 5229319, "product_revenue": 2593364, "quarter": 1, "rd_expense": 1196909, "revenue": 11421830, "salaries_expense": 3728283, "service_revenue": 8828466 }, { "depreciation": 672034, "expenses": 8994064, "income_tax": 556903, "marketing_expense": 1669225, "net_income": 2476760, "net_profit": 1919857, "operational_expense": 5363341, "product_revenue": 2911126, "quarter": 2, "rd_expense": 1105591, "revenue": 11470824, "salaries_expense": 3909445, "service_revenue": 8559698 }, { "depreciation": 796895, "expenses": 8963675, "income_tax": 634589, "marketing_expense": 945053, "net_income": 2556354, "net_profit": 1921765, "operational_expense": 5953910, "product_revenue": 3773244, "quarter": 3, "rd_expense": 945876, "revenue": 11520029, "salaries_expense": 2959517, "service_revenue": 7746785 }, { "depreciation": 682561, "expenses": 8933389, "income_tax": 683670, "marketing_expense": 1737347, "net_income": 2636056, "net_profit": 1952386, "operational_expense": 5724626, "product_revenue": 2704797, "quarter": 4, "rd_expense": 982078, "revenue": 11569445, "salaries_expense": 3788402, "service_revenue": 8864648 } ], "market_conditions": { "gdp_growth": [ 0.03315066479772026, 0.038847626485381856, 0.029759298487971937, 0.03805272112701463 ], "inflation_rate": [ 0.0028894745246728503, 0.005126635118636194, 0.005561884073185617, 0.007254360502893297 ], "interest_rate": [ 0.010714831148229971, 0.0116172167360809, 0.01670590111913741, 0.019409009221775072 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 116094, "billable_hours_per_employee": 112, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 12472385, "net_revenue": 10769396, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 11592 }, { "average_project_size": 163161, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 12044167, "net_revenue": 10669915, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11485 }, { "average_project_size": 91293, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 12416232, "net_revenue": 10571353, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 11379 }, { "average_project_size": 99485, "billable_hours_per_employee": 105, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 13262093, "net_revenue": 10473701, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 11274 } ], "balance_sheet": [ { "assets": 16101206, "current_assets": 7278048, "current_liabilities": 4494497, "equity": 11155765, "fixed_assets": 8823158, "liabilities": 7926743, "long_term_liabilities": 3432246, "quarter": 1 }, { "assets": 16529791, "current_assets": 5255807, "current_liabilities": 3957419, "equity": 11421046, "fixed_assets": 11273984, "liabilities": 8007073, "long_term_liabilities": 4049654, "quarter": 2 }, { "assets": 16969783, "current_assets": 6132797, "current_liabilities": 4610121, "equity": 11843042, "fixed_assets": 10836986, "liabilities": 8088216, "long_term_liabilities": 3478095, "quarter": 3 }, { "assets": 17421487, "current_assets": 6482955, "current_liabilities": 3824085, "equity": 11983990, "fixed_assets": 10938532, "liabilities": 8170182, "long_term_liabilities": 4346097, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84133, "financing_cash_flow": -83538, "investing_cash_flow": -218738, "net_cash_flow": 3093339, "operating_cash_flow": 3465507, "quarter": 1 }, { "change_in_working_capital": -79098, "financing_cash_flow": 113614, "investing_cash_flow": -142428, "net_cash_flow": 3175630, "operating_cash_flow": 3366819, "quarter": 2 }, { "change_in_working_capital": -48382, "financing_cash_flow": 72990, "investing_cash_flow": -201881, "net_cash_flow": 3268920, "operating_cash_flow": 3589439, "quarter": 3 }, { "change_in_working_capital": 49490, "financing_cash_flow": 5398, "investing_cash_flow": -453088, "net_cash_flow": 2876237, "operating_cash_flow": 3110243, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6688564819306082, "current_ratio": 1.6193242536372814, "debt_to_equity_ratio": 0.7105512710244434, "profit_margin": 0.2768309383367461, "quarter": 1, "return_on_assets": 0.18516016750546513, "return_on_equity": 0.2672431697871011 }, { "asset_turnover_ratio": 0.6454960622309138, "current_ratio": 1.328089595769364, "debt_to_equity_ratio": 0.7010805315029814, "profit_margin": 0.27163552849296363, "quarter": 2, "return_on_assets": 0.17533966400422124, "return_on_equity": 0.2537708017286683 }, { "asset_turnover_ratio": 0.6229515722151544, "current_ratio": 1.3302898123498277, "debt_to_equity_ratio": 0.6829508837340946, "profit_margin": 0.28014152966039446, "quarter": 3, "return_on_assets": 0.17451460634470106, "return_on_equity": 0.2500603307832565 }, { "asset_turnover_ratio": 0.601194433058441, "current_ratio": 1.6952957374116946, "debt_to_equity_ratio": 0.6817580789036038, "profit_margin": 0.26090920487418917, "quarter": 4, "return_on_assets": 0.15685716150406678, "return_on_equity": 0.22802797732641633 } ], "income_statement": [ { "depreciation": 484205, "expenses": 6814578, "income_tax": 973516, "marketing_expense": 914937, "net_income": 3954818, "net_profit": 2981302, "operational_expense": 4260515, "product_revenue": 2792569, "quarter": 1, "rd_expense": 1358414, "revenue": 10769396, "salaries_expense": 3393583, "service_revenue": 7976827 }, { "depreciation": 468491, "expenses": 6788107, "income_tax": 983480, "marketing_expense": 694985, "net_income": 3881808, "net_profit": 2898328, "operational_expense": 4541253, "product_revenue": 3878966, "quarter": 2, "rd_expense": 812818, "revenue": 10669915, "salaries_expense": 2987025, "service_revenue": 6790949 }, { "depreciation": 627964, "expenses": 6761739, "income_tax": 848139, "marketing_expense": 1350903, "net_income": 3809614, "net_profit": 2961475, "operational_expense": 4598716, "product_revenue": 3375503, "quarter": 3, "rd_expense": 735279, "revenue": 10571353, "salaries_expense": 2087844, "service_revenue": 7195850 }, { "depreciation": 377558, "expenses": 6735473, "income_tax": 1005543, "marketing_expense": 689757, "net_income": 3738228, "net_profit": 2732685, "operational_expense": 3899103, "product_revenue": 2619698, "quarter": 4, "rd_expense": 743384, "revenue": 10473701, "salaries_expense": 2824841, "service_revenue": 7854003 } ], "market_conditions": { "gdp_growth": [ 0.027933447666185843, 0.033743757327470134, 0.04253762058280079, 0.038270359756693906 ], "inflation_rate": [ 0.007945066715255064, 0.010652215553171699, 0.007806927609076266, 0.009926751608733197 ], "interest_rate": [ 0.020126360587982523, 0.022975337767420695, 0.016148435434880083, 0.013863097668459416 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 92677, "billable_hours_per_employee": 89, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 22107984, "net_revenue": 17836640, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 19200 }, { "average_project_size": 183205, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 19295257, "net_revenue": 17537742, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 18878 }, { "average_project_size": 93766, "billable_hours_per_employee": 136, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 19276182, "net_revenue": 17243854, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 18562 }, { "average_project_size": 62588, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 19155412, "net_revenue": 16954890, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 18251 } ], "balance_sheet": [ { "assets": 18040605, "current_assets": 8917107, "current_liabilities": 4689371, "equity": 12247793, "fixed_assets": 9123498, "liabilities": 10560463, "long_term_liabilities": 5871092, "quarter": 1 }, { "assets": 18302594, "current_assets": 6328431, "current_liabilities": 4512976, "equity": 12324173, "fixed_assets": 11974163, "liabilities": 10674824, "long_term_liabilities": 6161848, "quarter": 2 }, { "assets": 18568388, "current_assets": 8557641, "current_liabilities": 5013477, "equity": 12334200, "fixed_assets": 10010747, "liabilities": 10790423, "long_term_liabilities": 5776946, "quarter": 3 }, { "assets": 18838041, "current_assets": 9333527, "current_liabilities": 6302992, "equity": 12462667, "fixed_assets": 9504514, "liabilities": 10907274, "long_term_liabilities": 4604282, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35268, "financing_cash_flow": -80410, "investing_cash_flow": -251181, "net_cash_flow": 5217253, "operating_cash_flow": 5565273, "quarter": 1 }, { "change_in_working_capital": -21730, "financing_cash_flow": -144712, "investing_cash_flow": -311196, "net_cash_flow": 4913428, "operating_cash_flow": 5400572, "quarter": 2 }, { "change_in_working_capital": -72821, "financing_cash_flow": 193917, "investing_cash_flow": -337778, "net_cash_flow": 4674366, "operating_cash_flow": 5099751, "quarter": 3 }, { "change_in_working_capital": -29880, "financing_cash_flow": 18633, "investing_cash_flow": -123802, "net_cash_flow": 4984251, "operating_cash_flow": 5498943, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9886941153026741, "current_ratio": 1.9015571597981904, "debt_to_equity_ratio": 0.8622339551297119, "profit_margin": 0.2672953538334574, "quarter": 1, "return_on_assets": 0.26427334338288544, "return_on_equity": 0.3892661314573164 }, { "asset_turnover_ratio": 0.9582107323147746, "current_ratio": 1.4022744636798423, "debt_to_equity_ratio": 0.8661696001833146, "profit_margin": 0.26778835040451615, "quarter": 2, "return_on_assets": 0.2565976713464769, "return_on_equity": 0.3810724662823217 }, { "asset_turnover_ratio": 0.9286672596458023, "current_ratio": 1.7069273480261304, "debt_to_equity_ratio": 0.8748376870814484, "profit_margin": 0.26422370544311036, "quarter": 3, "return_on_assets": 0.24537590446731294, "return_on_equity": 0.3693985017269057 }, { "asset_turnover_ratio": 0.900034669210031, "current_ratio": 1.4808089554928834, "debt_to_equity_ratio": 0.8751958148283991, "profit_margin": 0.2672916191140137, "quarter": 4, "return_on_assets": 0.24057172399189491, "return_on_equity": 0.3636380559634627 } ], "income_statement": [ { "depreciation": 797622, "expenses": 11267983, "income_tax": 1801006, "marketing_expense": 1315873, "net_income": 6568657, "net_profit": 4767651, "operational_expense": 6419494, "product_revenue": 6973589, "quarter": 1, "rd_expense": 1867946, "revenue": 17836640, "salaries_expense": 3767252, "service_revenue": 10863051 }, { "depreciation": 704169, "expenses": 11024351, "income_tax": 1816988, "marketing_expense": 2018091, "net_income": 6513391, "net_profit": 4696403, "operational_expense": 5882764, "product_revenue": 4147134, "quarter": 2, "rd_expense": 1830380, "revenue": 17537742, "salaries_expense": 3352430, "service_revenue": 13390608 }, { "depreciation": 543516, "expenses": 10785987, "income_tax": 1901632, "marketing_expense": 1608009, "net_income": 6457867, "net_profit": 4556235, "operational_expense": 5424908, "product_revenue": 3686171, "quarter": 3, "rd_expense": 2016573, "revenue": 17243854, "salaries_expense": 4160486, "service_revenue": 13557683 }, { "depreciation": 967043, "expenses": 10552777, "income_tax": 1870213, "marketing_expense": 1965580, "net_income": 6402113, "net_profit": 4531900, "operational_expense": 5943767, "product_revenue": 3804230, "quarter": 4, "rd_expense": 1114921, "revenue": 16954890, "salaries_expense": 5228319, "service_revenue": 13150660 } ], "market_conditions": { "gdp_growth": [ 0.045621306514215726, 0.04782552350542835, 0.05062192876752208, 0.057550608369232883 ], "inflation_rate": [ 0.00595365839096508, 0.012317760160676278, 0.007998651464100358, 0.004359121551111846 ], "interest_rate": [ 0.013849213507168417, 0.0164875838913041, 0.01850565232481143, 0.016297706159365363 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 192795, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 16765620, "net_revenue": 14025196, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 15097 }, { "average_project_size": 122552, "billable_hours_per_employee": 137, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 16038339, "net_revenue": 14015850, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 15087 }, { "average_project_size": 129100, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 16865968, "net_revenue": 14006511, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 15077 }, { "average_project_size": 72211, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 17088769, "net_revenue": 13997179, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 15067 } ], "balance_sheet": [ { "assets": 18182232, "current_assets": 6957865, "current_liabilities": 3652518, "equity": 13058112, "fixed_assets": 11224367, "liabilities": 7552059, "long_term_liabilities": 3899541, "quarter": 1 }, { "assets": 18614219, "current_assets": 7708275, "current_liabilities": 4134283, "equity": 13444390, "fixed_assets": 10905944, "liabilities": 7666280, "long_term_liabilities": 3531997, "quarter": 2 }, { "assets": 19056470, "current_assets": 5876108, "current_liabilities": 4486858, "equity": 13615880, "fixed_assets": 13180362, "liabilities": 7782228, "long_term_liabilities": 3295370, "quarter": 3 }, { "assets": 19509228, "current_assets": 9645688, "current_liabilities": 4728640, "equity": 14192741, "fixed_assets": 9863540, "liabilities": 7899930, "long_term_liabilities": 3171290, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47564, "financing_cash_flow": 77241, "investing_cash_flow": -154273, "net_cash_flow": 3248001, "operating_cash_flow": 3509204, "quarter": 1 }, { "change_in_working_capital": -79164, "financing_cash_flow": 63995, "investing_cash_flow": -159404, "net_cash_flow": 2700063, "operating_cash_flow": 3189992, "quarter": 2 }, { "change_in_working_capital": 66009, "financing_cash_flow": -52457, "investing_cash_flow": -450099, "net_cash_flow": 2370773, "operating_cash_flow": 3005396, "quarter": 3 }, { "change_in_working_capital": -86374, "financing_cash_flow": -109585, "investing_cash_flow": -179549, "net_cash_flow": 2853289, "operating_cash_flow": 3153048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7713682236592295, "current_ratio": 1.9049502288558195, "debt_to_equity_ratio": 0.5783423361662084, "profit_margin": 0.1731126609567524, "quarter": 1, "return_on_assets": 0.13353360577513257, "return_on_equity": 0.18593338761376835 }, { "asset_turnover_ratio": 0.7529647093976921, "current_ratio": 1.8644768633400277, "debt_to_equity_ratio": 0.5702214827150953, "profit_margin": 0.17811627550237766, "quarter": 2, "return_on_assets": 0.13411526962264708, "return_on_equity": 0.18568718997291808 }, { "asset_turnover_ratio": 0.7350002912396683, "current_ratio": 1.309626469123828, "debt_to_equity_ratio": 0.5715552722262535, "profit_margin": 0.16718210552221036, "quarter": 3, "return_on_assets": 0.12287889624888555, "return_on_equity": 0.1719784545692236 }, { "asset_turnover_ratio": 0.7174645249929931, "current_ratio": 2.03984401434662, "debt_to_equity_ratio": 0.5566176399611604, "profit_margin": 0.1845688334770885, "quarter": 4, "return_on_assets": 0.13242159043915014, "return_on_equity": 0.18202565663672718 } ], "income_statement": [ { "depreciation": 1081265, "expenses": 10865528, "income_tax": 731729, "marketing_expense": 1798873, "net_income": 3159668, "net_profit": 2427939, "operational_expense": 6961642, "product_revenue": 3508373, "quarter": 1, "rd_expense": 1427833, "revenue": 14025196, "salaries_expense": 4196018, "service_revenue": 10516823 }, { "depreciation": 693541, "expenses": 10799109, "income_tax": 720290, "marketing_expense": 1892018, "net_income": 3216741, "net_profit": 2496451, "operational_expense": 6034744, "product_revenue": 3462300, "quarter": 2, "rd_expense": 1469242, "revenue": 14015850, "salaries_expense": 4489549, "service_revenue": 10553550 }, { "depreciation": 663758, "expenses": 10733097, "income_tax": 931776, "marketing_expense": 1095011, "net_income": 3273414, "net_profit": 2341638, "operational_expense": 6773366, "product_revenue": 4149113, "quarter": 3, "rd_expense": 2035763, "revenue": 14006511, "salaries_expense": 4667622, "service_revenue": 9857398 }, { "depreciation": 569605, "expenses": 10667488, "income_tax": 746248, "marketing_expense": 1623514, "net_income": 3329691, "net_profit": 2583443, "operational_expense": 6079806, "product_revenue": 5405245, "quarter": 4, "rd_expense": 1154166, "revenue": 13997179, "salaries_expense": 5283954, "service_revenue": 8591934 } ], "market_conditions": { "gdp_growth": [ 0.0308711480591257, 0.04366917597562144, 0.02974050733431017, 0.03707844187628393 ], "inflation_rate": [ 0.0027970922812541486, 0.008445474024465556, 0.0065592414752177215, 0.011874926893113705 ], "interest_rate": [ 0.01211608763319536, 0.0113408712865124, 0.017018684434144428, 0.011809883078274287 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 148693, "billable_hours_per_employee": 115, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 16981149, "net_revenue": 14485078, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 15592 }, { "average_project_size": 159106, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 18388711, "net_revenue": 14239059, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 15327 }, { "average_project_size": 175959, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 17965720, "net_revenue": 13997219, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 15067 }, { "average_project_size": 72310, "billable_hours_per_employee": 134, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 17228744, "net_revenue": 13759486, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 14811 } ], "balance_sheet": [ { "assets": 19121408, "current_assets": 9046077, "current_liabilities": 3990422, "equity": 11489659, "fixed_assets": 10075331, "liabilities": 9783479, "long_term_liabilities": 5793057, "quarter": 1 }, { "assets": 19580166, "current_assets": 6534293, "current_liabilities": 4735124, "equity": 11894279, "fixed_assets": 13045873, "liabilities": 9865999, "long_term_liabilities": 5130875, "quarter": 2 }, { "assets": 20049931, "current_assets": 8009223, "current_liabilities": 4871474, "equity": 12197849, "fixed_assets": 12040708, "liabilities": 9949215, "long_term_liabilities": 5077741, "quarter": 3 }, { "assets": 20530966, "current_assets": 9532369, "current_liabilities": 4309458, "equity": 12546228, "fixed_assets": 10998597, "liabilities": 10033132, "long_term_liabilities": 5723674, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96931, "financing_cash_flow": 87339, "investing_cash_flow": -154214, "net_cash_flow": 2242430, "operating_cash_flow": 2734642, "quarter": 1 }, { "change_in_working_capital": 37497, "financing_cash_flow": 181707, "investing_cash_flow": -149226, "net_cash_flow": 2817221, "operating_cash_flow": 3208837, "quarter": 2 }, { "change_in_working_capital": 4570, "financing_cash_flow": -181511, "investing_cash_flow": -270532, "net_cash_flow": 3048176, "operating_cash_flow": 3181714, "quarter": 3 }, { "change_in_working_capital": 38828, "financing_cash_flow": -135936, "investing_cash_flow": -111886, "net_cash_flow": 2322616, "operating_cash_flow": 2650016, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7575319767247265, "current_ratio": 2.266947455682632, "debt_to_equity_ratio": 0.8515029906457624, "profit_margin": 0.14854804371781774, "quarter": 1, "return_on_assets": 0.11252989319614957, "return_on_equity": 0.18727535778041804 }, { "asset_turnover_ratio": 0.7272185026419081, "current_ratio": 1.3799623832448737, "debt_to_equity_ratio": 0.8294743212261962, "profit_margin": 0.15310787040070556, "quarter": 2, "return_on_assets": 0.11134287625549243, "return_on_equity": 0.18329080728642735 }, { "asset_turnover_ratio": 0.6981180633489462, "current_ratio": 1.6441066913217641, "debt_to_equity_ratio": 0.8156532352548388, "profit_margin": 0.14982497594700775, "quarter": 3, "return_on_assets": 0.1045955220494275, "return_on_equity": 0.17192646014883445 }, { "asset_turnover_ratio": 0.6701821044367811, "current_ratio": 2.211964706466567, "debt_to_equity_ratio": 0.7996931029788396, "profit_margin": 0.1488714040626227, "quarter": 4, "return_on_assets": 0.09977095086514683, "return_on_equity": 0.1632677167990252 } ], "income_statement": [ { "depreciation": 582912, "expenses": 11577881, "income_tax": 755467, "marketing_expense": 1814310, "net_income": 2907197, "net_profit": 2151730, "operational_expense": 6773662, "product_revenue": 5272652, "quarter": 1, "rd_expense": 1652253, "revenue": 14485078, "salaries_expense": 4813931, "service_revenue": 9212426 }, { "depreciation": 1028725, "expenses": 11404794, "income_tax": 654153, "marketing_expense": 1178733, "net_income": 2834265, "net_profit": 2180112, "operational_expense": 6097469, "product_revenue": 4324140, "quarter": 2, "rd_expense": 1227473, "revenue": 14239059, "salaries_expense": 3912140, "service_revenue": 9914919 }, { "depreciation": 1084581, "expenses": 11234295, "income_tax": 665791, "marketing_expense": 1347642, "net_income": 2762924, "net_profit": 2097133, "operational_expense": 6835299, "product_revenue": 4605441, "quarter": 3, "rd_expense": 1301867, "revenue": 13997219, "salaries_expense": 3623934, "service_revenue": 9391778 }, { "depreciation": 601622, "expenses": 11066344, "income_tax": 644748, "marketing_expense": 1438169, "net_income": 2693142, "net_profit": 2048394, "operational_expense": 6987695, "product_revenue": 3358031, "quarter": 4, "rd_expense": 1193054, "revenue": 13759486, "salaries_expense": 3978460, "service_revenue": 10401455 } ], "market_conditions": { "gdp_growth": [ 0.06641186655831438, 0.06540161445955726, 0.06611502719012385, 0.04983692305266046 ], "inflation_rate": [ 0.002741651793145554, 0.004619568349670545, 0.01187876972838414, 0.00705767755773557 ], "interest_rate": [ 0.01368767963416814, 0.013493973218240862, 0.018951355036856656, 0.015914359334263065 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2009, "industry": "Advertising", "location": "Rothfort", "name": "Singh Inc", "num_employees": 778, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.singhinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 185760, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 112367402, "net_revenue": 98748957, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 126927 }, { "average_project_size": 141535, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 113315132, "net_revenue": 100821753, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 129591 }, { "average_project_size": 60346, "billable_hours_per_employee": 106, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 125499687, "net_revenue": 102938058, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 132311 }, { "average_project_size": 88788, "billable_hours_per_employee": 94, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 130034455, "net_revenue": 105098786, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 135088 } ], "balance_sheet": [ { "assets": 112374869, "current_assets": 34409588, "current_liabilities": 23691841, "equity": 84552446, "fixed_assets": 77965281, "liabilities": 50526034, "long_term_liabilities": 26834193, "quarter": 1 }, { "assets": 114311599, "current_assets": 47682051, "current_liabilities": 21290542, "equity": 87060659, "fixed_assets": 66629548, "liabilities": 51692657, "long_term_liabilities": 30402115, "quarter": 2 }, { "assets": 116281707, "current_assets": 35656491, "current_liabilities": 21758785, "equity": 88185830, "fixed_assets": 80625216, "liabilities": 52886217, "long_term_liabilities": 31127432, "quarter": 3 }, { "assets": 118285769, "current_assets": 42194694, "current_liabilities": 23988188, "equity": 88814100, "fixed_assets": 76091075, "liabilities": 54107336, "long_term_liabilities": 30119148, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26444, "financing_cash_flow": -155220, "investing_cash_flow": -299370, "net_cash_flow": 26694646, "operating_cash_flow": 26899879, "quarter": 1 }, { "change_in_working_capital": 74646, "financing_cash_flow": 169912, "investing_cash_flow": -416403, "net_cash_flow": 29677128, "operating_cash_flow": 29983350, "quarter": 2 }, { "change_in_working_capital": -55815, "financing_cash_flow": -108821, "investing_cash_flow": -203006, "net_cash_flow": 28099338, "operating_cash_flow": 28554100, "quarter": 3 }, { "change_in_working_capital": -99261, "financing_cash_flow": 86970, "investing_cash_flow": -266118, "net_cash_flow": 30514938, "operating_cash_flow": 30651909, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8787459142666498, "current_ratio": 1.452381349343008, "debt_to_equity_ratio": 0.5975703411347792, "profit_margin": 0.22991241315085484, "quarter": 1, "return_on_assets": 0.20203459369549967, "return_on_equity": 0.26851512965100977 }, { "asset_turnover_ratio": 0.8819905756020436, "current_ratio": 2.2395884050298016, "debt_to_equity_ratio": 0.5937544878910233, "profit_margin": 0.24242503500211904, "quarter": 2, "return_on_assets": 0.21381659616186455, "return_on_equity": 0.28074353308076844 }, { "asset_turnover_ratio": 0.8852472212159733, "current_ratio": 1.6387170055680957, "debt_to_equity_ratio": 0.5997133212898262, "profit_margin": 0.24082774128107215, "quarter": 3, "return_on_assets": 0.2131920887607885, "return_on_equity": 0.28111477773696747 }, { "asset_turnover_ratio": 0.8885158957710289, "current_ratio": 1.7589779603194706, "debt_to_equity_ratio": 0.6092201125722154, "profit_margin": 0.23440486743586172, "quarter": 4, "return_on_assets": 0.20827245076286396, "return_on_equity": 0.2773846382500076 } ], "income_statement": [ { "depreciation": 4196268, "expenses": 66822574, "income_tax": 9222772, "marketing_expense": 9516665, "net_income": 31926383, "net_profit": 22703611, "operational_expense": 35592398, "product_revenue": 22291155, "quarter": 1, "rd_expense": 13014361, "revenue": 98748957, "salaries_expense": 24349927, "service_revenue": 76457802 }, { "depreciation": 5541633, "expenses": 68291801, "income_tax": 8088235, "marketing_expense": 7641224, "net_income": 32529952, "net_profit": 24441717, "operational_expense": 40442333, "product_revenue": 23999874, "quarter": 2, "rd_expense": 12272922, "revenue": 100821753, "salaries_expense": 24699152, "service_revenue": 76821879 }, { "depreciation": 3763760, "expenses": 69793333, "income_tax": 8354385, "marketing_expense": 8256999, "net_income": 33144725, "net_profit": 24790340, "operational_expense": 45596881, "product_revenue": 38033222, "quarter": 3, "rd_expense": 9400351, "revenue": 102938058, "salaries_expense": 32899575, "service_revenue": 64904836 }, { "depreciation": 6016242, "expenses": 71327879, "income_tax": 9135240, "marketing_expense": 7843930, "net_income": 33770907, "net_profit": 24635667, "operational_expense": 38793155, "product_revenue": 24517990, "quarter": 4, "rd_expense": 11942090, "revenue": 105098786, "salaries_expense": 26030598, "service_revenue": 80580796 } ], "market_conditions": { "gdp_growth": [ 0.03913426910755774, 0.03992710673353739, 0.033779925365000435, 0.02884657357243453 ], "inflation_rate": [ 0.011216251636845836, 0.010276251454634407, 0.004849876317695638, 0.005982012229420852 ], "interest_rate": [ 0.013348139607509786, 0.012759385218996153, 0.015573084574709477, 0.014884112981120341 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 144044, "billable_hours_per_employee": 95, "client_concentration": 0.1, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 69128927, "net_revenue": 54502577, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 70055 }, { "average_project_size": 169264, "billable_hours_per_employee": 84, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 68102944, "net_revenue": 56764146, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 72962 }, { "average_project_size": 199479, "billable_hours_per_employee": 109, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 71454300, "net_revenue": 59119558, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 75989 }, { "average_project_size": 152464, "billable_hours_per_employee": 105, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 78212800, "net_revenue": 61572708, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 79142 } ], "balance_sheet": [ { "assets": 61878940, "current_assets": 30917649, "current_liabilities": 12037094, "equity": 49293841, "fixed_assets": 30961291, "liabilities": 26563468, "long_term_liabilities": 14526374, "quarter": 1 }, { "assets": 63791699, "current_assets": 28955960, "current_liabilities": 15629818, "equity": 51394423, "fixed_assets": 34835739, "liabilities": 26850960, "long_term_liabilities": 11221142, "quarter": 2 }, { "assets": 65763584, "current_assets": 28629255, "current_liabilities": 12421851, "equity": 55002800, "fixed_assets": 37134329, "liabilities": 27141563, "long_term_liabilities": 14719712, "quarter": 3 }, { "assets": 67796423, "current_assets": 22571790, "current_liabilities": 11607029, "equity": 56489482, "fixed_assets": 45224633, "liabilities": 27435312, "long_term_liabilities": 15828283, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6404, "financing_cash_flow": 45003, "investing_cash_flow": -347980, "net_cash_flow": 15801472, "operating_cash_flow": 15985948, "quarter": 1 }, { "change_in_working_capital": 59989, "financing_cash_flow": -71667, "investing_cash_flow": -463976, "net_cash_flow": 17274880, "operating_cash_flow": 17605686, "quarter": 2 }, { "change_in_working_capital": 99073, "financing_cash_flow": -100287, "investing_cash_flow": -173222, "net_cash_flow": 19585188, "operating_cash_flow": 20071584, "quarter": 3 }, { "change_in_working_capital": -75561, "financing_cash_flow": -68392, "investing_cash_flow": -361569, "net_cash_flow": 18593607, "operating_cash_flow": 18719394, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.88079364320074, "current_ratio": 2.5685309926133333, "debt_to_equity_ratio": 0.5388800600870198, "profit_margin": 0.25647170775062617, "quarter": 1, "return_on_assets": 0.2258986498475895, "return_on_equity": 0.2835723229601848 }, { "asset_turnover_ratio": 0.8898359330420091, "current_ratio": 1.8526101839445603, "debt_to_equity_ratio": 0.5224489046214217, "profit_margin": 0.25462699641425063, "quarter": 2, "return_on_assets": 0.22657625093195904, "return_on_equity": 0.2812305918873727 }, { "asset_turnover_ratio": 0.8989710475633444, "current_ratio": 2.3047495095537696, "debt_to_equity_ratio": 0.493457842146218, "profit_margin": 0.27707884757866424, "quarter": 3, "return_on_assets": 0.24908586186543605, "return_on_equity": 0.2978171838524584 }, { "asset_turnover_ratio": 0.9081999503130128, "current_ratio": 1.9446655987505501, "debt_to_equity_ratio": 0.4856711555613132, "profit_margin": 0.26194025768689594, "quarter": 4, "return_on_assets": 0.23789412901621668, "return_on_equity": 0.2855110443391922 } ], "income_statement": [ { "depreciation": 2007579, "expenses": 35425754, "income_tax": 5098454, "marketing_expense": 6001497, "net_income": 19076823, "net_profit": 13978369, "operational_expense": 21216704, "product_revenue": 14909284, "quarter": 1, "rd_expense": 6353097, "revenue": 54502577, "salaries_expense": 12522349, "service_revenue": 39593293 }, { "depreciation": 3152002, "expenses": 36865002, "income_tax": 5445460, "marketing_expense": 4341428, "net_income": 19899144, "net_profit": 14453684, "operational_expense": 20424530, "product_revenue": 17546279, "quarter": 2, "rd_expense": 4046430, "revenue": 56764146, "salaries_expense": 11111088, "service_revenue": 39217867 }, { "depreciation": 3690805, "expenses": 38362724, "income_tax": 4376055, "marketing_expense": 5331051, "net_income": 20756834, "net_profit": 16380779, "operational_expense": 26559243, "product_revenue": 21482058, "quarter": 3, "rd_expense": 4702494, "revenue": 59119558, "salaries_expense": 18165700, "service_revenue": 37637500 }, { "depreciation": 2591023, "expenses": 39921294, "income_tax": 5523043, "marketing_expense": 5552294, "net_income": 21651414, "net_profit": 16128371, "operational_expense": 25825325, "product_revenue": 17154008, "quarter": 4, "rd_expense": 6580233, "revenue": 61572708, "salaries_expense": 16336560, "service_revenue": 44418700 } ], "market_conditions": { "gdp_growth": [ 0.04245056837170143, 0.03262819276380717, 0.036968863305111115, 0.030397481857301557 ], "inflation_rate": [ 0.007251700207263945, 0.0018283808337188978, 0.008602308912502216, 0.0032869536449822495 ], "interest_rate": [ 0.017488331039810946, 0.009640399746415809, 0.017755712631360925, 0.010125891656745559 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 163902, "billable_hours_per_employee": 158, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 54984664, "net_revenue": 47567473, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 61141 }, { "average_project_size": 94288, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 56331281, "net_revenue": 48744378, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 62653 }, { "average_project_size": 170716, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 56720303, "net_revenue": 49950403, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 64204 }, { "average_project_size": 184603, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 57070590, "net_revenue": 51186266, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 65792 } ], "balance_sheet": [ { "assets": 50563265, "current_assets": 21780691, "current_liabilities": 10562113, "equity": 36786809, "fixed_assets": 28782574, "liabilities": 24785806, "long_term_liabilities": 14223693, "quarter": 1 }, { "assets": 51767229, "current_assets": 17734585, "current_liabilities": 12495520, "equity": 38243758, "fixed_assets": 34032644, "liabilities": 25026160, "long_term_liabilities": 12530640, "quarter": 2 }, { "assets": 52999862, "current_assets": 25973662, "current_liabilities": 13656610, "equity": 38569503, "fixed_assets": 27026200, "liabilities": 25268845, "long_term_liabilities": 11612235, "quarter": 3 }, { "assets": 54261844, "current_assets": 18118719, "current_liabilities": 13302135, "equity": 40526231, "fixed_assets": 36143125, "liabilities": 25513883, "long_term_liabilities": 12211748, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72515, "financing_cash_flow": 108590, "investing_cash_flow": -116784, "net_cash_flow": 12978787, "operating_cash_flow": 13185035, "quarter": 1 }, { "change_in_working_capital": 57879, "financing_cash_flow": -11026, "investing_cash_flow": -319155, "net_cash_flow": 14618331, "operating_cash_flow": 14682258, "quarter": 2 }, { "change_in_working_capital": 80188, "financing_cash_flow": -179231, "investing_cash_flow": -213108, "net_cash_flow": 13204118, "operating_cash_flow": 13454605, "quarter": 3 }, { "change_in_working_capital": -32259, "financing_cash_flow": 25819, "investing_cash_flow": -149653, "net_cash_flow": 14350293, "operating_cash_flow": 14717380, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9407516108779763, "current_ratio": 2.0621528097644855, "debt_to_equity_ratio": 0.6737688501332094, "profit_margin": 0.23144702263246147, "quarter": 1, "return_on_assets": 0.21773415937439958, "return_on_equity": 0.29927439479733076 }, { "asset_turnover_ratio": 0.9416068609737639, "current_ratio": 1.4192754683278488, "debt_to_equity_ratio": 0.6543854816778205, "profit_margin": 0.2359798087894362, "quarter": 2, "return_on_assets": 0.22220020700741003, "return_on_equity": 0.30077297842957795 }, { "asset_turnover_ratio": 0.9424628879222364, "current_ratio": 1.9019113821072726, "debt_to_equity_ratio": 0.6551509102930364, "profit_margin": 0.2169849560573115, "quarter": 3, "return_on_assets": 0.20450026832145338, "return_on_equity": 0.2810118139194067 }, { "asset_turnover_ratio": 0.9433196925633416, "current_ratio": 1.3620910477904487, "debt_to_equity_ratio": 0.6295646639333423, "profit_margin": 0.23010606009041565, "quarter": 4, "return_on_assets": 0.2170635778614527, "return_on_equity": 0.29063324442877503 } ], "income_statement": [ { "depreciation": 2175685, "expenses": 33130383, "income_tax": 3427740, "marketing_expense": 3656147, "net_income": 14437090, "net_profit": 11009350, "operational_expense": 21324741, "product_revenue": 14642924, "quarter": 1, "rd_expense": 4093479, "revenue": 47567473, "salaries_expense": 13813344, "service_revenue": 32924549 }, { "depreciation": 3179569, "expenses": 33884654, "income_tax": 3357035, "marketing_expense": 4065358, "net_income": 14859724, "net_profit": 11502689, "operational_expense": 21248397, "product_revenue": 14775989, "quarter": 2, "rd_expense": 6735570, "revenue": 48744378, "salaries_expense": 13756784, "service_revenue": 33968389 }, { "depreciation": 2616119, "expenses": 34656098, "income_tax": 4455819, "marketing_expense": 5379507, "net_income": 15294305, "net_profit": 10838486, "operational_expense": 19211813, "product_revenue": 17409940, "quarter": 3, "rd_expense": 5486679, "revenue": 49950403, "salaries_expense": 15585438, "service_revenue": 32540463 }, { "depreciation": 2939110, "expenses": 35445105, "income_tax": 3962891, "marketing_expense": 6478967, "net_income": 15741161, "net_profit": 11778270, "operational_expense": 18598557, "product_revenue": 11786542, "quarter": 4, "rd_expense": 6453356, "revenue": 51186266, "salaries_expense": 13275100, "service_revenue": 39399724 } ], "market_conditions": { "gdp_growth": [ 0.060530088232209574, 0.05928729198221218, 0.056902888881171156, 0.04982457033318847 ], "inflation_rate": [ 0.008159732803704429, 0.007743145235211338, 0.008440295520342585, 0.007745632889275038 ], "interest_rate": [ 0.017620315429462206, 0.02031726659076085, 0.022336673397144784, 0.018259709869120126 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 160199, "billable_hours_per_employee": 119, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 49669956, "net_revenue": 45139942, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 58020 }, { "average_project_size": 159165, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 57160443, "net_revenue": 46078996, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 59228 }, { "average_project_size": 144947, "billable_hours_per_employee": 150, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 52393189, "net_revenue": 47037587, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 60460 }, { "average_project_size": 163744, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 57541413, "net_revenue": 48016119, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 61717 } ], "balance_sheet": [ { "assets": 56302666, "current_assets": 18258168, "current_liabilities": 16161860, "equity": 39053233, "fixed_assets": 38044498, "liabilities": 30974451, "long_term_liabilities": 14812591, "quarter": 1 }, { "assets": 57086584, "current_assets": 20070124, "current_liabilities": 12579487, "equity": 40013655, "fixed_assets": 37016460, "liabilities": 31213009, "long_term_liabilities": 18633522, "quarter": 2 }, { "assets": 57881417, "current_assets": 25410825, "current_liabilities": 12730031, "equity": 39936845, "fixed_assets": 32470592, "liabilities": 31453403, "long_term_liabilities": 18723372, "quarter": 3 }, { "assets": 58687316, "current_assets": 19808455, "current_liabilities": 12723966, "equity": 41108992, "fixed_assets": 38878861, "liabilities": 31695650, "long_term_liabilities": 18971684, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38688, "financing_cash_flow": -29528, "investing_cash_flow": -349072, "net_cash_flow": 15028160, "operating_cash_flow": 15331416, "quarter": 1 }, { "change_in_working_capital": 15339, "financing_cash_flow": 143383, "investing_cash_flow": -245672, "net_cash_flow": 16341720, "operating_cash_flow": 16411030, "quarter": 2 }, { "change_in_working_capital": -46631, "financing_cash_flow": -191684, "investing_cash_flow": -360575, "net_cash_flow": 15640001, "operating_cash_flow": 15906159, "quarter": 3 }, { "change_in_working_capital": -86221, "financing_cash_flow": 179728, "investing_cash_flow": -331024, "net_cash_flow": 15445136, "operating_cash_flow": 15809909, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.801737203705416, "current_ratio": 1.1297071005441206, "debt_to_equity_ratio": 0.7931341049280094, "profit_margin": 0.3040548434909376, "quarter": 1, "return_on_assets": 0.24377207999351222, "return_on_equity": 0.35144383564863885 }, { "asset_turnover_ratio": 0.8071773220832411, "current_ratio": 1.5954644255365897, "debt_to_equity_ratio": 0.7800589323819581, "profit_margin": 0.3068660610574067, "quarter": 2, "return_on_assets": 0.24769532540254993, "return_on_equity": 0.3533813644367154 }, { "asset_turnover_ratio": 0.812654379211207, "current_ratio": 1.9961322168029285, "debt_to_equity_ratio": 0.7875785631038206, "profit_margin": 0.28719226179693275, "quarter": 3, "return_on_assets": 0.2333880492248488, "return_on_equity": 0.3382548371059356 }, { "asset_turnover_ratio": 0.8181685971121937, "current_ratio": 1.5567830816272221, "debt_to_equity_ratio": 0.7710150129684522, "profit_margin": 0.294012225352907, "quarter": 4, "return_on_assets": 0.24055156995082208, "return_on_equity": 0.3434121177186733 } ], "income_statement": [ { "depreciation": 1606398, "expenses": 27584924, "income_tax": 3830000, "marketing_expense": 4513107, "net_income": 17555018, "net_profit": 13725018, "operational_expense": 16663508, "product_revenue": 12597751, "quarter": 1, "rd_expense": 3747599, "revenue": 45139942, "salaries_expense": 9361746, "service_revenue": 32542191 }, { "depreciation": 2270950, "expenses": 28273031, "income_tax": 3665885, "marketing_expense": 3067937, "net_income": 17805965, "net_profit": 14140080, "operational_expense": 18279639, "product_revenue": 10641341, "quarter": 2, "rd_expense": 3249689, "revenue": 46078996, "salaries_expense": 9510592, "service_revenue": 35437655 }, { "depreciation": 2397328, "expenses": 28978302, "income_tax": 4550454, "marketing_expense": 5537356, "net_income": 18059285, "net_profit": 13508831, "operational_expense": 19794808, "product_revenue": 15952102, "quarter": 3, "rd_expense": 3964414, "revenue": 47037587, "salaries_expense": 11484922, "service_revenue": 31085485 }, { "depreciation": 1692583, "expenses": 29701167, "income_tax": 4197626, "marketing_expense": 5747349, "net_income": 18314952, "net_profit": 14117326, "operational_expense": 20079639, "product_revenue": 13736430, "quarter": 4, "rd_expense": 4087029, "revenue": 48016119, "salaries_expense": 12936159, "service_revenue": 34279689 } ], "market_conditions": { "gdp_growth": [ 0.03512796137929079, 0.05168989685155343, 0.0396165123670313, 0.032761244900191146 ], "inflation_rate": [ 0.0008448360542879195, 0.010087592476949292, 0.004485179544698537, 0.006873890071533436 ], "interest_rate": [ 0.01814365550965987, 0.022037865873708953, 0.019278646649313783, 0.014468182501617091 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 67580, "billable_hours_per_employee": 131, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 113988985, "net_revenue": 93121273, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 119693 }, { "average_project_size": 154155, "billable_hours_per_employee": 110, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 108774513, "net_revenue": 96022195, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 123422 }, { "average_project_size": 197331, "billable_hours_per_employee": 92, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 116861080, "net_revenue": 99013486, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 127267 }, { "average_project_size": 56796, "billable_hours_per_employee": 82, "client_concentration": 0.1, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 118629739, "net_revenue": 102097963, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 131231 } ], "balance_sheet": [ { "assets": 101061961, "current_assets": 40392165, "current_liabilities": 22023292, "equity": 79163972, "fixed_assets": 60669796, "liabilities": 48221594, "long_term_liabilities": 26198302, "quarter": 1 }, { "assets": 102361283, "current_assets": 36931315, "current_liabilities": 20104890, "equity": 79674611, "fixed_assets": 65429968, "liabilities": 49559957, "long_term_liabilities": 29455067, "quarter": 2 }, { "assets": 103677310, "current_assets": 47663598, "current_liabilities": 24407678, "equity": 80399478, "fixed_assets": 56013712, "liabilities": 50935466, "long_term_liabilities": 26527788, "quarter": 3 }, { "assets": 105010257, "current_assets": 41080970, "current_liabilities": 28287154, "equity": 78976417, "fixed_assets": 63929287, "liabilities": 52349152, "long_term_liabilities": 24061998, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46745, "financing_cash_flow": 199594, "investing_cash_flow": -415737, "net_cash_flow": 30598551, "operating_cash_flow": 31085074, "quarter": 1 }, { "change_in_working_capital": -5783, "financing_cash_flow": 17349, "investing_cash_flow": -335612, "net_cash_flow": 31556628, "operating_cash_flow": 31775178, "quarter": 2 }, { "change_in_working_capital": -29463, "financing_cash_flow": 134193, "investing_cash_flow": -211929, "net_cash_flow": 32094193, "operating_cash_flow": 32207351, "quarter": 3 }, { "change_in_working_capital": -84557, "financing_cash_flow": -113760, "investing_cash_flow": -355964, "net_cash_flow": 31567390, "operating_cash_flow": 31764266, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9214275289987693, "current_ratio": 1.8340657245973944, "debt_to_equity_ratio": 0.60913560527256, "profit_margin": 0.28268089719950457, "quarter": 1, "return_on_assets": 0.26046996060169464, "return_on_equity": 0.3325200130180431 }, { "asset_turnover_ratio": 0.9380714288233374, "current_ratio": 1.8369319603340282, "debt_to_equity_ratio": 0.6220294818885278, "profit_margin": 0.27986534779797523, "quarter": 2, "return_on_assets": 0.2625336866869869, "return_on_equity": 0.3372879347976986 }, { "asset_turnover_ratio": 0.9550159625090582, "current_ratio": 1.952811652136676, "debt_to_equity_ratio": 0.6335298097333418, "profit_margin": 0.27933198917973656, "quarter": 3, "return_on_assets": 0.26676650850605593, "return_on_equity": 0.3440026563356543 }, { "asset_turnover_ratio": 0.9722665758260167, "current_ratio": 1.4522836054839592, "debt_to_equity_ratio": 0.6628453655981886, "profit_margin": 0.25774571036250743, "quarter": 4, "return_on_assets": 0.2505975392479994, "return_on_equity": 0.3332046831144543 } ], "income_statement": [ { "depreciation": 4761469, "expenses": 59807525, "income_tax": 6990143, "marketing_expense": 6433593, "net_income": 33313748, "net_profit": 26323605, "operational_expense": 35910176, "product_revenue": 25625271, "quarter": 1, "rd_expense": 6709709, "revenue": 93121273, "salaries_expense": 22759268, "service_revenue": 67496002 }, { "depreciation": 4901893, "expenses": 61848489, "income_tax": 7300421, "marketing_expense": 8285641, "net_income": 34173706, "net_profit": 26873285, "operational_expense": 39024233, "product_revenue": 30151502, "quarter": 2, "rd_expense": 9007085, "revenue": 96022195, "salaries_expense": 24071654, "service_revenue": 65870693 }, { "depreciation": 4549717, "expenses": 63959102, "income_tax": 7396750, "marketing_expense": 11612966, "net_income": 35054384, "net_profit": 27657634, "operational_expense": 34745430, "product_revenue": 26169377, "quarter": 3, "rd_expense": 9157856, "revenue": 99013486, "salaries_expense": 22007380, "service_revenue": 72844109 }, { "depreciation": 5448954, "expenses": 66141741, "income_tax": 9640910, "marketing_expense": 6808663, "net_income": 35956222, "net_profit": 26315312, "operational_expense": 35817839, "product_revenue": 35166016, "quarter": 4, "rd_expense": 12362933, "revenue": 102097963, "salaries_expense": 24399800, "service_revenue": 66931947 } ], "market_conditions": { "gdp_growth": [ 0.053127263702776456, 0.043233138102143215, 0.04483764140822332, 0.04034224116688497 ], "inflation_rate": [ 0.0051406359638393444, 0.0036105895942329944, 0.0034342867741119004, 0.00895036368205316 ], "interest_rate": [ 0.01662256417112345, 0.011317759854456379, 0.018347738587775476, 0.01511768788220667 ], "year": 2013 }, "random_event": { "description": "Singh Inc Award Nomination in 2013", "impact": -0.05, "type": "Award Nomination" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 193037, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 113725048, "net_revenue": 95259136, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 122441 }, { "average_project_size": 142774, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 116896524, "net_revenue": 96116928, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 123544 }, { "average_project_size": 65786, "billable_hours_per_employee": 154, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 107420573, "net_revenue": 96982445, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 124656 }, { "average_project_size": 182204, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 126357845, "net_revenue": 97855755, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 125779 } ], "balance_sheet": [ { "assets": 103920749, "current_assets": 46295741, "current_liabilities": 28294385, "equity": 69312866, "fixed_assets": 57625008, "liabilities": 52145272, "long_term_liabilities": 23850887, "quarter": 1 }, { "assets": 106260446, "current_assets": 32017820, "current_liabilities": 23652217, "equity": 69742462, "fixed_assets": 74242626, "liabilities": 52883861, "long_term_liabilities": 29231644, "quarter": 2 }, { "assets": 108652820, "current_assets": 37436669, "current_liabilities": 24520692, "equity": 72477085, "fixed_assets": 71216151, "liabilities": 53632910, "long_term_liabilities": 29112218, "quarter": 3 }, { "assets": 111099057, "current_assets": 35328176, "current_liabilities": 32415272, "equity": 73902166, "fixed_assets": 75770881, "liabilities": 54392570, "long_term_liabilities": 21977298, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36589, "financing_cash_flow": 156931, "investing_cash_flow": -223552, "net_cash_flow": 21298680, "operating_cash_flow": 21589940, "quarter": 1 }, { "change_in_working_capital": -8848, "financing_cash_flow": -179387, "investing_cash_flow": -222232, "net_cash_flow": 21278022, "operating_cash_flow": 21894662, "quarter": 2 }, { "change_in_working_capital": 6263, "financing_cash_flow": -196489, "investing_cash_flow": -235012, "net_cash_flow": 23747067, "operating_cash_flow": 24178140, "quarter": 3 }, { "change_in_working_capital": 44099, "financing_cash_flow": -186295, "investing_cash_flow": -278344, "net_cash_flow": 23188567, "operating_cash_flow": 23806709, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9166517458414393, "current_ratio": 1.63621654967938, "debt_to_equity_ratio": 0.7523173547606588, "profit_margin": 0.18410191123295513, "quarter": 1, "return_on_assets": 0.168757338344434, "return_on_equity": 0.25301780191862216 }, { "asset_turnover_ratio": 0.9045409803757082, "current_ratio": 1.3536921295792272, "debt_to_equity_ratio": 0.7582735034504517, "profit_margin": 0.1702704959525964, "quarter": 2, "return_on_assets": 0.1540166413380196, "return_on_equity": 0.23466158966398404 }, { "asset_turnover_ratio": 0.8925902245335188, "current_ratio": 1.5267378669411125, "debt_to_equity_ratio": 0.7399981663169815, "profit_margin": 0.180003453202278, "quarter": 3, "return_on_assets": 0.16066932271063006, "return_on_equity": 0.24086475056219495 }, { "asset_turnover_ratio": 0.8807973500621162, "current_ratio": 1.0898620872285139, "debt_to_equity_ratio": 0.7360077917066734, "profit_margin": 0.17572475936647772, "quarter": 4, "return_on_assets": 0.15477790239029662, "return_on_equity": 0.23268166456717926 } ], "income_statement": [ { "depreciation": 4052551, "expenses": 72166060, "income_tax": 5555687, "marketing_expense": 13684622, "net_income": 23093076, "net_profit": 17537389, "operational_expense": 40487937, "product_revenue": 37561089, "quarter": 1, "rd_expense": 11035742, "revenue": 95259136, "salaries_expense": 24487217, "service_revenue": 57698047 }, { "depreciation": 5528785, "expenses": 72962037, "income_tax": 6789014, "marketing_expense": 10163057, "net_income": 23154891, "net_profit": 16365877, "operational_expense": 50842559, "product_revenue": 19632774, "quarter": 2, "rd_expense": 8935464, "revenue": 96116928, "salaries_expense": 35926584, "service_revenue": 76484154 }, { "depreciation": 6720965, "expenses": 73766794, "income_tax": 5758476, "marketing_expense": 13854253, "net_income": 23215651, "net_profit": 17457175, "operational_expense": 51108101, "product_revenue": 29524854, "quarter": 3, "rd_expense": 11272161, "revenue": 96982445, "salaries_expense": 22439302, "service_revenue": 67457591 }, { "depreciation": 6611030, "expenses": 74580427, "income_tax": 6079649, "marketing_expense": 13022311, "net_income": 23275328, "net_profit": 17195679, "operational_expense": 38177649, "product_revenue": 23163855, "quarter": 4, "rd_expense": 12073463, "revenue": 97855755, "salaries_expense": 24282102, "service_revenue": 74691900 } ], "market_conditions": { "gdp_growth": [ 0.05149467396109229, 0.050103325311359574, 0.05524924079615529, 0.036372889352623866 ], "inflation_rate": [ 0.001949921807011739, 0.010400908334880624, 0.003663334100553843, 0.010491687641876534 ], "interest_rate": [ 0.019980877222530443, 0.017305804402088433, 0.012350028398766075, 0.011469677910966737 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 56615, "billable_hours_per_employee": 80, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 59830978, "net_revenue": 50678545, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 65140 }, { "average_project_size": 115939, "billable_hours_per_employee": 105, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 59217010, "net_revenue": 51692410, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 66443 }, { "average_project_size": 66815, "billable_hours_per_employee": 146, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 67379811, "net_revenue": 52726558, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 67772 }, { "average_project_size": 84371, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 60632584, "net_revenue": 53781396, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 69128 } ], "balance_sheet": [ { "assets": 75349272, "current_assets": 24801104, "current_liabilities": 18573403, "equity": 55501639, "fixed_assets": 50548168, "liabilities": 31281990, "long_term_liabilities": 12708587, "quarter": 1 }, { "assets": 77919450, "current_assets": 27014264, "current_liabilities": 16051819, "equity": 59157071, "fixed_assets": 50905186, "liabilities": 31804432, "long_term_liabilities": 15752613, "quarter": 2 }, { "assets": 80577298, "current_assets": 30618152, "current_liabilities": 19392747, "equity": 60667887, "fixed_assets": 49959146, "liabilities": 32335599, "long_term_liabilities": 12942852, "quarter": 3 }, { "assets": 83325806, "current_assets": 28614268, "current_liabilities": 16924789, "equity": 63644695, "fixed_assets": 54711538, "liabilities": 32875638, "long_term_liabilities": 15950849, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89700, "financing_cash_flow": 131176, "investing_cash_flow": -333232, "net_cash_flow": 14122812, "operating_cash_flow": 14378006, "quarter": 1 }, { "change_in_working_capital": 58745, "financing_cash_flow": -52992, "investing_cash_flow": -477624, "net_cash_flow": 15564123, "operating_cash_flow": 15767641, "quarter": 2 }, { "change_in_working_capital": 17608, "financing_cash_flow": -48228, "investing_cash_flow": -197057, "net_cash_flow": 15701278, "operating_cash_flow": 15962053, "quarter": 3 }, { "change_in_working_capital": 24560, "financing_cash_flow": 195879, "investing_cash_flow": -315329, "net_cash_flow": 15563520, "operating_cash_flow": 15857090, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.672581747040635, "current_ratio": 1.3353020983822943, "debt_to_equity_ratio": 0.5636228148145319, "profit_margin": 0.22562520293350963, "quarter": 1, "return_on_assets": 0.15175139316541772, "return_on_equity": 0.20601836641256666 }, { "asset_turnover_ratio": 0.6634083017783108, "current_ratio": 1.6829409800845623, "debt_to_equity_ratio": 0.5376268882548293, "profit_margin": 0.25230112118974524, "quarter": 2, "return_on_assets": 0.1673786583452527, "return_on_equity": 0.22046481983531604 }, { "asset_turnover_ratio": 0.6543599662525293, "current_ratio": 1.5788455343639558, "debt_to_equity_ratio": 0.532993657748456, "profit_margin": 0.23567227733697316, "quarter": 3, "return_on_assets": 0.15421450344487847, "return_on_equity": 0.20482315462874123 }, { "asset_turnover_ratio": 0.6454350528574545, "current_ratio": 1.690672066871853, "debt_to_equity_ratio": 0.516549541167571, "profit_margin": 0.24533626832594677, "quarter": 4, "return_on_assets": 0.1583486273148081, "return_on_equity": 0.20731542511123668 } ], "income_statement": [ { "depreciation": 2943649, "expenses": 34645288, "income_tax": 4598900, "marketing_expense": 4438249, "net_income": 16033257, "net_profit": 11434357, "operational_expense": 17480228, "product_revenue": 11433633, "quarter": 1, "rd_expense": 5849965, "revenue": 50678545, "salaries_expense": 14999941, "service_revenue": 39244912 }, { "depreciation": 2725588, "expenses": 35375978, "income_tax": 3274379, "marketing_expense": 3889834, "net_income": 16316432, "net_profit": 13042053, "operational_expense": 20687116, "product_revenue": 20089001, "quarter": 2, "rd_expense": 5019141, "revenue": 51692410, "salaries_expense": 12723232, "service_revenue": 31603409 }, { "depreciation": 3535865, "expenses": 36122080, "income_tax": 4178290, "marketing_expense": 4490114, "net_income": 16604478, "net_profit": 12426188, "operational_expense": 24976689, "product_revenue": 18914631, "quarter": 3, "rd_expense": 3880302, "revenue": 52726558, "salaries_expense": 17761669, "service_revenue": 33811927 }, { "depreciation": 2662563, "expenses": 36883917, "income_tax": 3702952, "marketing_expense": 4646147, "net_income": 16897479, "net_profit": 13194527, "operational_expense": 19109803, "product_revenue": 20849135, "quarter": 4, "rd_expense": 3717254, "revenue": 53781396, "salaries_expense": 16845404, "service_revenue": 32932261 } ], "market_conditions": { "gdp_growth": [ 0.03296819140720155, 0.03312866164446873, 0.039758450457374105, 0.03452294492660983 ], "inflation_rate": [ 0.0039424966479310085, 0.006140858938330047, 0.0036988290288857205, 0.009042872442989056 ], "interest_rate": [ 0.01756101157586233, 0.014469249638707025, 0.01763908567402444, 0.013650547403837355 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 171719, "billable_hours_per_employee": 113, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 97824626, "net_revenue": 77441774, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 99540 }, { "average_project_size": 177319, "billable_hours_per_employee": 114, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 90913988, "net_revenue": 79937192, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 102747 }, { "average_project_size": 98286, "billable_hours_per_employee": 90, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 92672209, "net_revenue": 82513021, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 106058 }, { "average_project_size": 71090, "billable_hours_per_employee": 82, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 96992306, "net_revenue": 85171851, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 109475 } ], "balance_sheet": [ { "assets": 113432075, "current_assets": 42151112, "current_liabilities": 27458204, "equity": 72358889, "fixed_assets": 71280963, "liabilities": 56922285, "long_term_liabilities": 29464081, "quarter": 1 }, { "assets": 116435713, "current_assets": 35154168, "current_liabilities": 34111007, "equity": 75656694, "fixed_assets": 81281545, "liabilities": 58436122, "long_term_liabilities": 24325115, "quarter": 2 }, { "assets": 119518886, "current_assets": 36450561, "current_liabilities": 25793447, "equity": 76799196, "fixed_assets": 83068325, "liabilities": 59990218, "long_term_liabilities": 34196771, "quarter": 3 }, { "assets": 122683701, "current_assets": 60491749, "current_liabilities": 30560296, "equity": 78763366, "fixed_assets": 62191952, "liabilities": 61585646, "long_term_liabilities": 31025350, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6662, "financing_cash_flow": -101537, "investing_cash_flow": -425461, "net_cash_flow": 20209689, "operating_cash_flow": 20695521, "quarter": 1 }, { "change_in_working_capital": -84453, "financing_cash_flow": 9326, "investing_cash_flow": -111898, "net_cash_flow": 22580196, "operating_cash_flow": 22731311, "quarter": 2 }, { "change_in_working_capital": 83238, "financing_cash_flow": -181859, "investing_cash_flow": -139383, "net_cash_flow": 22115984, "operating_cash_flow": 22294238, "quarter": 3 }, { "change_in_working_capital": -76534, "financing_cash_flow": 100012, "investing_cash_flow": -257291, "net_cash_flow": 20540467, "operating_cash_flow": 20862055, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6827149551835316, "current_ratio": 1.5351008390789143, "debt_to_equity_ratio": 0.7866660998623127, "profit_margin": 0.20465826363946674, "quarter": 1, "return_on_assets": 0.13972325728855794, "return_on_equity": 0.2190345819157063 }, { "asset_turnover_ratio": 0.6865349980722839, "current_ratio": 1.0305813604388754, "debt_to_equity_ratio": 0.7723853490082451, "profit_margin": 0.2208872060454663, "quarter": 2, "return_on_assets": 0.15164679757661637, "return_on_equity": 0.2333845436069411 }, { "asset_turnover_ratio": 0.6903764230198732, "current_ratio": 1.4131713764352627, "debt_to_equity_ratio": 0.7811308076714761, "profit_margin": 0.2093066983936996, "quarter": 3, "return_on_assets": 0.14450040975114176, "return_on_equity": 0.2248790208689164 }, { "asset_turnover_ratio": 0.694239335019735, "current_ratio": 1.9794228760087926, "debt_to_equity_ratio": 0.7819072384489002, "profit_margin": 0.20740785591239527, "quarter": 4, "return_on_assets": 0.1439906919664903, "return_on_equity": 0.22428334258848207 } ], "income_statement": [ { "depreciation": 4846422, "expenses": 56568866, "income_tax": 5023809, "marketing_expense": 5784810, "net_income": 20872908, "net_profit": 15849099, "operational_expense": 28572762, "product_revenue": 27653207, "quarter": 1, "rd_expense": 9072215, "revenue": 77441774, "salaries_expense": 26396640, "service_revenue": 49788567 }, { "depreciation": 5074208, "expenses": 57826544, "income_tax": 4453545, "marketing_expense": 9059912, "net_income": 22110648, "net_profit": 17657103, "operational_expense": 37664614, "product_revenue": 29234812, "quarter": 2, "rd_expense": 6390984, "revenue": 79937192, "salaries_expense": 28119060, "service_revenue": 50702380 }, { "depreciation": 5023710, "expenses": 59112184, "income_tax": 6130309, "marketing_expense": 8842916, "net_income": 23400837, "net_profit": 17270528, "operational_expense": 36493892, "product_revenue": 23691050, "quarter": 3, "rd_expense": 11360324, "revenue": 82513021, "salaries_expense": 21047824, "service_revenue": 58821971 }, { "depreciation": 3196744, "expenses": 60426407, "income_tax": 7080133, "marketing_expense": 8213277, "net_income": 24745444, "net_profit": 17665311, "operational_expense": 37689876, "product_revenue": 31267277, "quarter": 4, "rd_expense": 8039050, "revenue": 85171851, "salaries_expense": 25868196, "service_revenue": 53904574 } ], "market_conditions": { "gdp_growth": [ 0.05279457798311764, 0.05369867651135896, 0.04473495896274511, 0.05114667979006978 ], "inflation_rate": [ 0.010278838031370988, 0.0040800625868076205, 0.005939153121274647, 0.010809681204630415 ], "interest_rate": [ 0.015360334227604397, 0.02020683507764905, 0.01722320573622617, 0.02307299570984546 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 1995, "industry": "Advertising", "location": "Stefaniechester", "name": "Williams-Farmer", "num_employees": 104, "region": "Latin America", "revenue_size": "Small", "website": "www.williams-farmer.com" }

[ { "advertising_kpis": [ { "average_project_size": 122244, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 2257808, "net_revenue": 1953911, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 18788 }, { "average_project_size": 58420, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 2225393, "net_revenue": 1997379, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 19206 }, { "average_project_size": 80110, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 2360985, "net_revenue": 2041814, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 19633 }, { "average_project_size": 153846, "billable_hours_per_employee": 120, "client_concentration": 0.23, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 2311349, "net_revenue": 2087238, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 20070 } ], "balance_sheet": [ { "assets": 2132594, "current_assets": 971821, "current_liabilities": 502393, "equity": 1467211, "fixed_assets": 1160773, "liabilities": 1222817, "long_term_liabilities": 720424, "quarter": 1 }, { "assets": 2199587, "current_assets": 924866, "current_liabilities": 709437, "equity": 1496232, "fixed_assets": 1274721, "liabilities": 1243376, "long_term_liabilities": 533939, "quarter": 2 }, { "assets": 2268685, "current_assets": 1116613, "current_liabilities": 606080, "equity": 1537210, "fixed_assets": 1152072, "liabilities": 1264280, "long_term_liabilities": 658200, "quarter": 3 }, { "assets": 2339954, "current_assets": 1081896, "current_liabilities": 612978, "equity": 1642058, "fixed_assets": 1258058, "liabilities": 1285536, "long_term_liabilities": 672558, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6961, "financing_cash_flow": -82628, "investing_cash_flow": -316949, "net_cash_flow": 232447, "operating_cash_flow": 667079, "quarter": 1 }, { "change_in_working_capital": 51372, "financing_cash_flow": 24939, "investing_cash_flow": -147364, "net_cash_flow": 479168, "operating_cash_flow": 604587, "quarter": 2 }, { "change_in_working_capital": 10621, "financing_cash_flow": 38013, "investing_cash_flow": -401132, "net_cash_flow": 274737, "operating_cash_flow": 622706, "quarter": 3 }, { "change_in_working_capital": -7222, "financing_cash_flow": 42105, "investing_cash_flow": -393858, "net_cash_flow": 433920, "operating_cash_flow": 663483, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9162133064240076, "current_ratio": 1.93438403799416, "debt_to_equity_ratio": 0.8334295476247111, "profit_margin": 0.2852913976122761, "quarter": 1, "return_on_assets": 0.2613877747006697, "return_on_equity": 0.3799276314040721 }, { "asset_turnover_ratio": 0.9080700149618997, "current_ratio": 1.3036619178306177, "debt_to_equity_ratio": 0.8310048174347294, "profit_margin": 0.2703648130875512, "quarter": 2, "return_on_assets": 0.24551017986558385, "return_on_equity": 0.36092063262916446 }, { "asset_turnover_ratio": 0.8999988980400541, "current_ratio": 1.842352494720169, "debt_to_equity_ratio": 0.8224510639405156, "profit_margin": 0.260946883506529, "quarter": 3, "return_on_assets": 0.23485190760286245, "return_on_equity": 0.34660521334105293 }, { "asset_turnover_ratio": 0.8919995863166541, "current_ratio": 1.7649834088662235, "debt_to_equity_ratio": 0.7828809944593919, "profit_margin": 0.2815395273562478, "quarter": 4, "return_on_assets": 0.2511331419335594, "return_on_equity": 0.35786799248260415 } ], "income_statement": [ { "depreciation": 109645, "expenses": 1241664, "income_tax": 154813, "marketing_expense": 196212, "net_income": 712247, "net_profit": 557434, "operational_expense": 710493, "product_revenue": 720991, "quarter": 1, "rd_expense": 185720, "revenue": 1953911, "salaries_expense": 374371, "service_revenue": 1232920 }, { "depreciation": 64566, "expenses": 1271081, "income_tax": 186277, "marketing_expense": 140446, "net_income": 726298, "net_profit": 540021, "operational_expense": 726637, "product_revenue": 483650, "quarter": 2, "rd_expense": 245479, "revenue": 1997379, "salaries_expense": 432576, "service_revenue": 1513729 }, { "depreciation": 89901, "expenses": 1301195, "income_tax": 207814, "marketing_expense": 159057, "net_income": 740619, "net_profit": 532805, "operational_expense": 670602, "product_revenue": 809033, "quarter": 3, "rd_expense": 258298, "revenue": 2041814, "salaries_expense": 530411, "service_revenue": 1232781 }, { "depreciation": 75843, "expenses": 1332023, "income_tax": 167575, "marketing_expense": 152533, "net_income": 755215, "net_profit": 587640, "operational_expense": 701734, "product_revenue": 433146, "quarter": 4, "rd_expense": 154034, "revenue": 2087238, "salaries_expense": 578675, "service_revenue": 1654092 } ], "market_conditions": { "gdp_growth": [ 0.020357466577280457, 0.02777317998663993, 0.03158554169227712, 0.018456168552480123 ], "inflation_rate": [ 0.01486217196386826, 0.021559447103303434, 0.02158115382528249, 0.015537768577890531 ], "interest_rate": [ 0.026620333599126012, 0.018356421843337682, 0.023981430668564854, 0.017899129107474303 ], "year": 1995 }, "random_event": { "description": "Williams-Farmer Data Privacy Regulation Impact in 1995", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 118672, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 5491366, "net_revenue": 4716055, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 45347 }, { "average_project_size": 171517, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 5758959, "net_revenue": 4930433, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 47408 }, { "average_project_size": 122858, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 5681742, "net_revenue": 5154557, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 49563 }, { "average_project_size": 159332, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 6369919, "net_revenue": 5388869, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 51816 } ], "balance_sheet": [ { "assets": 6901603, "current_assets": 2349217, "current_liabilities": 2099827, "equity": 4037379, "fixed_assets": 4552386, "liabilities": 3668754, "long_term_liabilities": 1568927, "quarter": 1 }, { "assets": 7013206, "current_assets": 2855131, "current_liabilities": 1671606, "equity": 4145167, "fixed_assets": 4158075, "liabilities": 3725322, "long_term_liabilities": 2053716, "quarter": 2 }, { "assets": 7126614, "current_assets": 3135384, "current_liabilities": 1885969, "equity": 4236250, "fixed_assets": 3991230, "liabilities": 3782763, "long_term_liabilities": 1896794, "quarter": 3 }, { "assets": 7241856, "current_assets": 2859910, "current_liabilities": 1929839, "equity": 4213348, "fixed_assets": 4381946, "liabilities": 3841089, "long_term_liabilities": 1911250, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3174, "financing_cash_flow": -41492, "investing_cash_flow": -237157, "net_cash_flow": 820496, "operating_cash_flow": 1077552, "quarter": 1 }, { "change_in_working_capital": 728, "financing_cash_flow": -75825, "investing_cash_flow": -163772, "net_cash_flow": 659793, "operating_cash_flow": 1196430, "quarter": 2 }, { "change_in_working_capital": 4465, "financing_cash_flow": 159171, "investing_cash_flow": -417346, "net_cash_flow": 978381, "operating_cash_flow": 1214140, "quarter": 3 }, { "change_in_working_capital": 69687, "financing_cash_flow": -51660, "investing_cash_flow": -321043, "net_cash_flow": 966630, "operating_cash_flow": 1100975, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6833274820356952, "current_ratio": 1.1187669269896996, "debt_to_equity_ratio": 0.9086969541378206, "profit_margin": 0.17059385439737237, "quarter": 1, "return_on_assets": 0.11657146897612047, "return_on_equity": 0.19927036822651528 }, { "asset_turnover_ratio": 0.7030212715839232, "current_ratio": 1.7080167216437365, "debt_to_equity_ratio": 0.898714575311441, "profit_margin": 0.1738758036058902, "quarter": 2, "return_on_assets": 0.12223838854868943, "return_on_equity": 0.20681506921192802 }, { "asset_turnover_ratio": 0.7232827539137099, "current_ratio": 1.6624790757430266, "debt_to_equity_ratio": 0.8929508409560343, "profit_margin": 0.1731281660092225, "quarter": 3, "return_on_assets": 0.12522061669118043, "return_on_equity": 0.21065777515491296 }, { "asset_turnover_ratio": 0.7441281627251357, "current_ratio": 1.4819422760136987, "debt_to_equity_ratio": 0.9116476967959921, "profit_margin": 0.15078878332355083, "quarter": 4, "return_on_assets": 0.11220618029411245, "return_on_equity": 0.19285874321323565 } ], "income_statement": [ { "depreciation": 273022, "expenses": 3673569, "income_tax": 237956, "marketing_expense": 694186, "net_income": 1042486, "net_profit": 804530, "operational_expense": 2199636, "product_revenue": 1183529, "quarter": 1, "rd_expense": 667859, "revenue": 4716055, "salaries_expense": 1474417, "service_revenue": 3532526 }, { "depreciation": 339147, "expenses": 3851070, "income_tax": 222080, "marketing_expense": 711765, "net_income": 1079363, "net_profit": 857283, "operational_expense": 1928673, "product_revenue": 1823903, "quarter": 2, "rd_expense": 541901, "revenue": 4930433, "salaries_expense": 1639984, "service_revenue": 3106530 }, { "depreciation": 321741, "expenses": 4037149, "income_tax": 225009, "marketing_expense": 773378, "net_income": 1117408, "net_profit": 892399, "operational_expense": 2204287, "product_revenue": 1843714, "quarter": 3, "rd_expense": 794121, "revenue": 5154557, "salaries_expense": 1991729, "service_revenue": 3310843 }, { "depreciation": 288394, "expenses": 4232218, "income_tax": 344070, "marketing_expense": 692580, "net_income": 1156651, "net_profit": 812581, "operational_expense": 2605096, "product_revenue": 1770391, "quarter": 4, "rd_expense": 765993, "revenue": 5388869, "salaries_expense": 1555172, "service_revenue": 3618478 } ], "market_conditions": { "gdp_growth": [ 0.02571162921101136, 0.014670397883903511, 0.028195191967512474, 0.021346480699123156 ], "inflation_rate": [ 0.015461956505320118, 0.015291234228100557, 0.010490197038453615, 0.011476149366986661 ], "interest_rate": [ 0.023961358326061638, 0.023851584912077343, 0.023620684879212248, 0.022721724894744923 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 131493, "billable_hours_per_employee": 98, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 5210574, "net_revenue": 4699448, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 45187 }, { "average_project_size": 110245, "billable_hours_per_employee": 147, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 5582273, "net_revenue": 4884758, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 46969 }, { "average_project_size": 61759, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 6122699, "net_revenue": 5077376, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 48821 }, { "average_project_size": 123681, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 6477414, "net_revenue": 5277590, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 50746 } ], "balance_sheet": [ { "assets": 5688422, "current_assets": 2323765, "current_liabilities": 1858082, "equity": 3242074, "fixed_assets": 3364657, "liabilities": 3375911, "long_term_liabilities": 1517829, "quarter": 1 }, { "assets": 5856043, "current_assets": 2811607, "current_liabilities": 2007403, "equity": 3310239, "fixed_assets": 3044436, "liabilities": 3462921, "long_term_liabilities": 1455518, "quarter": 2 }, { "assets": 6028602, "current_assets": 2637031, "current_liabilities": 1896014, "equity": 3537912, "fixed_assets": 3391571, "liabilities": 3552174, "long_term_liabilities": 1656160, "quarter": 3 }, { "assets": 6206247, "current_assets": 2658435, "current_liabilities": 1488133, "equity": 3639877, "fixed_assets": 3547812, "liabilities": 3643727, "long_term_liabilities": 2155594, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54239, "financing_cash_flow": -147024, "investing_cash_flow": -337960, "net_cash_flow": 615875, "operating_cash_flow": 1180776, "quarter": 1 }, { "change_in_working_capital": 99619, "financing_cash_flow": 59041, "investing_cash_flow": -223763, "net_cash_flow": 643719, "operating_cash_flow": 1106636, "quarter": 2 }, { "change_in_working_capital": 70444, "financing_cash_flow": -173767, "investing_cash_flow": -317504, "net_cash_flow": 1078008, "operating_cash_flow": 1361012, "quarter": 3 }, { "change_in_working_capital": -53544, "financing_cash_flow": 196061, "investing_cash_flow": -498365, "net_cash_flow": 944595, "operating_cash_flow": 1353002, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8261426455350886, "current_ratio": 1.2506256451545195, "debt_to_equity_ratio": 1.041281290926734, "profit_margin": 0.1978025929853889, "quarter": 1, "return_on_assets": 0.16341315746264956, "return_on_equity": 0.28671862517635316 }, { "asset_turnover_ratio": 0.8341397083320597, "current_ratio": 1.4006191083703672, "debt_to_equity_ratio": 1.046124162031805, "profit_margin": 0.1877507544897823, "quarter": 2, "return_on_assets": 0.15661035958923117, "return_on_equity": 0.2770546175064701 }, { "asset_turnover_ratio": 0.8422144968269593, "current_ratio": 1.3908288651877043, "debt_to_equity_ratio": 1.004031191278924, "profit_margin": 0.20906153099553784, "quarter": 3, "return_on_assets": 0.17607465213328066, "return_on_equity": 0.3000312048462483 }, { "asset_turnover_ratio": 0.8503673798351886, "current_ratio": 1.7864229877302633, "debt_to_equity_ratio": 1.0010577280496016, "profit_margin": 0.20413806301739998, "quarter": 4, "return_on_assets": 0.17359234977273705, "return_on_equity": 0.2959871995674579 } ], "income_statement": [ { "depreciation": 251213, "expenses": 3436179, "income_tax": 333706, "marketing_expense": 349303, "net_income": 1263269, "net_profit": 929563, "operational_expense": 2200312, "product_revenue": 1440834, "quarter": 1, "rd_expense": 644394, "revenue": 4699448, "salaries_expense": 1654331, "service_revenue": 3258614 }, { "depreciation": 189519, "expenses": 3588414, "income_tax": 379227, "marketing_expense": 379414, "net_income": 1296344, "net_profit": 917117, "operational_expense": 1961866, "product_revenue": 1311320, "quarter": 2, "rd_expense": 454142, "revenue": 4884758, "salaries_expense": 1599050, "service_revenue": 3573438 }, { "depreciation": 299528, "expenses": 3747395, "income_tax": 268497, "marketing_expense": 563723, "net_income": 1329981, "net_profit": 1061484, "operational_expense": 2492502, "product_revenue": 1968396, "quarter": 3, "rd_expense": 661539, "revenue": 5077376, "salaries_expense": 1842636, "service_revenue": 3108980 }, { "depreciation": 275645, "expenses": 3913418, "income_tax": 286815, "marketing_expense": 740259, "net_income": 1364172, "net_profit": 1077357, "operational_expense": 2206496, "product_revenue": 1229308, "quarter": 4, "rd_expense": 440923, "revenue": 5277590, "salaries_expense": 1693910, "service_revenue": 4048282 } ], "market_conditions": { "gdp_growth": [ 0.02748733356913861, 0.024592843046588094, 0.02120709153564331, 0.01940755064388313 ], "inflation_rate": [ 0.01335778051852781, 0.010349332837678523, 0.009192166345626654, 0.016495621826794336 ], "interest_rate": [ 0.0324892966952441, 0.030935597436557376, 0.026627527373279343, 0.03094812658617211 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 67354, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 2615764, "net_revenue": 2335697, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 22459 }, { "average_project_size": 186060, "billable_hours_per_employee": 83, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 3055026, "net_revenue": 2442961, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 23490 }, { "average_project_size": 127042, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 2829030, "net_revenue": 2555151, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 24569 }, { "average_project_size": 172751, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 3252043, "net_revenue": 2672494, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 25697 } ], "balance_sheet": [ { "assets": 3215419, "current_assets": 1158165, "current_liabilities": 579539, "equity": 2372901, "fixed_assets": 2057254, "liabilities": 1332356, "long_term_liabilities": 752817, "quarter": 1 }, { "assets": 3319576, "current_assets": 1165230, "current_liabilities": 658351, "equity": 2504456, "fixed_assets": 2154346, "liabilities": 1363650, "long_term_liabilities": 705299, "quarter": 2 }, { "assets": 3427106, "current_assets": 1656516, "current_liabilities": 564344, "equity": 2580738, "fixed_assets": 1770590, "liabilities": 1395679, "long_term_liabilities": 831335, "quarter": 3 }, { "assets": 3538119, "current_assets": 1311544, "current_liabilities": 751898, "equity": 2656426, "fixed_assets": 2226575, "liabilities": 1428461, "long_term_liabilities": 676563, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62707, "financing_cash_flow": 35111, "investing_cash_flow": -232014, "net_cash_flow": 226688, "operating_cash_flow": 624559, "quarter": 1 }, { "change_in_working_capital": -44334, "financing_cash_flow": 108451, "investing_cash_flow": -207325, "net_cash_flow": 444462, "operating_cash_flow": 715612, "quarter": 2 }, { "change_in_working_capital": 40382, "financing_cash_flow": 176717, "investing_cash_flow": -285244, "net_cash_flow": 449052, "operating_cash_flow": 641158, "quarter": 3 }, { "change_in_working_capital": 28857, "financing_cash_flow": 36987, "investing_cash_flow": -470745, "net_cash_flow": 302545, "operating_cash_flow": 701641, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7264051745666739, "current_ratio": 1.9984246099054594, "debt_to_equity_ratio": 0.5614882373938062, "profit_margin": 0.2097181269659549, "quarter": 1, "return_on_assets": 0.15234033262850036, "return_on_equity": 0.2064300196257661 }, { "asset_turnover_ratio": 0.7359256121866166, "current_ratio": 1.7699221236088347, "debt_to_equity_ratio": 0.5444895019117925, "profit_margin": 0.2245348984285873, "quarter": 2, "return_on_assets": 0.16524098258331787, "return_on_equity": 0.21902161587186997 }, { "asset_turnover_ratio": 0.7455710444905994, "current_ratio": 2.9352947847412216, "debt_to_equity_ratio": 0.540806156998502, "profit_margin": 0.21498181516473977, "quarter": 3, "return_on_assets": 0.16028421647886001, "return_on_equity": 0.21285035520847137 }, { "asset_turnover_ratio": 0.755343163980635, "current_ratio": 1.7443110634687151, "debt_to_equity_ratio": 0.5377379230590275, "profit_margin": 0.20459091769710241, "quarter": 4, "return_on_assets": 0.154536351095031, "return_on_equity": 0.20582843263843978 } ], "income_statement": [ { "depreciation": 134721, "expenses": 1661391, "income_tax": 184468, "marketing_expense": 190982, "net_income": 674306, "net_profit": 489838, "operational_expense": 1071446, "product_revenue": 795174, "quarter": 1, "rd_expense": 297853, "revenue": 2335697, "salaries_expense": 784681, "service_revenue": 1540523 }, { "depreciation": 167082, "expenses": 1740517, "income_tax": 153914, "marketing_expense": 197825, "net_income": 702444, "net_profit": 548530, "operational_expense": 940542, "product_revenue": 966942, "quarter": 2, "rd_expense": 193680, "revenue": 2442961, "salaries_expense": 768192, "service_revenue": 1476019 }, { "depreciation": 91847, "expenses": 1823412, "income_tax": 182428, "marketing_expense": 184339, "net_income": 731739, "net_profit": 549311, "operational_expense": 1017257, "product_revenue": 736621, "quarter": 3, "rd_expense": 206543, "revenue": 2555151, "salaries_expense": 579040, "service_revenue": 1818530 }, { "depreciation": 154873, "expenses": 1910256, "income_tax": 215470, "marketing_expense": 263769, "net_income": 762238, "net_profit": 546768, "operational_expense": 957697, "product_revenue": 774170, "quarter": 4, "rd_expense": 222785, "revenue": 2672494, "salaries_expense": 843261, "service_revenue": 1898324 } ], "market_conditions": { "gdp_growth": [ 0.024989144636202595, 0.01004491891925231, 0.018817296911724242, 0.024109800031493243 ], "inflation_rate": [ 0.01821714609534264, 0.016162957917312513, 0.019685873852979693, 0.01829127299207017 ], "interest_rate": [ 0.026854809969841128, 0.03149745536457057, 0.03265054571949735, 0.02602426496217193 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 99623, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 3843903, "net_revenue": 2975725, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 28613 }, { "average_project_size": 109311, "billable_hours_per_employee": 148, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 3442048, "net_revenue": 3039889, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 29230 }, { "average_project_size": 136973, "billable_hours_per_employee": 103, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 3898462, "net_revenue": 3105438, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 29860 }, { "average_project_size": 184582, "billable_hours_per_employee": 87, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 4044008, "net_revenue": 3172399, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 30504 } ], "balance_sheet": [ { "assets": 3624801, "current_assets": 1317560, "current_liabilities": 652486, "equity": 2839648, "fixed_assets": 2307241, "liabilities": 1528265, "long_term_liabilities": 875779, "quarter": 1 }, { "assets": 3737969, "current_assets": 1131622, "current_liabilities": 772440, "equity": 3016899, "fixed_assets": 2606347, "liabilities": 1540067, "long_term_liabilities": 767627, "quarter": 2 }, { "assets": 3854671, "current_assets": 1456918, "current_liabilities": 666135, "equity": 3107224, "fixed_assets": 2397753, "liabilities": 1551961, "long_term_liabilities": 885826, "quarter": 3 }, { "assets": 3975015, "current_assets": 1272895, "current_liabilities": 718090, "equity": 3305547, "fixed_assets": 2702120, "liabilities": 1563947, "long_term_liabilities": 845857, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88688, "financing_cash_flow": 130739, "investing_cash_flow": -268108, "net_cash_flow": 740491, "operating_cash_flow": 912016, "quarter": 1 }, { "change_in_working_capital": 25961, "financing_cash_flow": -195606, "investing_cash_flow": -380701, "net_cash_flow": 371474, "operating_cash_flow": 996601, "quarter": 2 }, { "change_in_working_capital": -16483, "financing_cash_flow": -83262, "investing_cash_flow": -294199, "net_cash_flow": 967216, "operating_cash_flow": 980686, "quarter": 3 }, { "change_in_working_capital": 14500, "financing_cash_flow": 157430, "investing_cash_flow": -327857, "net_cash_flow": 924316, "operating_cash_flow": 1021067, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8209347216578234, "current_ratio": 2.019292367958853, "debt_to_equity_ratio": 0.5381881838875804, "profit_margin": 0.24972468894135041, "quarter": 1, "return_on_assets": 0.20500766800715406, "return_on_equity": 0.2616915899435423 }, { "asset_turnover_ratio": 0.8132461772689928, "current_ratio": 1.4649966340427736, "debt_to_equity_ratio": 0.5104801320826451, "profit_margin": 0.26941674515089203, "quarter": 2, "return_on_assets": 0.2191021380862174, "return_on_equity": 0.27146981055713165 }, { "asset_turnover_ratio": 0.8056298449335884, "current_ratio": 2.187121229180271, "debt_to_equity_ratio": 0.49946865755413833, "profit_margin": 0.25906619291707, "quarter": 3, "return_on_assets": 0.20871145682731418, "return_on_equity": 0.25891728436701056 }, { "asset_turnover_ratio": 0.7980847871014323, "current_ratio": 1.7726120681251654, "debt_to_equity_ratio": 0.47312804809612446, "profit_margin": 0.2819566517326478, "quarter": 4, "return_on_assets": 0.22502531436988288, "return_on_equity": 0.2705993894505206 } ], "income_statement": [ { "depreciation": 168904, "expenses": 1940509, "income_tax": 292104, "marketing_expense": 290292, "net_income": 1035216, "net_profit": 743112, "operational_expense": 1272811, "product_revenue": 1039734, "quarter": 1, "rd_expense": 280221, "revenue": 2975725, "salaries_expense": 719838, "service_revenue": 1935991 }, { "depreciation": 177604, "expenses": 1973684, "income_tax": 247208, "marketing_expense": 365260, "net_income": 1066205, "net_profit": 818997, "operational_expense": 1133172, "product_revenue": 711474, "quarter": 2, "rd_expense": 357288, "revenue": 3039889, "salaries_expense": 654455, "service_revenue": 2328415 }, { "depreciation": 176172, "expenses": 2007426, "income_tax": 293498, "marketing_expense": 236892, "net_income": 1098012, "net_profit": 804514, "operational_expense": 1085342, "product_revenue": 1122422, "quarter": 3, "rd_expense": 226548, "revenue": 3105438, "salaries_expense": 980416, "service_revenue": 1983016 }, { "depreciation": 126588, "expenses": 2041745, "income_tax": 236175, "marketing_expense": 353826, "net_income": 1130654, "net_profit": 894479, "operational_expense": 1057689, "product_revenue": 884202, "quarter": 4, "rd_expense": 225172, "revenue": 3172399, "salaries_expense": 870091, "service_revenue": 2288197 } ], "market_conditions": { "gdp_growth": [ 0.015731967321101024, 0.015432843564329682, 0.014987213155545388, 0.02032336000947716 ], "inflation_rate": [ 0.014775172133428976, 0.01590034983950312, 0.013350695568994653, 0.007866806981603108 ], "interest_rate": [ 0.024793057959228648, 0.020445311153855124, 0.02205236151523798, 0.02148528376080943 ], "year": 1999 }, "random_event": { "description": "Williams-Farmer Industry Recognition in 1999", "impact": 0.03, "type": "Industry Recognition" }, "year": 1999 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1995, "industry": "Advertising", "location": "North Judy", "name": "Holland Inc", "num_employees": 124, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.hollandinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 153489, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 1645969, "net_revenue": 1311549, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10577 }, { "average_project_size": 57563, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 1533798, "net_revenue": 1328481, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 10714 }, { "average_project_size": 179498, "billable_hours_per_employee": 128, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 1527428, "net_revenue": 1345631, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 10852 }, { "average_project_size": 59733, "billable_hours_per_employee": 127, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 1710032, "net_revenue": 1363003, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 10992 } ], "balance_sheet": [ { "assets": 1415930, "current_assets": 449855, "current_liabilities": 308546, "equity": 1161056, "fixed_assets": 966075, "liabilities": 599252, "long_term_liabilities": 290706, "quarter": 1 }, { "assets": 1454693, "current_assets": 655291, "current_liabilities": 303032, "equity": 1200419, "fixed_assets": 799402, "liabilities": 611215, "long_term_liabilities": 308183, "quarter": 2 }, { "assets": 1494518, "current_assets": 640319, "current_liabilities": 300827, "equity": 1263321, "fixed_assets": 854199, "liabilities": 623416, "long_term_liabilities": 322589, "quarter": 3 }, { "assets": 1535433, "current_assets": 596388, "current_liabilities": 319415, "equity": 1271906, "fixed_assets": 939045, "liabilities": 635861, "long_term_liabilities": 316446, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34581, "financing_cash_flow": 15836, "investing_cash_flow": -443177, "net_cash_flow": -73135, "operating_cash_flow": 416934, "quarter": 1 }, { "change_in_working_capital": -97754, "financing_cash_flow": -84229, "investing_cash_flow": -156204, "net_cash_flow": 324710, "operating_cash_flow": 403486, "quarter": 2 }, { "change_in_working_capital": 11134, "financing_cash_flow": -142840, "investing_cash_flow": -165072, "net_cash_flow": -21151, "operating_cash_flow": 455524, "quarter": 3 }, { "change_in_working_capital": 48169, "financing_cash_flow": 127050, "investing_cash_flow": -197218, "net_cash_flow": -82504, "operating_cash_flow": 433089, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9262809602169598, "current_ratio": 1.457983574572349, "debt_to_equity_ratio": 0.5161266984538213, "profit_margin": 0.2625734913449669, "quarter": 1, "return_on_assets": 0.24321682569053554, "return_on_equity": 0.2966075710387785 }, { "asset_turnover_ratio": 0.9132380509152103, "current_ratio": 2.1624481902901342, "debt_to_equity_ratio": 0.5091680488229526, "profit_margin": 0.26868355663347837, "quarter": 2, "return_on_assets": 0.24537204757292433, "return_on_equity": 0.29734700966912386 }, { "asset_turnover_ratio": 0.9003779144848038, "current_ratio": 2.128529021663614, "debt_to_equity_ratio": 0.49347394684328055, "profit_margin": 0.29147589495188503, "quarter": 3, "return_on_assets": 0.26243845841936997, "return_on_equity": 0.3104666193311122 }, { "asset_turnover_ratio": 0.8876994307143327, "current_ratio": 1.8671258394251993, "debt_to_equity_ratio": 0.49992766761065677, "profit_margin": 0.27317181253452855, "quarter": 4, "return_on_assets": 0.2424944624741034, "return_on_equity": 0.2927370418883156 } ], "income_statement": [ { "depreciation": 72556, "expenses": 832251, "income_tax": 134920, "marketing_expense": 115622, "net_income": 479298, "net_profit": 344378, "operational_expense": 441144, "product_revenue": 509158, "quarter": 1, "rd_expense": 160787, "revenue": 1311549, "salaries_expense": 272618, "service_revenue": 802391 }, { "depreciation": 46545, "expenses": 833248, "income_tax": 138292, "marketing_expense": 84577, "net_income": 495233, "net_profit": 356941, "operational_expense": 560885, "product_revenue": 420587, "quarter": 2, "rd_expense": 84763, "revenue": 1328481, "salaries_expense": 257774, "service_revenue": 907894 }, { "depreciation": 63305, "expenses": 834248, "income_tax": 119164, "marketing_expense": 86888, "net_income": 511383, "net_profit": 392219, "operational_expense": 469707, "product_revenue": 460188, "quarter": 3, "rd_expense": 150922, "revenue": 1345631, "salaries_expense": 355778, "service_revenue": 885443 }, { "depreciation": 60755, "expenses": 835248, "income_tax": 155421, "marketing_expense": 162116, "net_income": 527755, "net_profit": 372334, "operational_expense": 545099, "product_revenue": 404351, "quarter": 4, "rd_expense": 139737, "revenue": 1363003, "salaries_expense": 358656, "service_revenue": 958652 } ], "market_conditions": { "gdp_growth": [ 0.02576364273531761, 0.03894054651018689, 0.02601281136868386, 0.03262056847715275 ], "inflation_rate": [ 0.020708332791333033, 0.013067403295044331, 0.01805328702259075, 0.01867050507987615 ], "interest_rate": [ 0.03729843492450777, 0.036356026506570126, 0.03272124069100076, 0.035984299309696474 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 74587, "billable_hours_per_employee": 93, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 4465475, "net_revenue": 3585767, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 28917 }, { "average_project_size": 165494, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 4283982, "net_revenue": 3565825, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 28757 }, { "average_project_size": 58518, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 4096671, "net_revenue": 3545995, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 28597 }, { "average_project_size": 72313, "billable_hours_per_employee": 103, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 4005137, "net_revenue": 3526275, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 28438 } ], "balance_sheet": [ { "assets": 4884929, "current_assets": 1573108, "current_liabilities": 1103383, "equity": 3452799, "fixed_assets": 3311821, "liabilities": 2429292, "long_term_liabilities": 1325909, "quarter": 1 }, { "assets": 5028751, "current_assets": 1657928, "current_liabilities": 1019210, "equity": 3463767, "fixed_assets": 3370823, "liabilities": 2498761, "long_term_liabilities": 1479551, "quarter": 2 }, { "assets": 5176807, "current_assets": 1650656, "current_liabilities": 1495409, "equity": 3585644, "fixed_assets": 3526151, "liabilities": 2570217, "long_term_liabilities": 1074808, "quarter": 3 }, { "assets": 5329223, "current_assets": 1732081, "current_liabilities": 1568468, "equity": 3606132, "fixed_assets": 3597142, "liabilities": 2643716, "long_term_liabilities": 1075248, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1569, "financing_cash_flow": -46155, "investing_cash_flow": -188165, "net_cash_flow": 654652, "operating_cash_flow": 1176582, "quarter": 1 }, { "change_in_working_capital": -95195, "financing_cash_flow": 97331, "investing_cash_flow": -194003, "net_cash_flow": 737068, "operating_cash_flow": 1072149, "quarter": 2 }, { "change_in_working_capital": -56574, "financing_cash_flow": 47225, "investing_cash_flow": -281559, "net_cash_flow": 1045661, "operating_cash_flow": 1158212, "quarter": 3 }, { "change_in_working_capital": 39261, "financing_cash_flow": -122275, "investing_cash_flow": -287189, "net_cash_flow": 874587, "operating_cash_flow": 1103659, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7340469022170025, "current_ratio": 1.4257134648621557, "debt_to_equity_ratio": 0.7035717978370591, "profit_margin": 0.2780888998086044, "quarter": 1, "return_on_assets": 0.20413029544544045, "return_on_equity": 0.28879816056480556 }, { "asset_turnover_ratio": 0.7090876044568523, "current_ratio": 1.6266794870536985, "debt_to_equity_ratio": 0.7213998516643874, "profit_margin": 0.261868431569132, "quarter": 2, "return_on_assets": 0.1856876588242289, "return_on_equity": 0.26958424166521594 }, { "asset_turnover_ratio": 0.684977245626503, "current_ratio": 1.1038157453913946, "debt_to_equity_ratio": 0.7168076362293635, "profit_margin": 0.2761013481406488, "quarter": 3, "return_on_assets": 0.1891231409631458, "return_on_equity": 0.2730483003889957 }, { "asset_turnover_ratio": 0.6616865160268204, "current_ratio": 1.104313891007021, "debt_to_equity_ratio": 0.7331168132503192, "profit_margin": 0.26107578110045304, "quarter": 4, "return_on_assets": 0.17275032401533957, "return_on_equity": 0.2552943153495213 } ], "income_statement": [ { "depreciation": 179420, "expenses": 2300668, "income_tax": 287937, "marketing_expense": 392226, "net_income": 1285099, "net_profit": 997162, "operational_expense": 1220431, "product_revenue": 1151668, "quarter": 1, "rd_expense": 398905, "revenue": 3585767, "salaries_expense": 808054, "service_revenue": 2434099 }, { "depreciation": 138372, "expenses": 2281876, "income_tax": 350172, "marketing_expense": 416348, "net_income": 1283949, "net_profit": 933777, "operational_expense": 1564715, "product_revenue": 885232, "quarter": 2, "rd_expense": 237369, "revenue": 3565825, "salaries_expense": 1053853, "service_revenue": 2680593 }, { "depreciation": 179158, "expenses": 2263238, "income_tax": 303703, "marketing_expense": 267923, "net_income": 1282757, "net_profit": 979054, "operational_expense": 1190047, "product_revenue": 1029087, "quarter": 3, "rd_expense": 412514, "revenue": 3545995, "salaries_expense": 1117282, "service_revenue": 2516908 }, { "depreciation": 183034, "expenses": 2244753, "income_tax": 360897, "marketing_expense": 278982, "net_income": 1281522, "net_profit": 920625, "operational_expense": 1127000, "product_revenue": 917163, "quarter": 4, "rd_expense": 334047, "revenue": 3526275, "salaries_expense": 1095286, "service_revenue": 2609112 } ], "market_conditions": { "gdp_growth": [ 0.026324540638602394, 0.021308375531596438, 0.023245640706293015, 0.0088271709815988 ], "inflation_rate": [ 0.012773058266747777, 0.012646923534972867, 0.009999087360887154, 0.009222447581539554 ], "interest_rate": [ 0.03318083122158153, 0.03441567198012646, 0.03541870109848723, 0.03481030021254616 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 129993, "billable_hours_per_employee": 148, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 910596, "net_revenue": 758010, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6113 }, { "average_project_size": 162095, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 911934, "net_revenue": 745748, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 6014 }, { "average_project_size": 114272, "billable_hours_per_employee": 150, "client_concentration": 0.31, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 858561, "net_revenue": 733685, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5917 }, { "average_project_size": 125793, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 921081, "net_revenue": 721817, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5821 } ], "balance_sheet": [ { "assets": 868717, "current_assets": 349183, "current_liabilities": 249097, "equity": 511927, "fixed_assets": 519534, "liabilities": 477013, "long_term_liabilities": 227916, "quarter": 1 }, { "assets": 895394, "current_assets": 303525, "current_liabilities": 261565, "equity": 535331, "fixed_assets": 591869, "liabilities": 480684, "long_term_liabilities": 219119, "quarter": 2 }, { "assets": 922890, "current_assets": 287011, "current_liabilities": 226233, "equity": 549251, "fixed_assets": 635879, "liabilities": 484382, "long_term_liabilities": 258149, "quarter": 3 }, { "assets": 951230, "current_assets": 411962, "current_liabilities": 233622, "equity": 576735, "fixed_assets": 539268, "liabilities": 488110, "long_term_liabilities": 254488, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41604, "financing_cash_flow": -171355, "investing_cash_flow": -379178, "net_cash_flow": -224240, "operating_cash_flow": 169356, "quarter": 1 }, { "change_in_working_capital": 81417, "financing_cash_flow": 36756, "investing_cash_flow": -304450, "net_cash_flow": 30730, "operating_cash_flow": 153087, "quarter": 2 }, { "change_in_working_capital": -36234, "financing_cash_flow": 91485, "investing_cash_flow": -232187, "net_cash_flow": -347792, "operating_cash_flow": 156262, "quarter": 3 }, { "change_in_working_capital": 33369, "financing_cash_flow": 124913, "investing_cash_flow": -323964, "net_cash_flow": 69360, "operating_cash_flow": 157699, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8725626412283862, "current_ratio": 1.4017952845678592, "debt_to_equity_ratio": 0.9317988697607276, "profit_margin": 0.1586034485033179, "quarter": 1, "return_on_assets": 0.13839144393398542, "return_on_equity": 0.23484403049653563 }, { "asset_turnover_ratio": 0.832871339321014, "current_ratio": 1.1604190163056984, "debt_to_equity_ratio": 0.8979192312793394, "profit_margin": 0.16174498624200132, "quarter": 2, "return_on_assets": 0.13471276331983462, "return_on_equity": 0.22532040924213242 }, { "asset_turnover_ratio": 0.7949864014129527, "current_ratio": 1.2686522302228234, "debt_to_equity_ratio": 0.8818955268174296, "profit_margin": 0.15094079884419062, "quarter": 3, "return_on_assets": 0.11999588249953949, "return_on_equity": 0.20162548634413047 }, { "asset_turnover_ratio": 0.7588248898794193, "current_ratio": 1.7633698881098527, "debt_to_equity_ratio": 0.8463332379689112, "profit_margin": 0.1574013912113458, "quarter": 4, "return_on_assets": 0.11944009335281688, "return_on_equity": 0.19699688765204124 } ], "income_statement": [ { "depreciation": 49133, "expenses": 596584, "income_tax": 41203, "marketing_expense": 68921, "net_income": 161426, "net_profit": 120223, "operational_expense": 347705, "product_revenue": 193017, "quarter": 1, "rd_expense": 84922, "revenue": 758010, "salaries_expense": 211898, "service_revenue": 564993 }, { "depreciation": 32466, "expenses": 588090, "income_tax": 37037, "marketing_expense": 89570, "net_income": 157658, "net_profit": 120621, "operational_expense": 325506, "product_revenue": 185055, "quarter": 2, "rd_expense": 90225, "revenue": 745748, "salaries_expense": 243369, "service_revenue": 560693 }, { "depreciation": 45519, "expenses": 579717, "income_tax": 43225, "marketing_expense": 104613, "net_income": 153968, "net_profit": 110743, "operational_expense": 360500, "product_revenue": 241021, "quarter": 3, "rd_expense": 60521, "revenue": 733685, "salaries_expense": 256363, "service_revenue": 492664 }, { "depreciation": 44084, "expenses": 571464, "income_tax": 36738, "marketing_expense": 106383, "net_income": 150353, "net_profit": 113615, "operational_expense": 288640, "product_revenue": 231383, "quarter": 4, "rd_expense": 73044, "revenue": 721817, "salaries_expense": 177515, "service_revenue": 490434 } ], "market_conditions": { "gdp_growth": [ 0.022430539152163843, 0.02173679208698949, 0.02171073725563632, 0.01124229173199884 ], "inflation_rate": [ 0.010291001883276307, 0.012530464651090837, 0.010058408675403821, 0.012768215689125575 ], "interest_rate": [ 0.031057168769200238, 0.03185136396492612, 0.032748005699463886, 0.0316165452342207 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 50197, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 5251990, "net_revenue": 4230347, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 34116 }, { "average_project_size": 195548, "billable_hours_per_employee": 131, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 5074997, "net_revenue": 4280323, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 34519 }, { "average_project_size": 178263, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 5491453, "net_revenue": 4330891, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 34927 }, { "average_project_size": 89575, "billable_hours_per_employee": 116, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 4917359, "net_revenue": 4382055, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 35339 } ], "balance_sheet": [ { "assets": 4819847, "current_assets": 1911296, "current_liabilities": 1598098, "equity": 3019123, "fixed_assets": 2908551, "liabilities": 2755291, "long_term_liabilities": 1157193, "quarter": 1 }, { "assets": 4946242, "current_assets": 2437570, "current_liabilities": 1541246, "equity": 3069787, "fixed_assets": 2508672, "liabilities": 2822639, "long_term_liabilities": 1281393, "quarter": 2 }, { "assets": 5075952, "current_assets": 1697548, "current_liabilities": 1470820, "equity": 3098405, "fixed_assets": 3378404, "liabilities": 2891633, "long_term_liabilities": 1420813, "quarter": 3 }, { "assets": 5209063, "current_assets": 2285802, "current_liabilities": 1209925, "equity": 3175483, "fixed_assets": 2923261, "liabilities": 2962313, "long_term_liabilities": 1752388, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44136, "financing_cash_flow": 178476, "investing_cash_flow": -367923, "net_cash_flow": 1005050, "operating_cash_flow": 1191743, "quarter": 1 }, { "change_in_working_capital": 8600, "financing_cash_flow": 72225, "investing_cash_flow": -253222, "net_cash_flow": 904112, "operating_cash_flow": 1115949, "quarter": 2 }, { "change_in_working_capital": 46312, "financing_cash_flow": 144773, "investing_cash_flow": -294726, "net_cash_flow": 1191638, "operating_cash_flow": 1159491, "quarter": 3 }, { "change_in_working_capital": 33253, "financing_cash_flow": 136020, "investing_cash_flow": -124287, "net_cash_flow": 628252, "operating_cash_flow": 1142928, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8776932130833198, "current_ratio": 1.1959817232735415, "debt_to_equity_ratio": 0.9126130336524878, "profit_margin": 0.22564744688792668, "quarter": 1, "return_on_assets": 0.19804923268311214, "return_on_equity": 0.31617360405654227 }, { "asset_turnover_ratio": 0.8653686980944321, "current_ratio": 1.5815580381068304, "debt_to_equity_ratio": 0.9194901796118102, "profit_margin": 0.2210543456650351, "quarter": 2, "return_on_assets": 0.19129351131626798, "return_on_equity": 0.308224642296029 }, { "asset_turnover_ratio": 0.8532174851141224, "current_ratio": 1.1541507458424551, "debt_to_equity_ratio": 0.9332650186144161, "profit_margin": 0.21106188080004784, "quarter": 3, "return_on_assets": 0.1800816871396735, "return_on_equity": 0.29501824325741793 }, { "asset_turnover_ratio": 0.8412367061024218, "current_ratio": 1.889209661755894, "debt_to_equity_ratio": 0.9328700547286822, "profit_margin": 0.21194006008596422, "quarter": 4, "return_on_assets": 0.17829175803786593, "return_on_equity": 0.2924698384466237 } ], "income_statement": [ { "depreciation": 237176, "expenses": 3024317, "income_tax": 251463, "marketing_expense": 469416, "net_income": 1206030, "net_profit": 954567, "operational_expense": 1807636, "product_revenue": 1377320, "quarter": 1, "rd_expense": 419132, "revenue": 4230347, "salaries_expense": 966987, "service_revenue": 2853027 }, { "depreciation": 169765, "expenses": 3045902, "income_tax": 288237, "marketing_expense": 541141, "net_income": 1234421, "net_profit": 946184, "operational_expense": 1730081, "product_revenue": 1338741, "quarter": 2, "rd_expense": 468180, "revenue": 4280323, "salaries_expense": 1434533, "service_revenue": 2941582 }, { "depreciation": 245405, "expenses": 3067642, "income_tax": 349163, "marketing_expense": 578233, "net_income": 1263249, "net_profit": 914086, "operational_expense": 2122610, "product_revenue": 1695448, "quarter": 3, "rd_expense": 608902, "revenue": 4330891, "salaries_expense": 1209041, "service_revenue": 2635443 }, { "depreciation": 214195, "expenses": 3089536, "income_tax": 363786, "marketing_expense": 582661, "net_income": 1292519, "net_profit": 928733, "operational_expense": 1745335, "product_revenue": 1576233, "quarter": 4, "rd_expense": 568220, "revenue": 4382055, "salaries_expense": 1420058, "service_revenue": 2805822 } ], "market_conditions": { "gdp_growth": [ 0.0019652659476023637, 0.013101846598840918, 0.003426932107082687, 0.014653999374321406 ], "inflation_rate": [ 0.014564323641107584, 0.013457392070496212, 0.01703607263860934, 0.008557980466016274 ], "interest_rate": [ 0.016918264744178596, 0.020318005865060086, 0.02604216870284633, 0.023551124116952305 ], "year": 1998 }, "random_event": { "description": "Holland Inc Award Nomination in 1998", "impact": 0.07, "type": "Award Nomination" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 54128, "billable_hours_per_employee": 141, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 4704166, "net_revenue": 3684459, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 29713 }, { "average_project_size": 198129, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 4142038, "net_revenue": 3665096, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 29557 }, { "average_project_size": 130317, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 4695992, "net_revenue": 3645836, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 29402 }, { "average_project_size": 103037, "billable_hours_per_employee": 89, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 4341888, "net_revenue": 3626677, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 29247 } ], "balance_sheet": [ { "assets": 4521207, "current_assets": 1984514, "current_liabilities": 873210, "equity": 3282494, "fixed_assets": 2536693, "liabilities": 1911285, "long_term_liabilities": 1038075, "quarter": 1 }, { "assets": 4587885, "current_assets": 1987400, "current_liabilities": 955476, "equity": 3276462, "fixed_assets": 2600485, "liabilities": 1933253, "long_term_liabilities": 977777, "quarter": 2 }, { "assets": 4655546, "current_assets": 1723633, "current_liabilities": 896469, "equity": 3387444, "fixed_assets": 2931913, "liabilities": 1955473, "long_term_liabilities": 1059004, "quarter": 3 }, { "assets": 4724205, "current_assets": 1817781, "current_liabilities": 1102562, "equity": 3413270, "fixed_assets": 2906424, "liabilities": 1977948, "long_term_liabilities": 875386, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72067, "financing_cash_flow": -179526, "investing_cash_flow": -282744, "net_cash_flow": 334589, "operating_cash_flow": 817579, "quarter": 1 }, { "change_in_working_capital": -44928, "financing_cash_flow": -62072, "investing_cash_flow": -104178, "net_cash_flow": 185366, "operating_cash_flow": 847338, "quarter": 2 }, { "change_in_working_capital": -48404, "financing_cash_flow": 9187, "investing_cash_flow": -203341, "net_cash_flow": 879966, "operating_cash_flow": 905788, "quarter": 3 }, { "change_in_working_capital": -13088, "financing_cash_flow": 57377, "investing_cash_flow": -435108, "net_cash_flow": 610364, "operating_cash_flow": 882297, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8149281817886241, "current_ratio": 2.2726652237147995, "debt_to_equity_ratio": 0.5822661061985186, "profit_margin": 0.18254294592503267, "quarter": 1, "return_on_assets": 0.14875939102102603, "return_on_equity": 0.20489664261381743 }, { "asset_turnover_ratio": 0.7988639645501141, "current_ratio": 2.0800103822597324, "debt_to_equity_ratio": 0.5900428572038986, "profit_margin": 0.1696626773214126, "quarter": 2, "return_on_assets": 0.13553739904117038, "return_on_equity": 0.18978703247588405 }, { "asset_turnover_ratio": 0.7831167386166951, "current_ratio": 1.9226911360013563, "debt_to_equity_ratio": 0.5772709452909037, "profit_margin": 0.188535907813736, "quarter": 3, "return_on_assets": 0.1476456252392308, "return_on_equity": 0.2029173028395451 }, { "asset_turnover_ratio": 0.7676798530123058, "current_ratio": 1.6486882370333822, "debt_to_equity_ratio": 0.5794877053382826, "profit_margin": 0.18391850170279847, "quarter": 4, "return_on_assets": 0.14119052835344784, "return_on_equity": 0.19541759075607848 } ], "income_statement": [ { "depreciation": 145007, "expenses": 2826320, "income_tax": 185567, "marketing_expense": 321207, "net_income": 858139, "net_profit": 672572, "operational_expense": 1799645, "product_revenue": 1147265, "quarter": 1, "rd_expense": 441095, "revenue": 3684459, "salaries_expense": 1029279, "service_revenue": 2537194 }, { "depreciation": 225508, "expenses": 2794110, "income_tax": 249156, "marketing_expense": 377781, "net_income": 870986, "net_profit": 621830, "operational_expense": 1473087, "product_revenue": 1431957, "quarter": 2, "rd_expense": 433121, "revenue": 3665096, "salaries_expense": 1389638, "service_revenue": 2233139 }, { "depreciation": 218417, "expenses": 2762267, "income_tax": 196198, "marketing_expense": 320457, "net_income": 883569, "net_profit": 687371, "operational_expense": 1797032, "product_revenue": 1340617, "quarter": 3, "rd_expense": 292161, "revenue": 3645836, "salaries_expense": 891487, "service_revenue": 2305219 }, { "depreciation": 215284, "expenses": 2730787, "income_tax": 228877, "marketing_expense": 525045, "net_income": 895890, "net_profit": 667013, "operational_expense": 1446390, "product_revenue": 1099282, "quarter": 4, "rd_expense": 355170, "revenue": 3626677, "salaries_expense": 1051321, "service_revenue": 2527395 } ], "market_conditions": { "gdp_growth": [ 0.01954361356519618, 0.023616300150540226, 0.027356292472018148, 0.032600652171296395 ], "inflation_rate": [ 0.014778923175341655, 0.018235272051913155, 0.014828772413767777, 0.01571275376718028 ], "interest_rate": [ 0.03774534512158572, 0.03772585109091553, 0.036188670376038394, 0.03615231130816899 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 109555, "billable_hours_per_employee": 103, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 1051004, "net_revenue": 872279, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 7035 }, { "average_project_size": 139069, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 1034222, "net_revenue": 871072, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7025 }, { "average_project_size": 85325, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 1100988, "net_revenue": 869867, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 7015 }, { "average_project_size": 167279, "billable_hours_per_employee": 123, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 1107108, "net_revenue": 868664, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7005 } ], "balance_sheet": [ { "assets": 1248478, "current_assets": 382752, "current_liabilities": 327145, "equity": 750623, "fixed_assets": 865726, "liabilities": 663587, "long_term_liabilities": 336442, "quarter": 1 }, { "assets": 1283146, "current_assets": 551220, "current_liabilities": 304528, "equity": 766989, "fixed_assets": 731926, "liabilities": 678420, "long_term_liabilities": 373892, "quarter": 2 }, { "assets": 1318777, "current_assets": 452475, "current_liabilities": 343790, "equity": 781789, "fixed_assets": 866302, "liabilities": 693583, "long_term_liabilities": 349793, "quarter": 3 }, { "assets": 1355397, "current_assets": 651947, "current_liabilities": 288768, "equity": 803931, "fixed_assets": 703450, "liabilities": 709086, "long_term_liabilities": 420318, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2667, "financing_cash_flow": 151670, "investing_cash_flow": -227311, "net_cash_flow": 83517, "operating_cash_flow": 230759, "quarter": 1 }, { "change_in_working_capital": -33186, "financing_cash_flow": 182260, "investing_cash_flow": -261268, "net_cash_flow": -67896, "operating_cash_flow": 224277, "quarter": 2 }, { "change_in_working_capital": -24075, "financing_cash_flow": 36156, "investing_cash_flow": -485281, "net_cash_flow": -109479, "operating_cash_flow": 190081, "quarter": 3 }, { "change_in_working_capital": -68661, "financing_cash_flow": 47927, "investing_cash_flow": -407099, "net_cash_flow": -238854, "operating_cash_flow": 204845, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6986739053471507, "current_ratio": 1.169976615873695, "debt_to_equity_ratio": 0.8840483171978476, "profit_margin": 0.1899988421135898, "quarter": 1, "return_on_assets": 0.13274723303093847, "return_on_equity": 0.22079259495112727 }, { "asset_turnover_ratio": 0.6788564980134763, "current_ratio": 1.8100798612935427, "debt_to_equity_ratio": 0.8845237676159632, "profit_margin": 0.186279664597186, "quarter": 2, "return_on_assets": 0.1264571607595706, "return_on_equity": 0.21155844477560956 }, { "asset_turnover_ratio": 0.6596012820969732, "current_ratio": 1.3161377585153728, "debt_to_equity_ratio": 0.8871741608029788, "profit_margin": 0.18002177344352643, "quarter": 3, "return_on_assets": 0.11874259256872087, "return_on_equity": 0.2003034066736677 }, { "asset_turnover_ratio": 0.640892668347355, "current_ratio": 2.25768436945922, "debt_to_equity_ratio": 0.8820234572370017, "profit_margin": 0.18145105587430813, "quarter": 4, "return_on_assets": 0.11629065137373035, "return_on_equity": 0.19606160230169006 } ], "income_statement": [ { "depreciation": 65027, "expenses": 663213, "income_tax": 43334, "marketing_expense": 109014, "net_income": 209066, "net_profit": 165732, "operational_expense": 414622, "product_revenue": 217403, "quarter": 1, "rd_expense": 73803, "revenue": 872279, "salaries_expense": 279245, "service_revenue": 654876 }, { "depreciation": 62014, "expenses": 663337, "income_tax": 45472, "marketing_expense": 132370, "net_income": 207735, "net_profit": 162263, "operational_expense": 439943, "product_revenue": 327544, "quarter": 2, "rd_expense": 110894, "revenue": 871072, "salaries_expense": 320905, "service_revenue": 543528 }, { "depreciation": 33486, "expenses": 663461, "income_tax": 49811, "marketing_expense": 91828, "net_income": 206406, "net_profit": 156595, "operational_expense": 430220, "product_revenue": 342252, "quarter": 3, "rd_expense": 118643, "revenue": 869867, "salaries_expense": 200779, "service_revenue": 527615 }, { "depreciation": 47225, "expenses": 663586, "income_tax": 47458, "marketing_expense": 129056, "net_income": 205078, "net_profit": 157620, "operational_expense": 351958, "product_revenue": 183614, "quarter": 4, "rd_expense": 109248, "revenue": 868664, "salaries_expense": 318529, "service_revenue": 685050 } ], "market_conditions": { "gdp_growth": [ 0.011518239082745931, 0.016053839306311435, 0.030027821520107335, 0.02199312814718035 ], "inflation_rate": [ 0.015588936905653304, 0.016572627264908553, 0.009230920239896976, 0.015517419504225815 ], "interest_rate": [ 0.030084461174526025, 0.03520535099223567, 0.03263963151189371, 0.03434360214665251 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 76446, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 3276905, "net_revenue": 2616860, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 21104 }, { "average_project_size": 156073, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 3169942, "net_revenue": 2568433, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 20713 }, { "average_project_size": 193701, "billable_hours_per_employee": 95, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 3149001, "net_revenue": 2520902, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 20330 }, { "average_project_size": 52505, "billable_hours_per_employee": 128, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 3184521, "net_revenue": 2474251, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 19954 } ], "balance_sheet": [ { "assets": 3278692, "current_assets": 1006768, "current_liabilities": 948653, "equity": 2271028, "fixed_assets": 2271924, "liabilities": 1628925, "long_term_liabilities": 680272, "quarter": 1 }, { "assets": 3361462, "current_assets": 1587438, "current_liabilities": 912294, "equity": 2339442, "fixed_assets": 1774024, "liabilities": 1642147, "long_term_liabilities": 729853, "quarter": 2 }, { "assets": 3446321, "current_assets": 1281144, "current_liabilities": 814830, "equity": 2325758, "fixed_assets": 2165177, "liabilities": 1655477, "long_term_liabilities": 840647, "quarter": 3 }, { "assets": 3533322, "current_assets": 1123236, "current_liabilities": 727505, "equity": 2429337, "fixed_assets": 2410086, "liabilities": 1668915, "long_term_liabilities": 941410, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2737, "financing_cash_flow": 180205, "investing_cash_flow": -219799, "net_cash_flow": 832527, "operating_cash_flow": 719694, "quarter": 1 }, { "change_in_working_capital": 99521, "financing_cash_flow": -138665, "investing_cash_flow": -343801, "net_cash_flow": 406589, "operating_cash_flow": 717521, "quarter": 2 }, { "change_in_working_capital": 84954, "financing_cash_flow": -27771, "investing_cash_flow": -171023, "net_cash_flow": 538069, "operating_cash_flow": 681603, "quarter": 3 }, { "change_in_working_capital": 11332, "financing_cash_flow": 109147, "investing_cash_flow": -281202, "net_cash_flow": 384565, "operating_cash_flow": 676588, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7981414539700588, "current_ratio": 1.0612605452151629, "debt_to_equity_ratio": 0.7172632834117413, "profit_margin": 0.237407045084567, "quarter": 1, "return_on_assets": 0.18948440414653162, "return_on_equity": 0.27355937487340537 }, { "asset_turnover_ratio": 0.7640821166504337, "current_ratio": 1.7400509046425823, "debt_to_equity_ratio": 0.7019396078210103, "profit_margin": 0.24144176624424307, "quarter": 2, "return_on_assets": 0.18448133579972048, "return_on_equity": 0.26507474859389546 }, { "asset_turnover_ratio": 0.731476261207241, "current_ratio": 1.5722837892566548, "debt_to_equity_ratio": 0.7118010558278204, "profit_margin": 0.2121915092296329, "quarter": 3, "return_on_assets": 0.15521305183121364, "return_on_equity": 0.2299955541376188 }, { "asset_turnover_ratio": 0.7002619631044099, "current_ratio": 1.5439563989250933, "debt_to_equity_ratio": 0.6869837325986473, "profit_margin": 0.22832364218504914, "quarter": 4, "return_on_assets": 0.15988636189965139, "return_on_equity": 0.23254492892505238 } ], "income_statement": [ { "depreciation": 98433, "expenses": 1798577, "income_tax": 197022, "marketing_expense": 204791, "net_income": 818283, "net_profit": 621261, "operational_expense": 1217216, "product_revenue": 1020008, "quarter": 1, "rd_expense": 205929, "revenue": 2616860, "salaries_expense": 719994, "service_revenue": 1596852 }, { "depreciation": 97394, "expenses": 1781723, "income_tax": 166583, "marketing_expense": 319327, "net_income": 786710, "net_profit": 620127, "operational_expense": 928622, "product_revenue": 568238, "quarter": 2, "rd_expense": 262364, "revenue": 2568433, "salaries_expense": 806689, "service_revenue": 2000195 }, { "depreciation": 146689, "expenses": 1765027, "income_tax": 220961, "marketing_expense": 238887, "net_income": 755875, "net_profit": 534914, "operational_expense": 1010532, "product_revenue": 959725, "quarter": 3, "rd_expense": 266356, "revenue": 2520902, "salaries_expense": 571852, "service_revenue": 1561177 }, { "depreciation": 111658, "expenses": 1748487, "income_tax": 160834, "marketing_expense": 228784, "net_income": 725764, "net_profit": 564930, "operational_expense": 935248, "product_revenue": 928112, "quarter": 4, "rd_expense": 311437, "revenue": 2474251, "salaries_expense": 868335, "service_revenue": 1546139 } ], "market_conditions": { "gdp_growth": [ 0.03510007539743874, 0.025347643189236716, 0.03206993736878751, 0.020060250654165293 ], "inflation_rate": [ 0.011683900245783786, 0.009914923001682339, 0.007807759510929107, 0.009655985098515165 ], "interest_rate": [ 0.026009135859421093, 0.0244786433479196, 0.026984112785582298, 0.023004491045273304 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 128176, "billable_hours_per_employee": 104, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 4638949, "net_revenue": 3848282, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 31035 }, { "average_project_size": 97530, "billable_hours_per_employee": 123, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 4705224, "net_revenue": 3802503, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 30665 }, { "average_project_size": 121696, "billable_hours_per_employee": 128, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 4485651, "net_revenue": 3757268, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 30301 }, { "average_project_size": 171797, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 4584673, "net_revenue": 3712572, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 29940 } ], "balance_sheet": [ { "assets": 5157970, "current_assets": 2271926, "current_liabilities": 1119047, "equity": 3370410, "fixed_assets": 2886044, "liabilities": 2679426, "long_term_liabilities": 1560379, "quarter": 1 }, { "assets": 5277022, "current_assets": 2179431, "current_liabilities": 1603499, "equity": 3447606, "fixed_assets": 3097591, "liabilities": 2725964, "long_term_liabilities": 1122465, "quarter": 2 }, { "assets": 5398821, "current_assets": 2172086, "current_liabilities": 1351914, "equity": 3458896, "fixed_assets": 3226735, "liabilities": 2773310, "long_term_liabilities": 1421396, "quarter": 3 }, { "assets": 5523432, "current_assets": 1684053, "current_liabilities": 1599703, "equity": 3517441, "fixed_assets": 3839379, "liabilities": 2821479, "long_term_liabilities": 1221776, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87925, "financing_cash_flow": 4088, "investing_cash_flow": -466120, "net_cash_flow": 927259, "operating_cash_flow": 1085115, "quarter": 1 }, { "change_in_working_capital": 9539, "financing_cash_flow": 84395, "investing_cash_flow": -235060, "net_cash_flow": 1042031, "operating_cash_flow": 1099691, "quarter": 2 }, { "change_in_working_capital": -69464, "financing_cash_flow": 184126, "investing_cash_flow": -259406, "net_cash_flow": 272863, "operating_cash_flow": 966361, "quarter": 3 }, { "change_in_working_capital": 20070, "financing_cash_flow": -152783, "investing_cash_flow": -454425, "net_cash_flow": 340193, "operating_cash_flow": 991919, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7460846030512004, "current_ratio": 2.0302328677883947, "debt_to_equity_ratio": 0.7949851798445886, "profit_margin": 0.2317569242586692, "quarter": 1, "return_on_assets": 0.17291027283989632, "return_on_equity": 0.2646164709931433 }, { "asset_turnover_ratio": 0.7205774393208897, "current_ratio": 1.359172035654528, "debt_to_equity_ratio": 0.7906831581102945, "profit_margin": 0.23577838071396656, "quarter": 2, "return_on_assets": 0.16989658182209588, "return_on_equity": 0.2600494372036712 }, { "asset_turnover_ratio": 0.6959423177764182, "current_ratio": 1.6066746849281832, "debt_to_equity_ratio": 0.8017905135048871, "profit_margin": 0.2218061101843148, "quarter": 3, "return_on_assets": 0.15436425841864362, "return_on_equity": 0.2409395945989703 }, { "asset_turnover_ratio": 0.6721494896651212, "current_ratio": 1.052728537734817, "debt_to_equity_ratio": 0.802139680523426, "profit_margin": 0.2196558073486521, "quarter": 4, "return_on_assets": 0.1476415388113767, "return_on_equity": 0.2318412732438156 } ], "income_statement": [ { "depreciation": 193249, "expenses": 2684718, "income_tax": 271698, "marketing_expense": 311451, "net_income": 1163564, "net_profit": 891866, "operational_expense": 1562517, "product_revenue": 854642, "quarter": 1, "rd_expense": 445698, "revenue": 3848282, "salaries_expense": 1157331, "service_revenue": 2993640 }, { "depreciation": 203143, "expenses": 2660895, "income_tax": 245060, "marketing_expense": 428156, "net_income": 1141608, "net_profit": 896548, "operational_expense": 1698016, "product_revenue": 1275555, "quarter": 2, "rd_expense": 290384, "revenue": 3802503, "salaries_expense": 1081606, "service_revenue": 2526948 }, { "depreciation": 132976, "expenses": 2637284, "income_tax": 286599, "marketing_expense": 328839, "net_income": 1119984, "net_profit": 833385, "operational_expense": 1639836, "product_revenue": 1379415, "quarter": 3, "rd_expense": 332263, "revenue": 3757268, "salaries_expense": 800987, "service_revenue": 2377853 }, { "depreciation": 176431, "expenses": 2613882, "income_tax": 283202, "marketing_expense": 441898, "net_income": 1098690, "net_profit": 815488, "operational_expense": 1506149, "product_revenue": 1291370, "quarter": 4, "rd_expense": 298570, "revenue": 3712572, "salaries_expense": 1158096, "service_revenue": 2421202 } ], "market_conditions": { "gdp_growth": [ 0.02865717529403431, 0.03330984376974464, 0.019978821350460786, 0.017204022857174896 ], "inflation_rate": [ 0.02313589139099346, 0.01729395791328176, 0.02061136113353441, 0.022722926497680197 ], "interest_rate": [ 0.029288248541499372, 0.02376468630997049, 0.030203790285312674, 0.029280365017040327 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 82451, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 917069, "net_revenue": 812064, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6549 }, { "average_project_size": 96584, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 934233, "net_revenue": 811991, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 6548 }, { "average_project_size": 61877, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 946531, "net_revenue": 811918, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 6548 }, { "average_project_size": 75957, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 897631, "net_revenue": 811845, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 6547 } ], "balance_sheet": [ { "assets": 1004375, "current_assets": 429415, "current_liabilities": 313413, "equity": 592356, "fixed_assets": 574960, "liabilities": 564003, "long_term_liabilities": 250590, "quarter": 1 }, { "assets": 1021580, "current_assets": 318219, "current_liabilities": 343761, "equity": 601357, "fixed_assets": 703361, "liabilities": 573696, "long_term_liabilities": 229935, "quarter": 2 }, { "assets": 1039080, "current_assets": 327439, "current_liabilities": 343847, "equity": 606933, "fixed_assets": 711641, "liabilities": 583555, "long_term_liabilities": 239708, "quarter": 3 }, { "assets": 1056880, "current_assets": 511845, "current_liabilities": 347825, "equity": 600390, "fixed_assets": 545035, "liabilities": 593584, "long_term_liabilities": 245759, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81278, "financing_cash_flow": -158411, "investing_cash_flow": -439852, "net_cash_flow": -35014, "operating_cash_flow": 192764, "quarter": 1 }, { "change_in_working_capital": 32009, "financing_cash_flow": 30673, "investing_cash_flow": -261584, "net_cash_flow": 68946, "operating_cash_flow": 188434, "quarter": 2 }, { "change_in_working_capital": 66725, "financing_cash_flow": -194250, "investing_cash_flow": -118894, "net_cash_flow": -230146, "operating_cash_flow": 200264, "quarter": 3 }, { "change_in_working_capital": 60973, "financing_cash_flow": -84593, "investing_cash_flow": -140634, "net_cash_flow": -150999, "operating_cash_flow": 182484, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.808526695706285, "current_ratio": 1.3701250426753198, "debt_to_equity_ratio": 0.9521352024795899, "profit_margin": 0.18715766245025023, "quarter": 1, "return_on_assets": 0.15132196639701306, "return_on_equity": 0.2565754377435191 }, { "asset_turnover_ratio": 0.7948383875956851, "current_ratio": 0.9256983776519151, "debt_to_equity_ratio": 0.9540023646519455, "profit_margin": 0.1890082525545234, "quarter": 2, "return_on_assets": 0.1502310147027154, "return_on_equity": 0.25521113082578234 }, { "asset_turnover_ratio": 0.7813816068060208, "current_ratio": 0.9522811017691007, "debt_to_equity_ratio": 0.9614817451020129, "profit_margin": 0.18648188610179844, "quarter": 3, "return_on_assets": 0.14571351580244063, "return_on_equity": 0.24946410888846052 }, { "asset_turnover_ratio": 0.7681524865642267, "current_ratio": 1.4715589736217927, "debt_to_equity_ratio": 0.9886640350438881, "profit_margin": 0.16886720987380596, "quarter": 4, "return_on_assets": 0.1297157671637272, "return_on_equity": 0.2283415779743167 } ], "income_statement": [ { "depreciation": 40780, "expenses": 612403, "income_tax": 47677, "marketing_expense": 65635, "net_income": 199661, "net_profit": 151984, "operational_expense": 380137, "product_revenue": 226537, "quarter": 1, "rd_expense": 81140, "revenue": 812064, "salaries_expense": 243029, "service_revenue": 585527 }, { "depreciation": 34961, "expenses": 615526, "income_tax": 42992, "marketing_expense": 83803, "net_income": 196465, "net_profit": 153473, "operational_expense": 314539, "product_revenue": 262948, "quarter": 2, "rd_expense": 111981, "revenue": 811991, "salaries_expense": 242521, "service_revenue": 549043 }, { "depreciation": 48856, "expenses": 618665, "income_tax": 41845, "marketing_expense": 72923, "net_income": 193253, "net_profit": 151408, "operational_expense": 375453, "product_revenue": 272682, "quarter": 3, "rd_expense": 111057, "revenue": 811918, "salaries_expense": 212363, "service_revenue": 539236 }, { "depreciation": 45390, "expenses": 621820, "income_tax": 52931, "marketing_expense": 122485, "net_income": 190025, "net_profit": 137094, "operational_expense": 391330, "product_revenue": 184697, "quarter": 4, "rd_expense": 93105, "revenue": 811845, "salaries_expense": 207333, "service_revenue": 627148 } ], "market_conditions": { "gdp_growth": [ 0.006661736621850813, 0.01513598905063044, 0.007217494606464107, 0.016208864239555906 ], "inflation_rate": [ 0.01661695776125188, 0.011341915964212636, 0.015371547221343429, 0.018916085087323273 ], "interest_rate": [ 0.034079094066680776, 0.03563760851915887, 0.033467330277371386, 0.039624616561336604 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 148277, "billable_hours_per_employee": 118, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 3840652, "net_revenue": 3011881, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 24289 }, { "average_project_size": 171869, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 3261181, "net_revenue": 2939712, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 23707 }, { "average_project_size": 142628, "billable_hours_per_employee": 83, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 3726716, "net_revenue": 2869273, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 23139 }, { "average_project_size": 106429, "billable_hours_per_employee": 135, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 3098327, "net_revenue": 2800521, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 22585 } ], "balance_sheet": [ { "assets": 3387594, "current_assets": 1130540, "current_liabilities": 936656, "equity": 2487812, "fixed_assets": 2257054, "liabilities": 1642561, "long_term_liabilities": 705905, "quarter": 1 }, { "assets": 3483252, "current_assets": 1694562, "current_liabilities": 850079, "equity": 2493896, "fixed_assets": 1788690, "liabilities": 1685142, "long_term_liabilities": 835063, "quarter": 2 }, { "assets": 3581611, "current_assets": 1161581, "current_liabilities": 885051, "equity": 2483103, "fixed_assets": 2420030, "liabilities": 1728826, "long_term_liabilities": 843775, "quarter": 3 }, { "assets": 3682747, "current_assets": 1183046, "current_liabilities": 877696, "equity": 2551895, "fixed_assets": 2499701, "liabilities": 1773643, "long_term_liabilities": 895947, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88384, "financing_cash_flow": -90973, "investing_cash_flow": -489150, "net_cash_flow": 752620, "operating_cash_flow": 935521, "quarter": 1 }, { "change_in_working_capital": -36115, "financing_cash_flow": 118736, "investing_cash_flow": -166758, "net_cash_flow": 481449, "operating_cash_flow": 854013, "quarter": 2 }, { "change_in_working_capital": 64276, "financing_cash_flow": -189281, "investing_cash_flow": -179565, "net_cash_flow": 493498, "operating_cash_flow": 797557, "quarter": 3 }, { "change_in_working_capital": 51098, "financing_cash_flow": 98198, "investing_cash_flow": -490181, "net_cash_flow": 874375, "operating_cash_flow": 822114, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8890914908929465, "current_ratio": 1.2069959515553201, "debt_to_equity_ratio": 0.6602432177351022, "profit_margin": 0.24661631717853394, "quarter": 1, "return_on_assets": 0.2192644691187905, "return_on_equity": 0.29856717469004895 }, { "asset_turnover_ratio": 0.8439561651008884, "current_ratio": 1.9934170824123405, "debt_to_equity_ratio": 0.675706605247372, "profit_margin": 0.23668509024013237, "quarter": 2, "return_on_assets": 0.19975184109561983, "return_on_equity": 0.2789955956463301 }, { "asset_turnover_ratio": 0.8011124044459323, "current_ratio": 1.312445271515427, "debt_to_equity_ratio": 0.6962361206925367, "profit_margin": 0.21967864333578577, "quarter": 3, "return_on_assets": 0.1759872861681517, "return_on_equity": 0.25384287321146165 }, { "asset_turnover_ratio": 0.7604434950323766, "current_ratio": 1.3478995005104273, "debt_to_equity_ratio": 0.6950297719929699, "profit_margin": 0.22952550614689196, "quarter": 4, "return_on_assets": 0.17454117809341776, "return_on_equity": 0.25188771481585254 } ], "income_statement": [ { "depreciation": 192742, "expenses": 2073892, "income_tax": 195210, "marketing_expense": 344368, "net_income": 937989, "net_profit": 742779, "operational_expense": 1122753, "product_revenue": 765505, "quarter": 1, "rd_expense": 345670, "revenue": 3011881, "salaries_expense": 826130, "service_revenue": 2246376 }, { "depreciation": 158227, "expenses": 2030497, "income_tax": 213429, "marketing_expense": 351945, "net_income": 909215, "net_profit": 695786, "operational_expense": 1265079, "product_revenue": 794581, "quarter": 2, "rd_expense": 229012, "revenue": 2939712, "salaries_expense": 927141, "service_revenue": 2145131 }, { "depreciation": 167239, "expenses": 1988010, "income_tax": 250945, "marketing_expense": 274561, "net_income": 881263, "net_profit": 630318, "operational_expense": 1027671, "product_revenue": 600985, "quarter": 3, "rd_expense": 280691, "revenue": 2869273, "salaries_expense": 958075, "service_revenue": 2268288 }, { "depreciation": 179323, "expenses": 1946412, "income_tax": 211318, "marketing_expense": 361337, "net_income": 854109, "net_profit": 642791, "operational_expense": 976833, "product_revenue": 609133, "quarter": 4, "rd_expense": 337606, "revenue": 2800521, "salaries_expense": 751239, "service_revenue": 2191388 } ], "market_conditions": { "gdp_growth": [ 0.030875310847435243, 0.020333938386598083, 0.029973026955482027, 0.0184166323500044 ], "inflation_rate": [ 0.005851463743871589, 0.014272813387758532, 0.014320134384241144, 0.014415940988730131 ], "interest_rate": [ 0.032952546167591454, 0.03048617497040464, 0.034663216104065, 0.029360250991213976 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1991, "industry": "Advertising", "location": "Port Allisonville", "name": "Flores, Parker and Russell", "num_employees": 443, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.flores,parkerandrussell.com" }

[ { "advertising_kpis": [ { "average_project_size": 191315, "billable_hours_per_employee": 126, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 85287175, "net_revenue": 71350750, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 161063 }, { "average_project_size": 61028, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 87937614, "net_revenue": 69672312, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 157274 }, { "average_project_size": 120682, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 81902262, "net_revenue": 68033358, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 153574 }, { "average_project_size": 79030, "billable_hours_per_employee": 98, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 74504017, "net_revenue": 66432959, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 149962 } ], "balance_sheet": [ { "assets": 84280576, "current_assets": 39717739, "current_liabilities": 19607303, "equity": 66712473, "fixed_assets": 44562837, "liabilities": 36506679, "long_term_liabilities": 16899376, "quarter": 1 }, { "assets": 87038338, "current_assets": 35538036, "current_liabilities": 17013534, "equity": 67341032, "fixed_assets": 51500302, "liabilities": 36932082, "long_term_liabilities": 19918548, "quarter": 2 }, { "assets": 89886336, "current_assets": 37971316, "current_liabilities": 22013989, "equity": 70603114, "fixed_assets": 51915020, "liabilities": 37362442, "long_term_liabilities": 15348453, "quarter": 3 }, { "assets": 92827525, "current_assets": 46346600, "current_liabilities": 17960912, "equity": 70809602, "fixed_assets": 46480925, "liabilities": 37797818, "long_term_liabilities": 19836906, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55005, "financing_cash_flow": 159002, "investing_cash_flow": -156726, "net_cash_flow": 21956620, "operating_cash_flow": 22274974, "quarter": 1 }, { "change_in_working_capital": -62694, "financing_cash_flow": 151256, "investing_cash_flow": -186595, "net_cash_flow": 20860950, "operating_cash_flow": 21004398, "quarter": 2 }, { "change_in_working_capital": 30838, "financing_cash_flow": 7487, "investing_cash_flow": -461503, "net_cash_flow": 20467459, "operating_cash_flow": 20536468, "quarter": 3 }, { "change_in_working_capital": 43652, "financing_cash_flow": -177974, "investing_cash_flow": -345794, "net_cash_flow": 18964993, "operating_cash_flow": 19176669, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8465859322081519, "current_ratio": 2.0256604898695145, "debt_to_equity_ratio": 0.5472241899951753, "profit_margin": 0.2654292491669674, "quarter": 1, "return_on_assets": 0.22470866834132694, "return_on_equity": 0.2838835850081588 }, { "asset_turnover_ratio": 0.8004784282530762, "current_ratio": 2.0888097675650457, "debt_to_equity_ratio": 0.548433561279548, "profit_margin": 0.24736908400570948, "quarter": 2, "return_on_assets": 0.1980136155632935, "return_on_equity": 0.25593275731206494 }, { "asset_turnover_ratio": 0.7568820916229136, "current_ratio": 1.7248721256288444, "debt_to_equity_ratio": 0.5291897181758867, "profit_margin": 0.2657405209955975, "quarter": 3, "return_on_assets": 0.20113424136011063, "return_on_equity": 0.25606830882841797 }, { "asset_turnover_ratio": 0.7156601342112697, "current_ratio": 2.5804146248252873, "debt_to_equity_ratio": 0.5337950918012504, "profit_margin": 0.2375311176489971, "quarter": 4, "return_on_assets": 0.16999155153603418, "return_on_equity": 0.22284964968451595 } ], "income_statement": [ { "depreciation": 3336398, "expenses": 46265618, "income_tax": 6146556, "marketing_expense": 9074176, "net_income": 25085132, "net_profit": 18938576, "operational_expense": 32131168, "product_revenue": 25216482, "quarter": 1, "rd_expense": 6436987, "revenue": 71350750, "salaries_expense": 17859462, "service_revenue": 46134268 }, { "depreciation": 3769622, "expenses": 45759888, "income_tax": 6677648, "marketing_expense": 6694625, "net_income": 23912424, "net_profit": 17234776, "operational_expense": 23484816, "product_revenue": 21939014, "quarter": 2, "rd_expense": 8664869, "revenue": 69672312, "salaries_expense": 18767177, "service_revenue": 47733298 }, { "depreciation": 2457248, "expenses": 45259687, "income_tax": 4694451, "marketing_expense": 4914773, "net_income": 22773671, "net_profit": 18079220, "operational_expense": 26457024, "product_revenue": 25617242, "quarter": 3, "rd_expense": 4736771, "revenue": 68033358, "salaries_expense": 18108929, "service_revenue": 42416116 }, { "depreciation": 3396774, "expenses": 44764954, "income_tax": 5888110, "marketing_expense": 7761942, "net_income": 21668005, "net_profit": 15779895, "operational_expense": 26964750, "product_revenue": 21490502, "quarter": 4, "rd_expense": 6450981, "revenue": 66432959, "salaries_expense": 22035759, "service_revenue": 44942457 } ], "market_conditions": { "gdp_growth": [ 0.016736224691897783, 0.026173951372558686, 0.030043028581287753, 0.01762426482947995 ], "inflation_rate": [ 0.01891346516046098, 0.012530062574407287, 0.020689357707456228, 0.015007197503355729 ], "interest_rate": [ 0.03287720253639215, 0.03421888641053255, 0.03228069677200135, 0.028827841718806965 ], "year": 1991 }, "random_event": { "description": "Flores, Parker and Russell Expansion to New Market in 1991", "impact": -0.05, "type": "Expansion to New Market" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 193468, "billable_hours_per_employee": 137, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 103539261, "net_revenue": 83669312, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 188870 }, { "average_project_size": 100703, "billable_hours_per_employee": 131, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 106399895, "net_revenue": 81869546, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 184807 }, { "average_project_size": 179120, "billable_hours_per_employee": 93, "client_concentration": 0.25, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 89907240, "net_revenue": 80108494, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 180832 }, { "average_project_size": 84459, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 96168686, "net_revenue": 78385323, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 176942 } ], "balance_sheet": [ { "assets": 109521024, "current_assets": 38214895, "current_liabilities": 31033218, "equity": 68635349, "fixed_assets": 71306129, "liabilities": 56068803, "long_term_liabilities": 25035585, "quarter": 1 }, { "assets": 111582889, "current_assets": 46311568, "current_liabilities": 28766722, "equity": 70788280, "fixed_assets": 65271321, "liabilities": 56698743, "long_term_liabilities": 27932021, "quarter": 2 }, { "assets": 113683571, "current_assets": 51667207, "current_liabilities": 32025264, "equity": 72133987, "fixed_assets": 62016364, "liabilities": 57335760, "long_term_liabilities": 25310496, "quarter": 3 }, { "assets": 115823801, "current_assets": 42358142, "current_liabilities": 26404560, "equity": 73600782, "fixed_assets": 73465659, "liabilities": 57979934, "long_term_liabilities": 31575374, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82689, "financing_cash_flow": -2994, "investing_cash_flow": -396180, "net_cash_flow": 19864059, "operating_cash_flow": 20477513, "quarter": 1 }, { "change_in_working_capital": 95440, "financing_cash_flow": -17750, "investing_cash_flow": -312787, "net_cash_flow": 21254470, "operating_cash_flow": 21841205, "quarter": 2 }, { "change_in_working_capital": -49346, "financing_cash_flow": 4784, "investing_cash_flow": -270751, "net_cash_flow": 19720658, "operating_cash_flow": 19933530, "quarter": 3 }, { "change_in_working_capital": -93046, "financing_cash_flow": -36266, "investing_cash_flow": -257153, "net_cash_flow": 19024618, "operating_cash_flow": 19187284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7639566262638304, "current_ratio": 1.2314190233188191, "debt_to_equity_ratio": 0.8169085437301411, "profit_margin": 0.1814659118984987, "quarter": 1, "return_on_assets": 0.13863208583586656, "return_on_equity": 0.2212144065880688 }, { "asset_turnover_ratio": 0.7337105781514583, "current_ratio": 1.6099007735396476, "debt_to_equity_ratio": 0.8009622920630364, "profit_margin": 0.1942619053976432, "quarter": 2, "return_on_assets": 0.1425320149221087, "return_on_equity": 0.22467185245919238 }, { "asset_turnover_ratio": 0.7046620131241303, "current_ratio": 1.6133264974802393, "debt_to_equity_ratio": 0.7948508377888498, "profit_margin": 0.19705995221929898, "quarter": 3, "return_on_assets": 0.13886066263699615, "return_on_equity": 0.2188451887457711 }, { "asset_turnover_ratio": 0.6767635177160176, "current_ratio": 1.6041979870143641, "debt_to_equity_ratio": 0.7877624724150349, "profit_margin": 0.20101869070565673, "quarter": 4, "return_on_assets": 0.1360421162486284, "return_on_equity": 0.21408624435539286 } ], "income_statement": [ { "depreciation": 5294385, "expenses": 62830934, "income_tax": 5655250, "marketing_expense": 11487567, "net_income": 20838378, "net_profit": 15183128, "operational_expense": 33143661, "product_revenue": 29946669, "quarter": 1, "rd_expense": 6738989, "revenue": 83669312, "salaries_expense": 19986259, "service_revenue": 53722643 }, { "depreciation": 5937071, "expenses": 61375232, "income_tax": 4590180, "marketing_expense": 6699146, "net_income": 20494314, "net_profit": 15904134, "operational_expense": 41713215, "product_revenue": 21018102, "quarter": 2, "rd_expense": 10587797, "revenue": 81869546, "salaries_expense": 22374466, "service_revenue": 60851444 }, { "depreciation": 4147354, "expenses": 59953256, "income_tax": 4369062, "marketing_expense": 11319375, "net_income": 20155238, "net_profit": 15786176, "operational_expense": 36447084, "product_revenue": 27874474, "quarter": 3, "rd_expense": 10484755, "revenue": 80108494, "salaries_expense": 26932949, "service_revenue": 52234020 }, { "depreciation": 3430369, "expenses": 58564226, "income_tax": 4064182, "marketing_expense": 11680689, "net_income": 19821097, "net_profit": 15756915, "operational_expense": 29583948, "product_revenue": 22193811, "quarter": 4, "rd_expense": 8384648, "revenue": 78385323, "salaries_expense": 28652107, "service_revenue": 56191512 } ], "market_conditions": { "gdp_growth": [ 0.031357675766012234, 0.037901178798870026, 0.029255033046537923, 0.032022293223676376 ], "inflation_rate": [ 0.017626591782765037, 0.010487021906687198, 0.01556056069943844, 0.018871541671833667 ], "interest_rate": [ 0.02128210349277107, 0.020119947055743975, 0.02769771485951498, 0.019978243811435953 ], "year": 1992 }, "random_event": { "description": "Flores, Parker and Russell Expansion to New Market in 1992", "impact": -0.02, "type": "Expansion to New Market" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 50970, "billable_hours_per_employee": 143, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 79407697, "net_revenue": 65135799, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 147033 }, { "average_project_size": 149373, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 75289274, "net_revenue": 63874087, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 144185 }, { "average_project_size": 158331, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 78229356, "net_revenue": 62636816, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 141392 }, { "average_project_size": 66770, "billable_hours_per_employee": 133, "client_concentration": 0.21, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 75763091, "net_revenue": 61423511, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 138654 } ], "balance_sheet": [ { "assets": 90503384, "current_assets": 32384499, "current_liabilities": 25029197, "equity": 53616196, "fixed_assets": 58118885, "liabilities": 49006130, "long_term_liabilities": 23976933, "quarter": 1 }, { "assets": 92231658, "current_assets": 31932675, "current_liabilities": 20935348, "equity": 55263295, "fixed_assets": 60298983, "liabilities": 49682895, "long_term_liabilities": 28747547, "quarter": 2 }, { "assets": 93992936, "current_assets": 39793702, "current_liabilities": 26754522, "equity": 55057636, "fixed_assets": 54199234, "liabilities": 50369006, "long_term_liabilities": 23614484, "quarter": 3 }, { "assets": 95787847, "current_assets": 34815452, "current_liabilities": 24379814, "equity": 56326345, "fixed_assets": 60972395, "liabilities": 51064593, "long_term_liabilities": 26684779, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5926, "financing_cash_flow": -176326, "investing_cash_flow": -174656, "net_cash_flow": 14870093, "operating_cash_flow": 15180823, "quarter": 1 }, { "change_in_working_capital": -76369, "financing_cash_flow": -67332, "investing_cash_flow": -152978, "net_cash_flow": 16411312, "operating_cash_flow": 16723048, "quarter": 2 }, { "change_in_working_capital": -13521, "financing_cash_flow": -122835, "investing_cash_flow": -347971, "net_cash_flow": 14190754, "operating_cash_flow": 14486489, "quarter": 3 }, { "change_in_working_capital": 97799, "financing_cash_flow": -153992, "investing_cash_flow": -225978, "net_cash_flow": 14090765, "operating_cash_flow": 14391689, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7197056742099279, "current_ratio": 1.2938688764166106, "debt_to_equity_ratio": 0.9140172868660805, "profit_margin": 0.1860565493331862, "quarter": 1, "return_on_assets": 0.13390595427901347, "return_on_equity": 0.22603136559706696 }, { "asset_turnover_ratio": 0.6925397242669106, "current_ratio": 1.5252994600328593, "debt_to_equity_ratio": 0.8990215838559753, "profit_margin": 0.19905618376979697, "quarter": 2, "return_on_assets": 0.13785431462155867, "return_on_equity": 0.23007191301206342 }, { "asset_turnover_ratio": 0.6663991855728392, "current_ratio": 1.4873635940870107, "debt_to_equity_ratio": 0.9148414218147688, "profit_margin": 0.1825397063605532, "quarter": 3, "return_on_assets": 0.12164431165337787, "return_on_equity": 0.20766794273549993 }, { "asset_turnover_ratio": 0.6412453450383951, "current_ratio": 1.4280442008294238, "debt_to_equity_ratio": 0.9065845298501083, "profit_margin": 0.18890308956777152, "quarter": 4, "return_on_assets": 0.1211332268487045, "return_on_equity": 0.20599758425653217 } ], "income_statement": [ { "depreciation": 3061881, "expenses": 48523099, "income_tax": 4493758, "marketing_expense": 7647286, "net_income": 16612700, "net_profit": 12118942, "operational_expense": 29250754, "product_revenue": 25715995, "quarter": 1, "rd_expense": 6390866, "revenue": 65135799, "salaries_expense": 23681180, "service_revenue": 39419804 }, { "depreciation": 4008516, "expenses": 47605508, "income_tax": 3554047, "marketing_expense": 8120654, "net_income": 16268579, "net_profit": 12714532, "operational_expense": 29529865, "product_revenue": 20598477, "quarter": 2, "rd_expense": 6986299, "revenue": 63874087, "salaries_expense": 17147293, "service_revenue": 43275610 }, { "depreciation": 3052783, "expenses": 46705269, "income_tax": 4497841, "marketing_expense": 5226633, "net_income": 15931547, "net_profit": 11433706, "operational_expense": 27975001, "product_revenue": 17678300, "quarter": 3, "rd_expense": 9003902, "revenue": 62636816, "salaries_expense": 14917678, "service_revenue": 44958516 }, { "depreciation": 2788598, "expenses": 45822054, "income_tax": 3998366, "marketing_expense": 5575365, "net_income": 15601457, "net_profit": 11603091, "operational_expense": 27909818, "product_revenue": 17318420, "quarter": 4, "rd_expense": 7058862, "revenue": 61423511, "salaries_expense": 19863254, "service_revenue": 44105091 } ], "market_conditions": { "gdp_growth": [ 0.023919806370420963, 0.03413701400695722, 0.03339295377321455, 0.022230675325605458 ], "inflation_rate": [ 0.014208116515142083, 0.01718079000168195, 0.014202656612518169, 0.01055280656778708 ], "interest_rate": [ 0.03057356804133087, 0.030566906461181206, 0.03383404898794913, 0.030042900385381842 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 131602, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 53790585, "net_revenue": 43788151, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 98845 }, { "average_project_size": 69245, "billable_hours_per_employee": 88, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 55648939, "net_revenue": 44143400, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 99647 }, { "average_project_size": 154681, "billable_hours_per_employee": 81, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 49588897, "net_revenue": 44501532, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 100455 }, { "average_project_size": 186361, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 53428734, "net_revenue": 44862570, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 101270 } ], "balance_sheet": [ { "assets": 44083338, "current_assets": 17214985, "current_liabilities": 12093190, "equity": 26732959, "fixed_assets": 26868353, "liabilities": 25086591, "long_term_liabilities": 12993401, "quarter": 1 }, { "assets": 45462805, "current_assets": 17944945, "current_liabilities": 12647656, "equity": 28314477, "fixed_assets": 27517860, "liabilities": 25363455, "long_term_liabilities": 12715799, "quarter": 2 }, { "assets": 46885438, "current_assets": 16810026, "current_liabilities": 10904674, "equity": 29504616, "fixed_assets": 30075412, "liabilities": 25643373, "long_term_liabilities": 14738699, "quarter": 3 }, { "assets": 48352589, "current_assets": 20093226, "current_liabilities": 13220404, "equity": 30340286, "fixed_assets": 28259363, "liabilities": 25926381, "long_term_liabilities": 12705977, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37343, "financing_cash_flow": 127845, "investing_cash_flow": -359913, "net_cash_flow": 11020822, "operating_cash_flow": 10977711, "quarter": 1 }, { "change_in_working_capital": 60548, "financing_cash_flow": 87197, "investing_cash_flow": -256222, "net_cash_flow": 9839555, "operating_cash_flow": 10392047, "quarter": 2 }, { "change_in_working_capital": 43306, "financing_cash_flow": 13432, "investing_cash_flow": -173005, "net_cash_flow": 10395519, "operating_cash_flow": 10436950, "quarter": 3 }, { "change_in_working_capital": 25017, "financing_cash_flow": 126092, "investing_cash_flow": -289786, "net_cash_flow": 10764093, "operating_cash_flow": 11127656, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9933038872873011, "current_ratio": 1.423527208288301, "debt_to_equity_ratio": 0.9384142997413791, "profit_margin": 0.1766736394053268, "quarter": 1, "return_on_assets": 0.17549061280250602, "return_on_equity": 0.2893885409392952 }, { "asset_turnover_ratio": 0.9709783635215645, "current_ratio": 1.4188356324681823, "debt_to_equity_ratio": 0.8957769200540063, "profit_margin": 0.18610091202761908, "quarter": 2, "return_on_assets": 0.18069995901044822, "return_on_equity": 0.2901387512826036 }, { "asset_turnover_ratio": 0.9491546607712186, "current_ratio": 1.5415431951473286, "debt_to_equity_ratio": 0.8691308844690607, "profit_margin": 0.18566891135343386, "quarter": 3, "return_on_assets": 0.17622851257142996, "return_on_equity": 0.280042655020489 }, { "asset_turnover_ratio": 0.9278214657750798, "current_ratio": 1.5198647484600318, "debt_to_equity_ratio": 0.8545199936480493, "profit_margin": 0.17640714742824587, "quarter": 4, "return_on_assets": 0.16367433810007567, "return_on_equity": 0.2608438826186411 } ], "income_statement": [ { "depreciation": 3241499, "expenses": 32842637, "income_tax": 3209302, "marketing_expense": 6260554, "net_income": 10945514, "net_profit": 7736212, "operational_expense": 17135113, "product_revenue": 14916983, "quarter": 1, "rd_expense": 5202638, "revenue": 43788151, "salaries_expense": 13844885, "service_revenue": 28871168 }, { "depreciation": 2176920, "expenses": 33279411, "income_tax": 2648862, "marketing_expense": 4785862, "net_income": 10863989, "net_profit": 8215127, "operational_expense": 19044659, "product_revenue": 12830363, "quarter": 2, "rd_expense": 5516997, "revenue": 44143400, "salaries_expense": 13079818, "service_revenue": 31313037 }, { "depreciation": 2174399, "expenses": 33721993, "income_tax": 2516988, "marketing_expense": 6666396, "net_income": 10779539, "net_profit": 8262551, "operational_expense": 19406845, "product_revenue": 9299080, "quarter": 3, "rd_expense": 5850842, "revenue": 44501532, "salaries_expense": 15696775, "service_revenue": 35202452 }, { "depreciation": 3213578, "expenses": 34170462, "income_tax": 2778030, "marketing_expense": 5062307, "net_income": 10692108, "net_profit": 7914078, "operational_expense": 23462004, "product_revenue": 14694151, "quarter": 4, "rd_expense": 5691822, "revenue": 44862570, "salaries_expense": 13084698, "service_revenue": 30168419 } ], "market_conditions": { "gdp_growth": [ 0.0030883359253641267, 0.02120959562074662, 0.018006370947297977, 0.00270335677929303 ], "inflation_rate": [ 0.01222710838504075, 0.014917160705888829, 0.010287611040577327, 0.013123254879241444 ], "interest_rate": [ 0.029165350930749293, 0.03582620896357644, 0.03104142022224346, 0.033001561858002904 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 106727, "billable_hours_per_employee": 99, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 73339689, "net_revenue": 62025695, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 140013 }, { "average_project_size": 81826, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 76887855, "net_revenue": 62200902, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 140408 }, { "average_project_size": 141438, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 72400256, "net_revenue": 62376605, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 140805 }, { "average_project_size": 181400, "billable_hours_per_employee": 147, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 73403544, "net_revenue": 62552804, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 141203 } ], "balance_sheet": [ { "assets": 82544434, "current_assets": 35245785, "current_liabilities": 18254538, "equity": 63225183, "fixed_assets": 47298649, "liabilities": 33455132, "long_term_liabilities": 15200594, "quarter": 1 }, { "assets": 84731165, "current_assets": 35579791, "current_liabilities": 18293951, "equity": 65966647, "fixed_assets": 49151374, "liabilities": 33772221, "long_term_liabilities": 15478270, "quarter": 2 }, { "assets": 86975826, "current_assets": 32052853, "current_liabilities": 16069258, "equity": 67003361, "fixed_assets": 54922973, "liabilities": 34092316, "long_term_liabilities": 18023058, "quarter": 3 }, { "assets": 89279952, "current_assets": 40846535, "current_liabilities": 16771901, "equity": 69862752, "fixed_assets": 48433417, "liabilities": 34415445, "long_term_liabilities": 17643544, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12720, "financing_cash_flow": -54076, "investing_cash_flow": -384393, "net_cash_flow": 16419148, "operating_cash_flow": 16504735, "quarter": 1 }, { "change_in_working_capital": 1758, "financing_cash_flow": -87114, "investing_cash_flow": -222316, "net_cash_flow": 18623673, "operating_cash_flow": 18667037, "quarter": 2 }, { "change_in_working_capital": 50356, "financing_cash_flow": -183643, "investing_cash_flow": -188328, "net_cash_flow": 15799370, "operating_cash_flow": 16329266, "quarter": 3 }, { "change_in_working_capital": -88302, "financing_cash_flow": 97902, "investing_cash_flow": -467787, "net_cash_flow": 18717186, "operating_cash_flow": 19034422, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7514218947821485, "current_ratio": 1.930795783492302, "debt_to_equity_ratio": 0.5291425095598379, "profit_margin": 0.22790362929427876, "quarter": 1, "return_on_assets": 0.1712517769520353, "return_on_equity": 0.223579914351533 }, { "asset_turnover_ratio": 0.7340970940267374, "current_ratio": 1.9448937520385836, "debt_to_equity_ratio": 0.5119590359049172, "profit_margin": 0.24127789979637274, "quarter": 2, "return_on_assets": 0.17712140509339155, "return_on_equity": 0.2275044084020217 }, { "asset_turnover_ratio": 0.7171717460895398, "current_ratio": 1.9946691378033758, "debt_to_equity_ratio": 0.5088150130259883, "profit_margin": 0.22636453202286339, "quarter": 3, "return_on_assets": 0.1623422466835785, "return_on_equity": 0.2107334735044112 }, { "asset_turnover_ratio": 0.7006366222060693, "current_ratio": 2.435414745174086, "debt_to_equity_ratio": 0.49261507763106727, "profit_margin": 0.23976934750998533, "quarter": 4, "return_on_assets": 0.16799118574794933, "return_on_equity": 0.21468156593659524 } ], "income_statement": [ { "depreciation": 2368854, "expenses": 42927916, "income_tax": 4961898, "marketing_expense": 8445443, "net_income": 19097779, "net_profit": 14135881, "operational_expense": 28246236, "product_revenue": 15637159, "quarter": 1, "rd_expense": 5514535, "revenue": 62025695, "salaries_expense": 19882257, "service_revenue": 46388536 }, { "depreciation": 3659334, "expenses": 43138997, "income_tax": 4054202, "marketing_expense": 7522292, "net_income": 19061905, "net_profit": 15007703, "operational_expense": 25199498, "product_revenue": 20424817, "quarter": 2, "rd_expense": 5500746, "revenue": 62200902, "salaries_expense": 13461798, "service_revenue": 41776085 }, { "depreciation": 2209415, "expenses": 43351116, "income_tax": 4905638, "marketing_expense": 7298381, "net_income": 19025489, "net_profit": 14119851, "operational_expense": 23292392, "product_revenue": 23949608, "quarter": 3, "rd_expense": 7328695, "revenue": 62376605, "salaries_expense": 21409197, "service_revenue": 38426997 }, { "depreciation": 4036177, "expenses": 43564278, "income_tax": 3990281, "marketing_expense": 7967869, "net_income": 18988526, "net_profit": 14998245, "operational_expense": 26719392, "product_revenue": 13008963, "quarter": 4, "rd_expense": 5847815, "revenue": 62552804, "salaries_expense": 18052153, "service_revenue": 49543841 } ], "market_conditions": { "gdp_growth": [ 0.021000373585667653, 0.0209902002388516, 0.030130486017260306, 0.031159792674831863 ], "inflation_rate": [ 0.023290966649636823, 0.018963287068146446, 0.01796334660694375, 0.020834886027343326 ], "interest_rate": [ 0.018242749471546027, 0.025622950239344446, 0.0216696566744784, 0.024194244007147727 ], "year": 1995 }, "random_event": null, "year": 1995 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1990, "industry": "Advertising", "location": "Spencerbury", "name": "Blake, Perry and Sexton", "num_employees": 637, "region": "Latin America", "revenue_size": "Small", "website": "www.blake,perryandsexton.com" }

[ { "advertising_kpis": [ { "average_project_size": 137674, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 5250314, "net_revenue": 4430952, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6956 }, { "average_project_size": 136197, "billable_hours_per_employee": 83, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 5614261, "net_revenue": 4349354, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 6828 }, { "average_project_size": 167355, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 4899089, "net_revenue": 4269259, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 6702 }, { "average_project_size": 53930, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 5231927, "net_revenue": 4190639, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 6579 } ], "balance_sheet": [ { "assets": 5305738, "current_assets": 2574875, "current_liabilities": 1077966, "equity": 3923575, "fixed_assets": 2730863, "liabilities": 2218546, "long_term_liabilities": 1140580, "quarter": 1 }, { "assets": 5456055, "current_assets": 2164149, "current_liabilities": 1210499, "equity": 3993371, "fixed_assets": 3291906, "liabilities": 2250039, "long_term_liabilities": 1039540, "quarter": 2 }, { "assets": 5610630, "current_assets": 1772577, "current_liabilities": 1123706, "equity": 4066176, "fixed_assets": 3838053, "liabilities": 2281978, "long_term_liabilities": 1158272, "quarter": 3 }, { "assets": 5769584, "current_assets": 2307919, "current_liabilities": 1010055, "equity": 4231377, "fixed_assets": 3461665, "liabilities": 2314371, "long_term_liabilities": 1304316, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91967, "financing_cash_flow": 105079, "investing_cash_flow": -385638, "net_cash_flow": 957664, "operating_cash_flow": 1035546, "quarter": 1 }, { "change_in_working_capital": -62336, "financing_cash_flow": -186603, "investing_cash_flow": -131728, "net_cash_flow": 504299, "operating_cash_flow": 1111941, "quarter": 2 }, { "change_in_working_capital": -47426, "financing_cash_flow": -3338, "investing_cash_flow": -365299, "net_cash_flow": 692786, "operating_cash_flow": 983725, "quarter": 3 }, { "change_in_working_capital": 5144, "financing_cash_flow": -133800, "investing_cash_flow": -298251, "net_cash_flow": 425046, "operating_cash_flow": 993420, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.835124538754081, "current_ratio": 2.3886421278593204, "debt_to_equity_ratio": 0.5654399367923386, "profit_margin": 0.1887592102103566, "quarter": 1, "return_on_assets": 0.15763744836250868, "return_on_equity": 0.21316860261368778 }, { "asset_turnover_ratio": 0.7971609523730974, "current_ratio": 1.7878156033173096, "debt_to_equity_ratio": 0.5634435167681641, "profit_margin": 0.18102803312859794, "quarter": 2, "return_on_assets": 0.14430847929502177, "return_on_equity": 0.19716550252906628 }, { "asset_turnover_ratio": 0.760923283125068, "current_ratio": 1.5774384047072811, "debt_to_equity_ratio": 0.5612098443353165, "profit_margin": 0.17275222702581408, "quarter": 3, "return_on_assets": 0.13145119175564954, "return_on_equity": 0.1813802452230302 }, { "asset_turnover_ratio": 0.7263329557208977, "current_ratio": 2.2849438891941527, "debt_to_equity_ratio": 0.5469545729439849, "profit_margin": 0.18521375856999375, "quarter": 4, "return_on_assets": 0.1345268567023203, "return_on_equity": 0.18343059481582474 } ], "income_statement": [ { "depreciation": 199163, "expenses": 3330417, "income_tax": 264152, "marketing_expense": 359187, "net_income": 1100535, "net_profit": 836383, "operational_expense": 1891786, "product_revenue": 1770081, "quarter": 1, "rd_expense": 452676, "revenue": 4430952, "salaries_expense": 1369736, "service_revenue": 2660871 }, { "depreciation": 324586, "expenses": 3273656, "income_tax": 288343, "marketing_expense": 427966, "net_income": 1075698, "net_profit": 787355, "operational_expense": 1883645, "product_revenue": 1019869, "quarter": 2, "rd_expense": 406380, "revenue": 4349354, "salaries_expense": 1324798, "service_revenue": 3329485 }, { "depreciation": 246201, "expenses": 3217862, "income_tax": 313873, "marketing_expense": 632013, "net_income": 1051397, "net_profit": 737524, "operational_expense": 1621177, "product_revenue": 1643576, "quarter": 3, "rd_expense": 572557, "revenue": 4269259, "salaries_expense": 1202861, "service_revenue": 2625683 }, { "depreciation": 217256, "expenses": 3163019, "income_tax": 251456, "marketing_expense": 466376, "net_income": 1027620, "net_profit": 776164, "operational_expense": 1799764, "product_revenue": 1253097, "quarter": 4, "rd_expense": 317975, "revenue": 4190639, "salaries_expense": 1579299, "service_revenue": 2937542 } ], "market_conditions": { "gdp_growth": [ -0.02215850962640768, -0.025851437830450186, -0.02638672553246906, -0.028698036864128158 ], "inflation_rate": [ 0.034295840089247256, 0.03676384913371748, 0.03701780876060372, 0.034875754264603216 ], "interest_rate": [ 0.049631362938767444, 0.049712448368897114, 0.043148225995894976, 0.048740269482177107 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 171503, "billable_hours_per_employee": 95, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 5407565, "net_revenue": 4753499, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 7462 }, { "average_project_size": 197268, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 5592912, "net_revenue": 4714885, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 7402 }, { "average_project_size": 185685, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 5446988, "net_revenue": 4676586, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 7342 }, { "average_project_size": 112352, "billable_hours_per_employee": 114, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 5287093, "net_revenue": 4638598, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 7282 } ], "balance_sheet": [ { "assets": 5814081, "current_assets": 2078478, "current_liabilities": 1094476, "equity": 3820347, "fixed_assets": 3735603, "liabilities": 2704764, "long_term_liabilities": 1610288, "quarter": 1 }, { "assets": 5971348, "current_assets": 2544968, "current_liabilities": 1242133, "equity": 3988363, "fixed_assets": 3426380, "liabilities": 2727627, "long_term_liabilities": 1485494, "quarter": 2 }, { "assets": 6132869, "current_assets": 2352899, "current_liabilities": 1573323, "equity": 4114101, "fixed_assets": 3779970, "liabilities": 2750682, "long_term_liabilities": 1177359, "quarter": 3 }, { "assets": 6298759, "current_assets": 2801673, "current_liabilities": 1630900, "equity": 4189265, "fixed_assets": 3497086, "liabilities": 2773933, "long_term_liabilities": 1143033, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77108, "financing_cash_flow": 91503, "investing_cash_flow": -179193, "net_cash_flow": 915186, "operating_cash_flow": 1048776, "quarter": 1 }, { "change_in_working_capital": 66272, "financing_cash_flow": 131228, "investing_cash_flow": -165380, "net_cash_flow": 349031, "operating_cash_flow": 1046881, "quarter": 2 }, { "change_in_working_capital": -53414, "financing_cash_flow": -169432, "investing_cash_flow": -442500, "net_cash_flow": 437985, "operating_cash_flow": 1050353, "quarter": 3 }, { "change_in_working_capital": 44340, "financing_cash_flow": 105047, "investing_cash_flow": -423210, "net_cash_flow": 654016, "operating_cash_flow": 964493, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8175838967499764, "current_ratio": 1.8990621996279498, "debt_to_equity_ratio": 0.7079890910433005, "profit_margin": 0.1495803407132304, "quarter": 1, "return_on_assets": 0.12229447783751207, "return_on_equity": 0.1861166014500777 }, { "asset_turnover_ratio": 0.7895846967887318, "current_ratio": 2.0488691629640305, "debt_to_equity_ratio": 0.6838963755305122, "profit_margin": 0.15793428683838523, "quarter": 2, "return_on_assets": 0.12470249598583101, "return_on_equity": 0.1867036676450965 }, { "asset_turnover_ratio": 0.7625445774237147, "current_ratio": 1.4954964746590496, "debt_to_equity_ratio": 0.6685985589561365, "profit_margin": 0.1565060494985017, "quarter": 3, "return_on_assets": 0.11934283937908995, "return_on_equity": 0.17790375102604433 }, { "asset_turnover_ratio": 0.736430461937026, "current_ratio": 1.717869274633638, "debt_to_equity_ratio": 0.6621526687855745, "profit_margin": 0.14324134145705233, "quarter": 4, "return_on_assets": 0.10548728725769632, "return_on_equity": 0.15860514911326928 } ], "income_statement": [ { "depreciation": 337746, "expenses": 3798088, "income_tax": 244381, "marketing_expense": 655618, "net_income": 955411, "net_profit": 711030, "operational_expense": 1973904, "product_revenue": 1246739, "quarter": 1, "rd_expense": 583450, "revenue": 4753499, "salaries_expense": 1723602, "service_revenue": 3506760 }, { "depreciation": 302239, "expenses": 3761566, "income_tax": 208677, "marketing_expense": 519101, "net_income": 953319, "net_profit": 744642, "operational_expense": 2492974, "product_revenue": 1617051, "quarter": 2, "rd_expense": 616805, "revenue": 4714885, "salaries_expense": 1840292, "service_revenue": 3097834 }, { "depreciation": 318439, "expenses": 3725395, "income_tax": 219277, "marketing_expense": 709832, "net_income": 951191, "net_profit": 731914, "operational_expense": 2457582, "product_revenue": 1182611, "quarter": 3, "rd_expense": 622584, "revenue": 4676586, "salaries_expense": 1405003, "service_revenue": 3493975 }, { "depreciation": 300054, "expenses": 3689573, "income_tax": 284586, "marketing_expense": 577168, "net_income": 949025, "net_profit": 664439, "operational_expense": 2048449, "product_revenue": 1685517, "quarter": 4, "rd_expense": 669628, "revenue": 4638598, "salaries_expense": 1778629, "service_revenue": 2953081 } ], "market_conditions": { "gdp_growth": [ -0.009807917871223938, -0.010186304075099474, -0.0024978719916102753, -0.02082547876876424 ], "inflation_rate": [ 0.020807753359575448, 0.019033933575830882, 0.023389695539293296, 0.017606276004058456 ], "interest_rate": [ 0.051415470210488444, 0.052578383450287626, 0.05147076976983768, 0.04622741206329223 ], "year": 1991 }, "random_event": { "description": "Blake, Perry and Sexton Technology Adoption in 1991", "impact": 0.05, "type": "Technology Adoption" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 101991, "billable_hours_per_employee": 121, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 3912675, "net_revenue": 3123218, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 4903 }, { "average_project_size": 137557, "billable_hours_per_employee": 120, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 4064934, "net_revenue": 3173552, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4982 }, { "average_project_size": 158433, "billable_hours_per_employee": 124, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 3578691, "net_revenue": 3224699, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 5062 }, { "average_project_size": 188328, "billable_hours_per_employee": 128, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 4028318, "net_revenue": 3276669, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5144 } ], "balance_sheet": [ { "assets": 4145354, "current_assets": 1358952, "current_liabilities": 1268914, "equity": 2468153, "fixed_assets": 2786402, "liabilities": 2413821, "long_term_liabilities": 1144907, "quarter": 1 }, { "assets": 4268433, "current_assets": 1604494, "current_liabilities": 1288191, "equity": 2565576, "fixed_assets": 2663939, "liabilities": 2474637, "long_term_liabilities": 1186446, "quarter": 2 }, { "assets": 4395167, "current_assets": 1776723, "current_liabilities": 1292363, "equity": 2638533, "fixed_assets": 2618444, "liabilities": 2536985, "long_term_liabilities": 1244622, "quarter": 3 }, { "assets": 4525663, "current_assets": 1833822, "current_liabilities": 1545920, "equity": 2737815, "fixed_assets": 2691841, "liabilities": 2600903, "long_term_liabilities": 1054983, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3922, "financing_cash_flow": -70036, "investing_cash_flow": -203481, "net_cash_flow": 433471, "operating_cash_flow": 931524, "quarter": 1 }, { "change_in_working_capital": -59588, "financing_cash_flow": 14993, "investing_cash_flow": -488632, "net_cash_flow": 709452, "operating_cash_flow": 910762, "quarter": 2 }, { "change_in_working_capital": 76211, "financing_cash_flow": -27353, "investing_cash_flow": -318238, "net_cash_flow": 942763, "operating_cash_flow": 905312, "quarter": 3 }, { "change_in_working_capital": 4743, "financing_cash_flow": -39449, "investing_cash_flow": -424370, "net_cash_flow": 775285, "operating_cash_flow": 971596, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7534261247652191, "current_ratio": 1.0709567393850175, "debt_to_equity_ratio": 0.9779867779671682, "profit_margin": 0.2358528927535638, "quarter": 1, "return_on_assets": 0.17769773100198438, "return_on_equity": 0.2984498935033606 }, { "asset_turnover_ratio": 0.7434934553265801, "current_ratio": 1.2455404516876767, "debt_to_equity_ratio": 0.9645541585983031, "profit_margin": 0.24319122547858046, "quarter": 2, "return_on_assets": 0.18081108453617523, "return_on_equity": 0.3008213360274652 }, { "asset_turnover_ratio": 0.733692030359711, "current_ratio": 1.374786340989335, "debt_to_equity_ratio": 0.9615134622155569, "profit_margin": 0.24199188823515, "quarter": 3, "return_on_assets": 0.17754751980982747, "return_on_equity": 0.2957518439223614 }, { "asset_turnover_ratio": 0.7240196629753475, "current_ratio": 1.1862334402815151, "debt_to_equity_ratio": 0.9499922383360454, "profit_margin": 0.24813461475663243, "quarter": 4, "return_on_assets": 0.1796543401486147, "return_on_equity": 0.2969722205481378 } ], "income_statement": [ { "depreciation": 194904, "expenses": 2174107, "income_tax": 212491, "marketing_expense": 429904, "net_income": 949111, "net_profit": 736620, "operational_expense": 1418619, "product_revenue": 925533, "quarter": 1, "rd_expense": 387171, "revenue": 3123218, "salaries_expense": 956794, "service_revenue": 2197685 }, { "depreciation": 138982, "expenses": 2190879, "income_tax": 210893, "marketing_expense": 310848, "net_income": 982673, "net_profit": 771780, "operational_expense": 1201969, "product_revenue": 756140, "quarter": 2, "rd_expense": 415587, "revenue": 3173552, "salaries_expense": 1049870, "service_revenue": 2417412 }, { "depreciation": 124961, "expenses": 2207781, "income_tax": 236567, "marketing_expense": 346000, "net_income": 1016918, "net_profit": 780351, "operational_expense": 1386525, "product_revenue": 700642, "quarter": 3, "rd_expense": 417702, "revenue": 3224699, "salaries_expense": 891934, "service_revenue": 2524057 }, { "depreciation": 158541, "expenses": 2224813, "income_tax": 238801, "marketing_expense": 360165, "net_income": 1051856, "net_profit": 813055, "operational_expense": 1441873, "product_revenue": 1189836, "quarter": 4, "rd_expense": 314727, "revenue": 3276669, "salaries_expense": 854343, "service_revenue": 2086833 } ], "market_conditions": { "gdp_growth": [ -0.0003846954121110892, -0.009620833532600561, -0.002009730728315163, -0.010066643395280017 ], "inflation_rate": [ 0.03527047788685283, 0.03623308517293348, 0.03562789098048127, 0.03223107181998447 ], "interest_rate": [ 0.05216288157574174, 0.054308198788527766, 0.06007555502431747, 0.055441153825901576 ], "year": 1992 }, "random_event": { "description": "Blake, Perry and Sexton Senior Leadership Change in 1992", "impact": 0.09, "type": "Senior Leadership Change" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 160862, "billable_hours_per_employee": 139, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 4847424, "net_revenue": 4234872, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6648 }, { "average_project_size": 103139, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 4847390, "net_revenue": 4231623, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 6643 }, { "average_project_size": 193771, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 5165930, "net_revenue": 4228376, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6638 }, { "average_project_size": 162835, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 5035283, "net_revenue": 4225132, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 6633 } ], "balance_sheet": [ { "assets": 6068437, "current_assets": 1962614, "current_liabilities": 1133402, "equity": 4266614, "fixed_assets": 4105823, "liabilities": 2682991, "long_term_liabilities": 1549589, "quarter": 1 }, { "assets": 6271700, "current_assets": 2880752, "current_liabilities": 1399404, "equity": 4396319, "fixed_assets": 3390948, "liabilities": 2732520, "long_term_liabilities": 1333116, "quarter": 2 }, { "assets": 6481772, "current_assets": 2933106, "current_liabilities": 1518907, "equity": 4624807, "fixed_assets": 3548666, "liabilities": 2782962, "long_term_liabilities": 1264055, "quarter": 3 }, { "assets": 6698879, "current_assets": 2105728, "current_liabilities": 1596233, "equity": 4763161, "fixed_assets": 4593151, "liabilities": 2834336, "long_term_liabilities": 1238103, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78085, "financing_cash_flow": 80314, "investing_cash_flow": -431478, "net_cash_flow": 828187, "operating_cash_flow": 1033193, "quarter": 1 }, { "change_in_working_capital": -70378, "financing_cash_flow": -153760, "investing_cash_flow": -317145, "net_cash_flow": 639678, "operating_cash_flow": 1016056, "quarter": 2 }, { "change_in_working_capital": -4564, "financing_cash_flow": -97144, "investing_cash_flow": -303888, "net_cash_flow": 773382, "operating_cash_flow": 1158006, "quarter": 3 }, { "change_in_working_capital": 73304, "financing_cash_flow": 67914, "investing_cash_flow": -381669, "net_cash_flow": 766233, "operating_cash_flow": 1107012, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6978521817067558, "current_ratio": 1.7316133198988533, "debt_to_equity_ratio": 0.6288337777919446, "profit_margin": 0.20807429362682037, "quarter": 1, "return_on_assets": 0.1452050997645687, "return_on_equity": 0.2065262993090071 }, { "asset_turnover_ratio": 0.6747170623594878, "current_ratio": 2.0585563568490586, "debt_to_equity_ratio": 0.6215472535091289, "profit_margin": 0.2025556151859464, "quarter": 2, "return_on_assets": 0.13666772964268062, "return_on_equity": 0.1949674261581109 }, { "asset_turnover_ratio": 0.6523487712927885, "current_ratio": 1.931063587171565, "debt_to_equity_ratio": 0.6017466242375087, "profit_margin": 0.21899589818880819, "quarter": 3, "return_on_assets": 0.14286170510162963, "return_on_equity": 0.20022392285775384 }, { "asset_turnover_ratio": 0.6307222447218408, "current_ratio": 1.3191858582049112, "debt_to_equity_ratio": 0.5950535789153464, "profit_margin": 0.21268400608549035, "quarter": 4, "return_on_assets": 0.1341445337346741, "return_on_equity": 0.18866000960286666 } ], "income_statement": [ { "depreciation": 152025, "expenses": 3039327, "income_tax": 314377, "marketing_expense": 352149, "net_income": 1195545, "net_profit": 881168, "operational_expense": 2071493, "product_revenue": 906287, "quarter": 1, "rd_expense": 496705, "revenue": 4234872, "salaries_expense": 1007401, "service_revenue": 3328585 }, { "depreciation": 158917, "expenses": 3016360, "income_tax": 358124, "marketing_expense": 323685, "net_income": 1215263, "net_profit": 857139, "operational_expense": 1575494, "product_revenue": 875102, "quarter": 2, "rd_expense": 572753, "revenue": 4231623, "salaries_expense": 1118806, "service_revenue": 3356521 }, { "depreciation": 232009, "expenses": 2993566, "income_tax": 308813, "marketing_expense": 472176, "net_income": 1234810, "net_profit": 925997, "operational_expense": 1956878, "product_revenue": 1652638, "quarter": 3, "rd_expense": 509801, "revenue": 4228376, "salaries_expense": 1075694, "service_revenue": 2575738 }, { "depreciation": 208394, "expenses": 2970945, "income_tax": 355569, "marketing_expense": 458536, "net_income": 1254187, "net_profit": 898618, "operational_expense": 1921085, "product_revenue": 1542868, "quarter": 4, "rd_expense": 370128, "revenue": 4225132, "salaries_expense": 1465373, "service_revenue": 2682264 } ], "market_conditions": { "gdp_growth": [ 0.0140516198352939, 0.009418476904974809, 0.012697879810901305, -0.0010879408946067983 ], "inflation_rate": [ 0.031270706897146, 0.03353255646626559, 0.036261789690872646, 0.034068299437343706 ], "interest_rate": [ 0.04676240754565343, 0.047431208375396786, 0.04275708357464293, 0.03950371334879377 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 147275, "billable_hours_per_employee": 155, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5465307, "net_revenue": 4950057, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 7771 }, { "average_project_size": 77788, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 6099669, "net_revenue": 4870085, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7645 }, { "average_project_size": 168261, "billable_hours_per_employee": 154, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 5705093, "net_revenue": 4791406, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 7522 }, { "average_project_size": 135385, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 5408708, "net_revenue": 4713998, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 7400 } ], "balance_sheet": [ { "assets": 7130444, "current_assets": 2669946, "current_liabilities": 2170096, "equity": 4621574, "fixed_assets": 4460498, "liabilities": 3951764, "long_term_liabilities": 1781668, "quarter": 1 }, { "assets": 7228883, "current_assets": 2634525, "current_liabilities": 2132929, "equity": 4737335, "fixed_assets": 4594358, "liabilities": 4003769, "long_term_liabilities": 1870840, "quarter": 2 }, { "assets": 7328681, "current_assets": 3475828, "current_liabilities": 1938144, "equity": 4800780, "fixed_assets": 3852853, "liabilities": 4056459, "long_term_liabilities": 2118315, "quarter": 3 }, { "assets": 7429856, "current_assets": 2363895, "current_liabilities": 2345446, "equity": 4829791, "fixed_assets": 5065961, "liabilities": 4109841, "long_term_liabilities": 1764395, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74048, "financing_cash_flow": -152632, "investing_cash_flow": -184689, "net_cash_flow": 1515972, "operating_cash_flow": 1699511, "quarter": 1 }, { "change_in_working_capital": 45065, "financing_cash_flow": -161418, "investing_cash_flow": -347590, "net_cash_flow": 1193005, "operating_cash_flow": 1683915, "quarter": 2 }, { "change_in_working_capital": -90397, "financing_cash_flow": 191853, "investing_cash_flow": -132621, "net_cash_flow": 1277405, "operating_cash_flow": 1689462, "quarter": 3 }, { "change_in_working_capital": -44643, "financing_cash_flow": 21616, "investing_cash_flow": -293221, "net_cash_flow": 1323363, "operating_cash_flow": 1684900, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6942144135764897, "current_ratio": 1.230335432165213, "debt_to_equity_ratio": 0.8550688574931398, "profit_margin": 0.29149038081783707, "quarter": 1, "return_on_assets": 0.20235682378264241, "return_on_equity": 0.3122083515269906 }, { "asset_turnover_ratio": 0.6736981356594096, "current_ratio": 1.2351676966275014, "debt_to_equity_ratio": 0.8451521794426613, "profit_margin": 0.31051223951943346, "quarter": 2, "return_on_assets": 0.20919151686367035, "return_on_equity": 0.3192134396237547 }, { "asset_turnover_ratio": 0.6537883147049244, "current_ratio": 1.7933796456816418, "debt_to_equity_ratio": 0.8449583192731182, "profit_margin": 0.3190207634251825, "quarter": 3, "return_on_assets": 0.20857204727562845, "return_on_equity": 0.31839784368373475 }, { "asset_turnover_ratio": 0.6344669398707055, "current_ratio": 1.0078658813718158, "debt_to_equity_ratio": 0.8509355787859143, "profit_margin": 0.32027506163557984, "quarter": 4, "return_on_assets": 0.2032039382728279, "return_on_equity": 0.3125965492088581 } ], "income_statement": [ { "depreciation": 256617, "expenses": 3003158, "income_tax": 504005, "marketing_expense": 581944, "net_income": 1946899, "net_profit": 1442894, "operational_expense": 1599851, "product_revenue": 1447095, "quarter": 1, "rd_expense": 318983, "revenue": 4950057, "salaries_expense": 948038, "service_revenue": 3502962 }, { "depreciation": 171694, "expenses": 2925225, "income_tax": 432639, "marketing_expense": 408328, "net_income": 1944860, "net_profit": 1512221, "operational_expense": 1469515, "product_revenue": 1773368, "quarter": 2, "rd_expense": 426889, "revenue": 4870085, "salaries_expense": 1039937, "service_revenue": 3096717 }, { "depreciation": 160904, "expenses": 2849314, "income_tax": 413534, "marketing_expense": 471088, "net_income": 1942092, "net_profit": 1528558, "operational_expense": 1566378, "product_revenue": 1281596, "quarter": 3, "rd_expense": 478379, "revenue": 4791406, "salaries_expense": 932397, "service_revenue": 3509810 }, { "depreciation": 175124, "expenses": 2775374, "income_tax": 428848, "marketing_expense": 550067, "net_income": 1938624, "net_profit": 1509776, "operational_expense": 1499564, "product_revenue": 1505489, "quarter": 4, "rd_expense": 307176, "revenue": 4713998, "salaries_expense": 1172733, "service_revenue": 3208509 } ], "market_conditions": { "gdp_growth": [ -0.0017740382497154206, 0.006645855602142332, 0.008221052113007816, 0.008413494620584164 ], "inflation_rate": [ 0.038347635293024804, 0.043383315289176626, 0.04126178764986126, 0.042657094815702463 ], "interest_rate": [ 0.05224988247967382, 0.051580734861699666, 0.04588928372001988, 0.047623625260237105 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 63845, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 3574611, "net_revenue": 3082538, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 4839 }, { "average_project_size": 169370, "billable_hours_per_employee": 83, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 3804116, "net_revenue": 3045950, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4782 }, { "average_project_size": 163311, "billable_hours_per_employee": 136, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 3820466, "net_revenue": 3009797, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4725 }, { "average_project_size": 138317, "billable_hours_per_employee": 145, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 3791636, "net_revenue": 2974072, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 4669 } ], "balance_sheet": [ { "assets": 3720902, "current_assets": 1387717, "current_liabilities": 820596, "equity": 2243446, "fixed_assets": 2333185, "liabilities": 2044646, "long_term_liabilities": 1224050, "quarter": 1 }, { "assets": 3807902, "current_assets": 1279799, "current_liabilities": 1145980, "equity": 2291866, "fixed_assets": 2528103, "liabilities": 2078740, "long_term_liabilities": 932760, "quarter": 2 }, { "assets": 3896935, "current_assets": 1584192, "current_liabilities": 906044, "equity": 2349441, "fixed_assets": 2312743, "liabilities": 2113402, "long_term_liabilities": 1207358, "quarter": 3 }, { "assets": 3988051, "current_assets": 1637796, "current_liabilities": 878794, "equity": 2391271, "fixed_assets": 2350255, "liabilities": 2148642, "long_term_liabilities": 1269848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58367, "financing_cash_flow": 71391, "investing_cash_flow": -127029, "net_cash_flow": 317295, "operating_cash_flow": 744742, "quarter": 1 }, { "change_in_working_capital": 39016, "financing_cash_flow": -91615, "investing_cash_flow": -201791, "net_cash_flow": 447458, "operating_cash_flow": 691011, "quarter": 2 }, { "change_in_working_capital": 34544, "financing_cash_flow": -79398, "investing_cash_flow": -332465, "net_cash_flow": 436049, "operating_cash_flow": 784392, "quarter": 3 }, { "change_in_working_capital": -79330, "financing_cash_flow": -54171, "investing_cash_flow": -109731, "net_cash_flow": 380041, "operating_cash_flow": 723658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8284383732761572, "current_ratio": 1.6911086576098349, "debt_to_equity_ratio": 0.911386322648283, "profit_margin": 0.18400097581927619, "quarter": 1, "return_on_assets": 0.1524334690889467, "return_on_equity": 0.25282088358712446 }, { "asset_turnover_ratio": 0.7999024134549682, "current_ratio": 1.116772544023456, "debt_to_equity_ratio": 0.9070076522798454, "profit_margin": 0.18473842315205435, "quarter": 2, "return_on_assets": 0.14777271053719346, "return_on_equity": 0.24552220766833663 }, { "asset_turnover_ratio": 0.7723498082467375, "current_ratio": 1.7484713766660338, "debt_to_equity_ratio": 0.8995339742517475, "profit_margin": 0.18802198287791502, "quarter": 3, "return_on_assets": 0.14521874242192903, "return_on_equity": 0.240869211016578 }, { "asset_turnover_ratio": 0.7457457289287424, "current_ratio": 1.8636859150153506, "debt_to_equity_ratio": 0.8985355486684696, "profit_margin": 0.18555771346490602, "quarter": 4, "return_on_assets": 0.13837887228623705, "return_on_equity": 0.23078187290357305 } ], "income_statement": [ { "depreciation": 177552, "expenses": 2328841, "income_tax": 186507, "marketing_expense": 262304, "net_income": 753697, "net_profit": 567190, "operational_expense": 1381828, "product_revenue": 1129331, "quarter": 1, "rd_expense": 275668, "revenue": 3082538, "salaries_expense": 803099, "service_revenue": 1953207 }, { "depreciation": 128307, "expenses": 2285983, "income_tax": 197263, "marketing_expense": 270969, "net_income": 759967, "net_profit": 562704, "operational_expense": 1557770, "product_revenue": 615909, "quarter": 2, "rd_expense": 297073, "revenue": 3045950, "salaries_expense": 774152, "service_revenue": 2430041 }, { "depreciation": 218484, "expenses": 2243914, "income_tax": 199975, "marketing_expense": 390041, "net_income": 765883, "net_profit": 565908, "operational_expense": 1431998, "product_revenue": 707357, "quarter": 3, "rd_expense": 305052, "revenue": 3009797, "salaries_expense": 1010597, "service_revenue": 2302440 }, { "depreciation": 171796, "expenses": 2202619, "income_tax": 219591, "marketing_expense": 284995, "net_income": 771453, "net_profit": 551862, "operational_expense": 1300862, "product_revenue": 1152576, "quarter": 4, "rd_expense": 229732, "revenue": 2974072, "salaries_expense": 725101, "service_revenue": 1821496 } ], "market_conditions": { "gdp_growth": [ -0.006782845412562638, -0.006253701025526691, -0.007633370016784021, 0.005967862108008757 ], "inflation_rate": [ 0.027094582433347766, 0.027022686920427703, 0.02579294305196656, 0.018580438168393262 ], "interest_rate": [ 0.05219381743930737, 0.05039733575823211, 0.050352221701374864, 0.05201558635904483 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 125722, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 1249791, "net_revenue": 1105529, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1736 }, { "average_project_size": 92370, "billable_hours_per_employee": 88, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 1373494, "net_revenue": 1099288, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1726 }, { "average_project_size": 71520, "billable_hours_per_employee": 128, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 1369216, "net_revenue": 1093083, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 1716 }, { "average_project_size": 175061, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 1238913, "net_revenue": 1086912, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1706 } ], "balance_sheet": [ { "assets": 1484930, "current_assets": 612169, "current_liabilities": 368224, "equity": 1017184, "fixed_assets": 872761, "liabilities": 666049, "long_term_liabilities": 297825, "quarter": 1 }, { "assets": 1512942, "current_assets": 621130, "current_liabilities": 332207, "equity": 1031104, "fixed_assets": 891812, "liabilities": 673713, "long_term_liabilities": 341506, "quarter": 2 }, { "assets": 1541483, "current_assets": 553466, "current_liabilities": 297057, "equity": 1054577, "fixed_assets": 988017, "liabilities": 681466, "long_term_liabilities": 384409, "quarter": 3 }, { "assets": 1570562, "current_assets": 496368, "current_liabilities": 374198, "equity": 1057960, "fixed_assets": 1074194, "liabilities": 689309, "long_term_liabilities": 315111, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88323, "financing_cash_flow": -118160, "investing_cash_flow": -170874, "net_cash_flow": -34220, "operating_cash_flow": 253655, "quarter": 1 }, { "change_in_working_capital": -61965, "financing_cash_flow": -106325, "investing_cash_flow": -329637, "net_cash_flow": -397157, "operating_cash_flow": 241546, "quarter": 2 }, { "change_in_working_capital": 399, "financing_cash_flow": 85532, "investing_cash_flow": -108382, "net_cash_flow": 143329, "operating_cash_flow": 257014, "quarter": 3 }, { "change_in_working_capital": 67584, "financing_cash_flow": -128824, "investing_cash_flow": -362820, "net_cash_flow": -340564, "operating_cash_flow": 249879, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7444990672961015, "current_ratio": 1.6624907664899626, "debt_to_equity_ratio": 0.6547969688866517, "profit_margin": 0.1793738563167497, "quarter": 1, "return_on_assets": 0.1335436687251251, "return_on_equity": 0.1949529288702929 }, { "asset_turnover_ratio": 0.7265896511564884, "current_ratio": 1.8697077424617783, "debt_to_equity_ratio": 0.6533899587238533, "profit_margin": 0.1745447962681299, "quarter": 2, "return_on_assets": 0.12682244263164086, "return_on_equity": 0.1860869514617342 }, { "asset_turnover_ratio": 0.7091112908802757, "current_ratio": 1.863164308533379, "debt_to_equity_ratio": 0.6461984283745995, "profit_margin": 0.1779919731621478, "quarter": 3, "return_on_assets": 0.126216117855338, "return_on_equity": 0.1844910328975504 }, { "asset_turnover_ratio": 0.6920529084493322, "current_ratio": 1.3264849090588404, "debt_to_equity_ratio": 0.6515454270482816, "profit_margin": 0.16257709915798152, "quarter": 4, "return_on_assets": 0.11251195431953658, "return_on_equity": 0.16702616356005898 } ], "income_statement": [ { "depreciation": 55352, "expenses": 836434, "income_tax": 70792, "marketing_expense": 148612, "net_income": 269095, "net_profit": 198303, "operational_expense": 547387, "product_revenue": 261137, "quarter": 1, "rd_expense": 139284, "revenue": 1105529, "salaries_expense": 328504, "service_revenue": 844392 }, { "depreciation": 49671, "expenses": 840206, "income_tax": 67207, "marketing_expense": 155949, "net_income": 259082, "net_profit": 191875, "operational_expense": 563323, "product_revenue": 410843, "quarter": 2, "rd_expense": 127828, "revenue": 1099288, "salaries_expense": 401450, "service_revenue": 688445 }, { "depreciation": 62454, "expenses": 843995, "income_tax": 54528, "marketing_expense": 127768, "net_income": 249088, "net_profit": 194560, "operational_expense": 573986, "product_revenue": 384287, "quarter": 3, "rd_expense": 120482, "revenue": 1093083, "salaries_expense": 262332, "service_revenue": 708796 }, { "depreciation": 73172, "expenses": 847801, "income_tax": 62404, "marketing_expense": 112303, "net_income": 239111, "net_profit": 176707, "operational_expense": 537586, "product_revenue": 395667, "quarter": 4, "rd_expense": 163939, "revenue": 1086912, "salaries_expense": 370855, "service_revenue": 691245 } ], "market_conditions": { "gdp_growth": [ -0.0012215380246424282, 0.0038018741367717816, -0.004065144649967598, 0.0002412717198769631 ], "inflation_rate": [ 0.034200855795829696, 0.041677350623853485, 0.033187555060966295, 0.035220091503644545 ], "interest_rate": [ 0.04434426579548737, 0.04682549538308518, 0.04177150051478194, 0.04234812154811751 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 91808, "billable_hours_per_employee": 124, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 1055040, "net_revenue": 937650, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1472 }, { "average_project_size": 180806, "billable_hours_per_employee": 101, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 1175996, "net_revenue": 909700, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 1428 }, { "average_project_size": 77324, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 1084263, "net_revenue": 882584, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1386 }, { "average_project_size": 118168, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 968193, "net_revenue": 856276, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1344 } ], "balance_sheet": [ { "assets": 1299168, "current_assets": 467727, "current_liabilities": 315567, "equity": 746257, "fixed_assets": 831441, "liabilities": 762028, "long_term_liabilities": 446461, "quarter": 1 }, { "assets": 1315977, "current_assets": 615872, "current_liabilities": 350757, "equity": 758806, "fixed_assets": 700105, "liabilities": 782800, "long_term_liabilities": 432043, "quarter": 2 }, { "assets": 1333004, "current_assets": 612027, "current_liabilities": 411395, "equity": 738141, "fixed_assets": 720977, "liabilities": 804139, "long_term_liabilities": 392744, "quarter": 3 }, { "assets": 1350251, "current_assets": 593095, "current_liabilities": 421373, "equity": 710099, "fixed_assets": 757156, "liabilities": 826059, "long_term_liabilities": 404686, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23091, "financing_cash_flow": 35103, "investing_cash_flow": -460488, "net_cash_flow": 95708, "operating_cash_flow": 252053, "quarter": 1 }, { "change_in_working_capital": 85035, "financing_cash_flow": -174588, "investing_cash_flow": -471714, "net_cash_flow": 223553, "operating_cash_flow": 258142, "quarter": 2 }, { "change_in_working_capital": 85626, "financing_cash_flow": -12418, "investing_cash_flow": -150762, "net_cash_flow": 216508, "operating_cash_flow": 266933, "quarter": 3 }, { "change_in_working_capital": -90665, "financing_cash_flow": 199115, "investing_cash_flow": -224693, "net_cash_flow": -87622, "operating_cash_flow": 238917, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7217311386979975, "current_ratio": 1.482179695595547, "debt_to_equity_ratio": 1.021133470104803, "profit_margin": 0.22302244974137472, "quarter": 1, "return_on_assets": 0.1609622466070593, "return_on_equity": 0.2802211570544732 }, { "asset_turnover_ratio": 0.6912734797036726, "current_ratio": 1.7558366618485162, "debt_to_equity_ratio": 1.031620730463386, "profit_margin": 0.24802572276574694, "quarter": 2, "return_on_assets": 0.17145360443229632, "return_on_equity": 0.29734741159136857 }, { "asset_turnover_ratio": 0.6621015390801528, "current_ratio": 1.4876870161280522, "debt_to_equity_ratio": 1.0894111016729866, "profit_margin": 0.23711737353045148, "quarter": 3, "return_on_assets": 0.1569957779571554, "return_on_equity": 0.28351764771229343 }, { "asset_turnover_ratio": 0.6341606116196173, "current_ratio": 1.4075296708616831, "debt_to_equity_ratio": 1.1633011734983432, "profit_margin": 0.21711107166380933, "quarter": 4, "return_on_assets": 0.13768328999571192, "return_on_equity": 0.26180433995823116 } ], "income_statement": [ { "depreciation": 42936, "expenses": 642037, "income_tax": 86496, "marketing_expense": 96910, "net_income": 295613, "net_profit": 209117, "operational_expense": 338320, "product_revenue": 219304, "quarter": 1, "rd_expense": 127474, "revenue": 937650, "salaries_expense": 252136, "service_revenue": 718346 }, { "depreciation": 32513, "expenses": 626443, "income_tax": 57628, "marketing_expense": 73913, "net_income": 283257, "net_profit": 225629, "operational_expense": 396329, "product_revenue": 336870, "quarter": 2, "rd_expense": 124157, "revenue": 909700, "salaries_expense": 309630, "service_revenue": 572830 }, { "depreciation": 57657, "expenses": 611227, "income_tax": 62081, "marketing_expense": 65669, "net_income": 271357, "net_profit": 209276, "operational_expense": 377632, "product_revenue": 345821, "quarter": 3, "rd_expense": 71410, "revenue": 882584, "salaries_expense": 233663, "service_revenue": 536763 }, { "depreciation": 53010, "expenses": 596382, "income_tax": 73987, "marketing_expense": 65575, "net_income": 259894, "net_profit": 185907, "operational_expense": 415763, "product_revenue": 326660, "quarter": 4, "rd_expense": 64863, "revenue": 856276, "salaries_expense": 206405, "service_revenue": 529616 } ], "market_conditions": { "gdp_growth": [ -0.010094025080745335, -0.012164508088863045, -0.026357209696051077, -0.012987174430559563 ], "inflation_rate": [ 0.04044883237266517, 0.03923183926495883, 0.0364977154144341, 0.03362669384647459 ], "interest_rate": [ 0.04537306665595948, 0.043216574172460394, 0.041364384983991295, 0.04552892679885544 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 101109, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 4779220, "net_revenue": 4079263, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6404 }, { "average_project_size": 100787, "billable_hours_per_employee": 110, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 4748340, "net_revenue": 4141299, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 6501 }, { "average_project_size": 191241, "billable_hours_per_employee": 96, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 4944239, "net_revenue": 4204279, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 6600 }, { "average_project_size": 96962, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 5501185, "net_revenue": 4268217, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 6700 } ], "balance_sheet": [ { "assets": 4489942, "current_assets": 1489076, "current_liabilities": 1244973, "equity": 2981416, "fixed_assets": 3000866, "liabilities": 2625449, "long_term_liabilities": 1380476, "quarter": 1 }, { "assets": 4600978, "current_assets": 1790514, "current_liabilities": 1318589, "equity": 3150777, "fixed_assets": 2810464, "liabilities": 2684028, "long_term_liabilities": 1365439, "quarter": 2 }, { "assets": 4714760, "current_assets": 1595295, "current_liabilities": 1249050, "equity": 3213061, "fixed_assets": 3119465, "liabilities": 2743914, "long_term_liabilities": 1494864, "quarter": 3 }, { "assets": 4831357, "current_assets": 2211755, "current_liabilities": 1676868, "equity": 3343722, "fixed_assets": 2619602, "liabilities": 2805137, "long_term_liabilities": 1128269, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73696, "financing_cash_flow": -7720, "investing_cash_flow": -190044, "net_cash_flow": 812604, "operating_cash_flow": 1364853, "quarter": 1 }, { "change_in_working_capital": -96004, "financing_cash_flow": -56307, "investing_cash_flow": -339496, "net_cash_flow": 900568, "operating_cash_flow": 1392217, "quarter": 2 }, { "change_in_working_capital": -77773, "financing_cash_flow": -81746, "investing_cash_flow": -106624, "net_cash_flow": 1419990, "operating_cash_flow": 1442628, "quarter": 3 }, { "change_in_working_capital": -50916, "financing_cash_flow": 187220, "investing_cash_flow": -236803, "net_cash_flow": 1032423, "operating_cash_flow": 1490785, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9085335623489122, "current_ratio": 1.1960709188070746, "debt_to_equity_ratio": 0.8806047193682465, "profit_margin": 0.27380509665594005, "quarter": 1, "return_on_assets": 0.24876111985410948, "return_on_equity": 0.3746283645086764 }, { "asset_turnover_ratio": 0.9000910241257403, "current_ratio": 1.3579015144218556, "debt_to_equity_ratio": 0.8518622549294983, "profit_margin": 0.29793236373418097, "quarter": 2, "return_on_assets": 0.2681662463937015, "return_on_equity": 0.3915945177967213 }, { "asset_turnover_ratio": 0.8917270444306815, "current_ratio": 1.2772066770745767, "debt_to_equity_ratio": 0.8539875215565469, "profit_margin": 0.29546445419059963, "quarter": 3, "return_on_assets": 0.2634736444697079, "return_on_equity": 0.386614197489559 }, { "asset_turnover_ratio": 0.8834406151315252, "current_ratio": 1.318979788510485, "debt_to_equity_ratio": 0.8389265016649111, "profit_margin": 0.3086773704336026, "quarter": 4, "return_on_assets": 0.27269812601304355, "return_on_equity": 0.39402258919850397 } ], "income_statement": [ { "depreciation": 247930, "expenses": 2488244, "income_tax": 474096, "marketing_expense": 273394, "net_income": 1591019, "net_profit": 1116923, "operational_expense": 1248164, "product_revenue": 1465102, "quarter": 1, "rd_expense": 410624, "revenue": 4079263, "salaries_expense": 995566, "service_revenue": 2614161 }, { "depreciation": 158390, "expenses": 2519407, "income_tax": 388065, "marketing_expense": 423218, "net_income": 1621892, "net_profit": 1233827, "operational_expense": 1587450, "product_revenue": 1497866, "quarter": 2, "rd_expense": 433652, "revenue": 4141299, "salaries_expense": 810364, "service_revenue": 2643433 }, { "depreciation": 200413, "expenses": 2550961, "income_tax": 411103, "marketing_expense": 416443, "net_income": 1653318, "net_profit": 1242215, "operational_expense": 1538053, "product_revenue": 1080954, "quarter": 3, "rd_expense": 287602, "revenue": 4204279, "salaries_expense": 1063601, "service_revenue": 3123325 }, { "depreciation": 173283, "expenses": 2582910, "income_tax": 367805, "marketing_expense": 498063, "net_income": 1685307, "net_profit": 1317502, "operational_expense": 1583772, "product_revenue": 1693138, "quarter": 4, "rd_expense": 315434, "revenue": 4268217, "salaries_expense": 1047440, "service_revenue": 2575079 } ], "market_conditions": { "gdp_growth": [ -0.012071243627731078, -0.0037607848254574815, 0.0013384494886986287, -0.01123711192217534 ], "inflation_rate": [ 0.029855320367285297, 0.03019902669573974, 0.022283998488529213, 0.028326983037793296 ], "interest_rate": [ 0.05496347406065492, 0.05482837023637791, 0.054234395971184304, 0.05609591108464465 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1994, "industry": "Advertising", "location": "West Brianburgh", "name": "Phillips, Palmer and Collins", "num_employees": 920, "region": "Europe", "revenue_size": "Small", "website": "www.phillips,palmerandcollins.com" }

[ { "advertising_kpis": [ { "average_project_size": 113779, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 3157967, "net_revenue": 2434541, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2646 }, { "average_project_size": 180112, "billable_hours_per_employee": 134, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 3248030, "net_revenue": 2556510, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 2779 }, { "average_project_size": 77343, "billable_hours_per_employee": 104, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 3011578, "net_revenue": 2684590, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2918 }, { "average_project_size": 171214, "billable_hours_per_employee": 127, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 3195674, "net_revenue": 2819087, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3064 } ], "balance_sheet": [ { "assets": 3550305, "current_assets": 1620694, "current_liabilities": 958568, "equity": 2110265, "fixed_assets": 1929611, "liabilities": 2007380, "long_term_liabilities": 1048812, "quarter": 1 }, { "assets": 3607062, "current_assets": 1496716, "current_liabilities": 1147817, "equity": 2142889, "fixed_assets": 2110346, "liabilities": 2046688, "long_term_liabilities": 898871, "quarter": 2 }, { "assets": 3664726, "current_assets": 1490228, "current_liabilities": 1046136, "equity": 2223160, "fixed_assets": 2174498, "liabilities": 2086765, "long_term_liabilities": 1040629, "quarter": 3 }, { "assets": 3723312, "current_assets": 1740443, "current_liabilities": 871132, "equity": 2278125, "fixed_assets": 1982869, "liabilities": 2127627, "long_term_liabilities": 1256495, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40173, "financing_cash_flow": -178415, "investing_cash_flow": -198568, "net_cash_flow": 565304, "operating_cash_flow": 724710, "quarter": 1 }, { "change_in_working_capital": 41454, "financing_cash_flow": -112324, "investing_cash_flow": -424167, "net_cash_flow": 285184, "operating_cash_flow": 697818, "quarter": 2 }, { "change_in_working_capital": 99043, "financing_cash_flow": 134224, "investing_cash_flow": -212094, "net_cash_flow": 533149, "operating_cash_flow": 740758, "quarter": 3 }, { "change_in_working_capital": 69169, "financing_cash_flow": 122816, "investing_cash_flow": -249988, "net_cash_flow": 424414, "operating_cash_flow": 832807, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6857272825855807, "current_ratio": 1.6907449445422755, "debt_to_equity_ratio": 0.9512454596934509, "profit_margin": 0.2330377676941978, "quarter": 1, "return_on_assets": 0.15980035518075209, "return_on_equity": 0.26884775134876426 }, { "asset_turnover_ratio": 0.7087513328021531, "current_ratio": 1.3039674442877218, "debt_to_equity_ratio": 0.9551068674112378, "profit_margin": 0.22785555307821992, "quarter": 2, "return_on_assets": 0.1614929269305601, "return_on_equity": 0.2718362920337918 }, { "asset_turnover_ratio": 0.7325486271006345, "current_ratio": 1.424506947471457, "debt_to_equity_ratio": 0.9386481404847155, "profit_margin": 0.24033427823243028, "quarter": 3, "return_on_assets": 0.1760565455643887, "return_on_equity": 0.2902170783929182 }, { "asset_turnover_ratio": 0.757144982746544, "current_ratio": 1.9979096164530747, "debt_to_equity_ratio": 0.9339377777777778, "profit_margin": 0.2420783750199976, "quarter": 4, "return_on_assets": 0.18328842707782747, "return_on_equity": 0.2995621399176955 } ], "income_statement": [ { "depreciation": 157370, "expenses": 1668962, "income_tax": 198239, "marketing_expense": 331361, "net_income": 765579, "net_profit": 567340, "operational_expense": 924632, "product_revenue": 753815, "quarter": 1, "rd_expense": 309181, "revenue": 2434541, "salaries_expense": 699654, "service_revenue": 1680726 }, { "depreciation": 115303, "expenses": 1743134, "income_tax": 230861, "marketing_expense": 329585, "net_income": 813376, "net_profit": 582515, "operational_expense": 970649, "product_revenue": 600526, "quarter": 2, "rd_expense": 182107, "revenue": 2556510, "salaries_expense": 523632, "service_revenue": 1955984 }, { "depreciation": 95559, "expenses": 1820602, "income_tax": 218789, "marketing_expense": 242971, "net_income": 863988, "net_profit": 645199, "operational_expense": 945405, "product_revenue": 681462, "quarter": 3, "rd_expense": 236634, "revenue": 2684590, "salaries_expense": 554657, "service_revenue": 2003128 }, { "depreciation": 150367, "expenses": 1901514, "income_tax": 235133, "marketing_expense": 212875, "net_income": 917573, "net_profit": 682440, "operational_expense": 982397, "product_revenue": 623652, "quarter": 4, "rd_expense": 308494, "revenue": 2819087, "salaries_expense": 834333, "service_revenue": 2195435 } ], "market_conditions": { "gdp_growth": [ 0.02061771633321388, 0.03141861779935834, 0.01800910380323644, 0.03196221803703036 ], "inflation_rate": [ 0.01733201153212318, 0.017593374730725173, 0.016057359715491805, 0.014713187557812705 ], "interest_rate": [ 0.03345380781114049, 0.03245915957998968, 0.03500638906295229, 0.033640100818703535 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 93458, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 4215778, "net_revenue": 3404095, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 3700 }, { "average_project_size": 56664, "billable_hours_per_employee": 102, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 4443411, "net_revenue": 3522894, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 3829 }, { "average_project_size": 79644, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 4330117, "net_revenue": 3645840, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3963 }, { "average_project_size": 193774, "billable_hours_per_employee": 139, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 4750353, "net_revenue": 3773077, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 4101 } ], "balance_sheet": [ { "assets": 4822998, "current_assets": 1577093, "current_liabilities": 1149546, "equity": 3164487, "fixed_assets": 3245905, "liabilities": 2548142, "long_term_liabilities": 1398596, "quarter": 1 }, { "assets": 4977609, "current_assets": 1913866, "current_liabilities": 1120987, "equity": 3291946, "fixed_assets": 3063743, "liabilities": 2590469, "long_term_liabilities": 1469482, "quarter": 2 }, { "assets": 5137175, "current_assets": 2026291, "current_liabilities": 1461092, "equity": 3423394, "fixed_assets": 3110884, "liabilities": 2633499, "long_term_liabilities": 1172407, "quarter": 3 }, { "assets": 5301858, "current_assets": 2011197, "current_liabilities": 1507867, "equity": 3667468, "fixed_assets": 3290661, "liabilities": 2677244, "long_term_liabilities": 1169377, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50011, "financing_cash_flow": 147132, "investing_cash_flow": -220042, "net_cash_flow": 987484, "operating_cash_flow": 1043955, "quarter": 1 }, { "change_in_working_capital": -6523, "financing_cash_flow": 170968, "investing_cash_flow": -422985, "net_cash_flow": 948601, "operating_cash_flow": 1118411, "quarter": 2 }, { "change_in_working_capital": 46060, "financing_cash_flow": -131022, "investing_cash_flow": -487317, "net_cash_flow": 980440, "operating_cash_flow": 1097674, "quarter": 3 }, { "change_in_working_capital": -3292, "financing_cash_flow": -97918, "investing_cash_flow": -228969, "net_cash_flow": 1035634, "operating_cash_flow": 1264885, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7058047712232102, "current_ratio": 1.3719268302442877, "debt_to_equity_ratio": 0.8052306740397417, "profit_margin": 0.261341413797206, "quarter": 1, "return_on_assets": 0.18445601677628728, "return_on_equity": 0.2811296112134447 }, { "asset_turnover_ratio": 0.7077482381601287, "current_ratio": 1.7073043665983638, "debt_to_equity_ratio": 0.7869111461731146, "profit_margin": 0.2568359990394261, "quarter": 2, "return_on_assets": 0.18177522581625033, "return_on_equity": 0.27485444779470863 }, { "asset_turnover_ratio": 0.709697450446987, "current_ratio": 1.386833272648129, "debt_to_equity_ratio": 0.7692655300558452, "profit_margin": 0.2522650472867707, "quarter": 3, "return_on_assets": 0.17903186089630974, "return_on_equity": 0.2686567774553557 }, { "asset_turnover_ratio": 0.7116518397889947, "current_ratio": 1.33380264970319, "debt_to_equity_ratio": 0.7299979168189061, "profit_margin": 0.2763935111846379, "quarter": 4, "return_on_assets": 0.19669595074028765, "return_on_equity": 0.284352583308157 } ], "income_statement": [ { "depreciation": 154324, "expenses": 2184723, "income_tax": 329741, "marketing_expense": 408431, "net_income": 1219372, "net_profit": 889631, "operational_expense": 1195207, "product_revenue": 806473, "quarter": 1, "rd_expense": 235556, "revenue": 3404095, "salaries_expense": 963186, "service_revenue": 2597622 }, { "depreciation": 213605, "expenses": 2267899, "income_tax": 350189, "marketing_expense": 274446, "net_income": 1254995, "net_profit": 904806, "operational_expense": 1365811, "product_revenue": 1037417, "quarter": 2, "rd_expense": 426017, "revenue": 3522894, "salaries_expense": 726563, "service_revenue": 2485477 }, { "depreciation": 177956, "expenses": 2354243, "income_tax": 371879, "marketing_expense": 446485, "net_income": 1291597, "net_profit": 919718, "operational_expense": 1250958, "product_revenue": 1189352, "quarter": 3, "rd_expense": 396678, "revenue": 3645840, "salaries_expense": 1080071, "service_revenue": 2456488 }, { "depreciation": 222031, "expenses": 2443873, "income_tax": 286350, "marketing_expense": 422278, "net_income": 1329204, "net_profit": 1042854, "operational_expense": 1649980, "product_revenue": 921785, "quarter": 4, "rd_expense": 247483, "revenue": 3773077, "salaries_expense": 1154815, "service_revenue": 2851292 } ], "market_conditions": { "gdp_growth": [ 0.010632635692094836, 0.02198627227160365, 0.023101273041011644, 0.005489220209825089 ], "inflation_rate": [ 0.009218308922970157, 0.014885589212851623, 0.008524761239256787, 0.01489764172472548 ], "interest_rate": [ 0.03219247424470637, 0.03842942565271741, 0.032212761906883075, 0.03394337874449514 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 72593, "billable_hours_per_employee": 116, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 5734794, "net_revenue": 4603924, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 5004 }, { "average_project_size": 122406, "billable_hours_per_employee": 95, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 5388452, "net_revenue": 4739046, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 5151 }, { "average_project_size": 50538, "billable_hours_per_employee": 102, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 5838327, "net_revenue": 4878135, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5302 }, { "average_project_size": 59477, "billable_hours_per_employee": 121, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 5874361, "net_revenue": 5021306, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5458 } ], "balance_sheet": [ { "assets": 5815382, "current_assets": 2879274, "current_liabilities": 1538472, "equity": 3978713, "fixed_assets": 2936108, "liabilities": 2724156, "long_term_liabilities": 1185684, "quarter": 1 }, { "assets": 6004362, "current_assets": 2785494, "current_liabilities": 1253987, "equity": 4134972, "fixed_assets": 3218868, "liabilities": 2798282, "long_term_liabilities": 1544295, "quarter": 2 }, { "assets": 6199483, "current_assets": 2735990, "current_liabilities": 1493924, "equity": 4321969, "fixed_assets": 3463493, "liabilities": 2874425, "long_term_liabilities": 1380501, "quarter": 3 }, { "assets": 6400946, "current_assets": 2204013, "current_liabilities": 1648778, "equity": 4433249, "fixed_assets": 4196933, "liabilities": 2952639, "long_term_liabilities": 1303861, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47362, "financing_cash_flow": 98191, "investing_cash_flow": -398670, "net_cash_flow": 640700, "operating_cash_flow": 1138274, "quarter": 1 }, { "change_in_working_capital": 95127, "financing_cash_flow": 35319, "investing_cash_flow": -477982, "net_cash_flow": 655676, "operating_cash_flow": 1120949, "quarter": 2 }, { "change_in_working_capital": -87676, "financing_cash_flow": 31649, "investing_cash_flow": -229136, "net_cash_flow": 1224628, "operating_cash_flow": 1233085, "quarter": 3 }, { "change_in_working_capital": 14767, "financing_cash_flow": -119637, "investing_cash_flow": -306766, "net_cash_flow": 707845, "operating_cash_flow": 1323039, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7916804089567977, "current_ratio": 1.8715153736954588, "debt_to_equity_ratio": 0.6846827102130765, "profit_margin": 0.19276751744815945, "quarter": 1, "return_on_assets": 0.1526102670469455, "return_on_equity": 0.22305881323935656 }, { "asset_turnover_ratio": 0.7892672027436054, "current_ratio": 2.221310109275455, "debt_to_equity_ratio": 0.6767354168299085, "profit_margin": 0.1960082261282123, "quarter": 2, "return_on_assets": 0.15470286435095018, "return_on_equity": 0.22464287545357017 }, { "asset_turnover_ratio": 0.7868615818448087, "current_ratio": 1.8314117719509158, "debt_to_equity_ratio": 0.6650730257435905, "profit_margin": 0.20436314288144958, "quarter": 3, "return_on_assets": 0.16080550587847406, "return_on_equity": 0.2306613027534441 }, { "asset_turnover_ratio": 0.784463109046694, "current_ratio": 1.3367554637434511, "debt_to_equity_ratio": 0.6660214664233839, "profit_margin": 0.19615255473376847, "quarter": 4, "return_on_assets": 0.15387444293390384, "return_on_equity": 0.22217159469274114 } ], "income_statement": [ { "depreciation": 250787, "expenses": 3404807, "income_tax": 311630, "marketing_expense": 641645, "net_income": 1199117, "net_profit": 887487, "operational_expense": 1984869, "product_revenue": 1495842, "quarter": 1, "rd_expense": 475873, "revenue": 4603924, "salaries_expense": 1395155, "service_revenue": 3108082 }, { "depreciation": 192057, "expenses": 3492670, "income_tax": 317484, "marketing_expense": 641336, "net_income": 1246376, "net_profit": 928892, "operational_expense": 1972978, "product_revenue": 1250332, "quarter": 2, "rd_expense": 688872, "revenue": 4739046, "salaries_expense": 1410014, "service_revenue": 3488714 }, { "depreciation": 236174, "expenses": 3582801, "income_tax": 298423, "marketing_expense": 471540, "net_income": 1295334, "net_profit": 996911, "operational_expense": 1876070, "product_revenue": 1683068, "quarter": 3, "rd_expense": 465713, "revenue": 4878135, "salaries_expense": 1136167, "service_revenue": 3195067 }, { "depreciation": 338097, "expenses": 3675258, "income_tax": 361106, "marketing_expense": 505699, "net_income": 1346048, "net_profit": 984942, "operational_expense": 2220210, "product_revenue": 1013220, "quarter": 4, "rd_expense": 538519, "revenue": 5021306, "salaries_expense": 1113457, "service_revenue": 4008086 } ], "market_conditions": { "gdp_growth": [ 0.03763662828517857, 0.019715896775255606, 0.038232643923162474, 0.02562915432328568 ], "inflation_rate": [ 0.02129936304194282, 0.016924292012965577, 0.021232880019020094, 0.015201060813522037 ], "interest_rate": [ 0.021773427433228326, 0.02291002409607574, 0.030011906337238478, 0.022492366732336302 ], "year": 1996 }, "random_event": { "description": "Phillips, Palmer and Collins New Ad Campaign Launch in 1996", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 53285, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 4261336, "net_revenue": 3304708, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3592 }, { "average_project_size": 168262, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 4190245, "net_revenue": 3386256, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3681 }, { "average_project_size": 166383, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 4107689, "net_revenue": 3469818, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 3772 }, { "average_project_size": 84957, "billable_hours_per_employee": 120, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 4185644, "net_revenue": 3555441, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3865 } ], "balance_sheet": [ { "assets": 3733297, "current_assets": 1623925, "current_liabilities": 843014, "equity": 2795636, "fixed_assets": 2109372, "liabilities": 1523626, "long_term_liabilities": 680612, "quarter": 1 }, { "assets": 3856999, "current_assets": 1631789, "current_liabilities": 906567, "equity": 2893680, "fixed_assets": 2225210, "liabilities": 1535666, "long_term_liabilities": 629099, "quarter": 2 }, { "assets": 3984800, "current_assets": 1345935, "current_liabilities": 669005, "equity": 2997890, "fixed_assets": 2638865, "liabilities": 1547802, "long_term_liabilities": 878797, "quarter": 3 }, { "assets": 4116835, "current_assets": 1537946, "current_liabilities": 902569, "equity": 3161537, "fixed_assets": 2578889, "liabilities": 1560034, "long_term_liabilities": 657465, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47607, "financing_cash_flow": -1029, "investing_cash_flow": -394770, "net_cash_flow": 527214, "operating_cash_flow": 748458, "quarter": 1 }, { "change_in_working_capital": -39364, "financing_cash_flow": 8531, "investing_cash_flow": -408747, "net_cash_flow": 797674, "operating_cash_flow": 787435, "quarter": 2 }, { "change_in_working_capital": -30632, "financing_cash_flow": -97675, "investing_cash_flow": -312710, "net_cash_flow": 77774, "operating_cash_flow": 761799, "quarter": 3 }, { "change_in_working_capital": -44563, "financing_cash_flow": -128703, "investing_cash_flow": -110393, "net_cash_flow": 253911, "operating_cash_flow": 804851, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8851982577330441, "current_ratio": 1.926332184281637, "debt_to_equity_ratio": 0.5450015667275712, "profit_margin": 0.1773121861296066, "quarter": 1, "return_on_assets": 0.15695643823676497, "return_on_equity": 0.20959989068677037 }, { "asset_turnover_ratio": 0.877950966541604, "current_ratio": 1.7999651432271415, "debt_to_equity_ratio": 0.5306965524867988, "profit_margin": 0.16902059383578796, "quarter": 2, "return_on_assets": 0.14839179372356592, "return_on_equity": 0.19779208481933042 }, { "asset_turnover_ratio": 0.8707634009235093, "current_ratio": 2.0118459503292203, "debt_to_equity_ratio": 0.5162971289807164, "profit_margin": 0.1616488242322796, "quarter": 3, "return_on_assets": 0.14075787994378638, "return_on_equity": 0.18709559056536432 }, { "asset_turnover_ratio": 0.8636345639307866, "current_ratio": 1.7039650154171038, "debt_to_equity_ratio": 0.4934416393039208, "profit_margin": 0.17008748000599644, "quarter": 4, "return_on_assets": 0.14689342662506513, "return_on_equity": 0.1912791151898586 } ], "income_statement": [ { "depreciation": 162493, "expenses": 2534817, "income_tax": 183926, "marketing_expense": 355772, "net_income": 769891, "net_profit": 585965, "operational_expense": 1535567, "product_revenue": 1216409, "quarter": 1, "rd_expense": 428369, "revenue": 3304708, "salaries_expense": 768276, "service_revenue": 2088299 }, { "depreciation": 215088, "expenses": 2608512, "income_tax": 205397, "marketing_expense": 378841, "net_income": 777744, "net_profit": 572347, "operational_expense": 1334976, "product_revenue": 844311, "quarter": 2, "rd_expense": 508059, "revenue": 3386256, "salaries_expense": 966993, "service_revenue": 2541945 }, { "depreciation": 200907, "expenses": 2684351, "income_tax": 224575, "marketing_expense": 382705, "net_income": 785467, "net_profit": 560892, "operational_expense": 1685248, "product_revenue": 1378023, "quarter": 3, "rd_expense": 474429, "revenue": 3469818, "salaries_expense": 1008806, "service_revenue": 2091795 }, { "depreciation": 200115, "expenses": 2762394, "income_tax": 188311, "marketing_expense": 408620, "net_income": 793047, "net_profit": 604736, "operational_expense": 1727343, "product_revenue": 1281992, "quarter": 4, "rd_expense": 464642, "revenue": 3555441, "salaries_expense": 1088221, "service_revenue": 2273449 } ], "market_conditions": { "gdp_growth": [ 0.030172039104877712, 0.018634327475474527, 0.03217565193786576, 0.028659006039985977 ], "inflation_rate": [ 0.016117229588799804, 0.02154303799217797, 0.02096433262619942, 0.018299444407789543 ], "interest_rate": [ 0.025705458374300404, 0.028347260269805333, 0.02883059574676044, 0.031269649548668836 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 144637, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 5919710, "net_revenue": 4554255, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4950 }, { "average_project_size": 156835, "billable_hours_per_employee": 82, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 5661232, "net_revenue": 4745310, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 5158 }, { "average_project_size": 150793, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 5742813, "net_revenue": 4944381, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5374 }, { "average_project_size": 101202, "billable_hours_per_employee": 155, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 6285964, "net_revenue": 5151803, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 5600 } ], "balance_sheet": [ { "assets": 6052987, "current_assets": 1836930, "current_liabilities": 1107381, "equity": 4486577, "fixed_assets": 4216057, "liabilities": 2462765, "long_term_liabilities": 1355384, "quarter": 1 }, { "assets": 6188934, "current_assets": 2253906, "current_liabilities": 1099655, "equity": 4590240, "fixed_assets": 3935028, "liabilities": 2512668, "long_term_liabilities": 1413013, "quarter": 2 }, { "assets": 6327935, "current_assets": 2638378, "current_liabilities": 1334568, "equity": 4655738, "fixed_assets": 3689557, "liabilities": 2563583, "long_term_liabilities": 1229015, "quarter": 3 }, { "assets": 6470058, "current_assets": 2908447, "current_liabilities": 1323303, "equity": 4829018, "fixed_assets": 3561611, "liabilities": 2615529, "long_term_liabilities": 1292226, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42098, "financing_cash_flow": -100123, "investing_cash_flow": -252306, "net_cash_flow": 763967, "operating_cash_flow": 1166369, "quarter": 1 }, { "change_in_working_capital": 2730, "financing_cash_flow": -192464, "investing_cash_flow": -125333, "net_cash_flow": 567175, "operating_cash_flow": 1187097, "quarter": 2 }, { "change_in_working_capital": -35451, "financing_cash_flow": -120317, "investing_cash_flow": -150956, "net_cash_flow": 1033127, "operating_cash_flow": 1233556, "quarter": 3 }, { "change_in_working_capital": 88339, "financing_cash_flow": -28862, "investing_cash_flow": -213762, "net_cash_flow": 591236, "operating_cash_flow": 1202860, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7523979483187392, "current_ratio": 1.6588057768735422, "debt_to_equity_ratio": 0.5489184739278965, "profit_margin": 0.19681704252396934, "quarter": 1, "return_on_assets": 0.14808473898919658, "return_on_equity": 0.19978593925837002 }, { "asset_turnover_ratio": 0.7667410898225768, "current_ratio": 2.0496482987846187, "debt_to_equity_ratio": 0.547393600334623, "profit_margin": 0.19260575178439343, "quarter": 2, "return_on_assets": 0.14767874402926257, "return_on_equity": 0.1991124647077277 }, { "asset_turnover_ratio": 0.7813577415065104, "current_ratio": 1.9769528416686148, "debt_to_equity_ratio": 0.5506287080587439, "profit_margin": 0.18028262789619165, "quarter": 3, "return_on_assets": 0.14086522696582693, "return_on_equity": 0.1914596568793175 }, { "asset_turnover_ratio": 0.7962529856764808, "current_ratio": 2.197869271058858, "debt_to_equity_ratio": 0.541627511017768, "profit_margin": 0.18915494245412723, "quarter": 4, "return_on_assets": 0.15061518768456172, "return_on_equity": 0.20179858513677107 } ], "income_statement": [ { "depreciation": 270014, "expenses": 3421000, "income_tax": 236900, "marketing_expense": 413819, "net_income": 1133255, "net_profit": 896355, "operational_expense": 1784963, "product_revenue": 1741179, "quarter": 1, "rd_expense": 349982, "revenue": 4554255, "salaries_expense": 1417553, "service_revenue": 2813076 }, { "depreciation": 273123, "expenses": 3577738, "income_tax": 253598, "marketing_expense": 362269, "net_income": 1167572, "net_profit": 913974, "operational_expense": 2448218, "product_revenue": 1552199, "quarter": 2, "rd_expense": 653124, "revenue": 4745310, "salaries_expense": 1686894, "service_revenue": 3193111 }, { "depreciation": 342170, "expenses": 3741658, "income_tax": 311337, "marketing_expense": 673052, "net_income": 1202723, "net_profit": 891386, "operational_expense": 2353993, "product_revenue": 1571306, "quarter": 3, "rd_expense": 707150, "revenue": 4944381, "salaries_expense": 1623502, "service_revenue": 3373075 }, { "depreciation": 228371, "expenses": 3913089, "income_tax": 264225, "marketing_expense": 659732, "net_income": 1238714, "net_profit": 974489, "operational_expense": 2270959, "product_revenue": 1874669, "quarter": 4, "rd_expense": 682314, "revenue": 5151803, "salaries_expense": 1823460, "service_revenue": 3277134 } ], "market_conditions": { "gdp_growth": [ 0.003541981868802016, 0.015455683210726425, 0.016787322969715787, 0.00884384371472148 ], "inflation_rate": [ 0.0094105126739236, 0.007684226500764742, 0.011591729566942176, 0.011659281938879659 ], "interest_rate": [ 0.03428651071228245, 0.030185473549523143, 0.038107922303420354, 0.03480385089085984 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 156941, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 1695981, "net_revenue": 1480461, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 1609 }, { "average_project_size": 162137, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 1868894, "net_revenue": 1534727, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1668 }, { "average_project_size": 96565, "billable_hours_per_employee": 148, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 1815926, "net_revenue": 1590982, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 1729 }, { "average_project_size": 170314, "billable_hours_per_employee": 91, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 1886518, "net_revenue": 1649299, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1793 } ], "balance_sheet": [ { "assets": 1916143, "current_assets": 652183, "current_liabilities": 419414, "equity": 1331820, "fixed_assets": 1263960, "liabilities": 976551, "long_term_liabilities": 557137, "quarter": 1 }, { "assets": 1945109, "current_assets": 918690, "current_liabilities": 448080, "equity": 1354836, "fixed_assets": 1026419, "liabilities": 997317, "long_term_liabilities": 549237, "quarter": 2 }, { "assets": 1974513, "current_assets": 713931, "current_liabilities": 440047, "equity": 1370258, "fixed_assets": 1260582, "liabilities": 1018524, "long_term_liabilities": 578477, "quarter": 3 }, { "assets": 2004362, "current_assets": 762273, "current_liabilities": 425418, "equity": 1410113, "fixed_assets": 1242089, "liabilities": 1040183, "long_term_liabilities": 614765, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67757, "financing_cash_flow": -11137, "investing_cash_flow": -188784, "net_cash_flow": 203097, "operating_cash_flow": 454809, "quarter": 1 }, { "change_in_working_capital": -28176, "financing_cash_flow": 16198, "investing_cash_flow": -368501, "net_cash_flow": 414994, "operating_cash_flow": 501998, "quarter": 2 }, { "change_in_working_capital": -52028, "financing_cash_flow": -188914, "investing_cash_flow": -349772, "net_cash_flow": 296089, "operating_cash_flow": 490826, "quarter": 3 }, { "change_in_working_capital": 68431, "financing_cash_flow": 194943, "investing_cash_flow": -291083, "net_cash_flow": 163314, "operating_cash_flow": 523984, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7726255295142377, "current_ratio": 1.554986242710067, "debt_to_equity_ratio": 0.7332454836239132, "profit_margin": 0.2649363948121565, "quarter": 1, "return_on_assets": 0.20469662232933555, "return_on_equity": 0.29450526347404304 }, { "asset_turnover_ratio": 0.7890185074461122, "current_ratio": 2.0502811997857524, "debt_to_equity_ratio": 0.7361164008042301, "profit_margin": 0.26522241414922654, "quarter": 2, "return_on_assets": 0.20926539335327737, "return_on_equity": 0.300437838970916 }, { "asset_turnover_ratio": 0.80575919226665, "current_ratio": 1.6223971530313808, "debt_to_equity_ratio": 0.7433081945151935, "profit_margin": 0.26038572403710414, "quarter": 3, "return_on_assets": 0.20980819067790388, "return_on_equity": 0.30232919639951017 }, { "asset_turnover_ratio": 0.822854853564376, "current_ratio": 1.7918212205407387, "debt_to_equity_ratio": 0.737659322337997, "profit_margin": 0.2703778999441581, "quarter": 4, "return_on_assets": 0.22248176726559374, "return_on_equity": 0.3162399041778921 } ], "income_statement": [ { "depreciation": 62581, "expenses": 960289, "income_tax": 127944, "marketing_expense": 137143, "net_income": 520172, "net_profit": 392228, "operational_expense": 622820, "product_revenue": 519015, "quarter": 1, "rd_expense": 146253, "revenue": 1480461, "salaries_expense": 347311, "service_revenue": 961446 }, { "depreciation": 94954, "expenses": 988188, "income_tax": 139495, "marketing_expense": 146524, "net_income": 546539, "net_profit": 407044, "operational_expense": 536901, "product_revenue": 553383, "quarter": 2, "rd_expense": 161039, "revenue": 1534727, "salaries_expense": 356914, "service_revenue": 981344 }, { "depreciation": 76557, "expenses": 1016899, "income_tax": 159814, "marketing_expense": 162704, "net_income": 574083, "net_profit": 414269, "operational_expense": 662665, "product_revenue": 375741, "quarter": 3, "rd_expense": 116002, "revenue": 1590982, "salaries_expense": 362594, "service_revenue": 1215241 }, { "depreciation": 78050, "expenses": 1046443, "income_tax": 156922, "marketing_expense": 188807, "net_income": 602856, "net_profit": 445934, "operational_expense": 687546, "product_revenue": 407997, "quarter": 4, "rd_expense": 107571, "revenue": 1649299, "salaries_expense": 484080, "service_revenue": 1241302 } ], "market_conditions": { "gdp_growth": [ 0.023542262424302136, 0.01726962014902869, 0.023150593321783985, 0.03451493150594803 ], "inflation_rate": [ 0.01374631944203944, 0.015853149536493125, 0.008061076663281543, 0.008921217075820097 ], "interest_rate": [ 0.03106748759938132, 0.0342751402735749, 0.028294783649170586, 0.030630667979471542 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 52062, "billable_hours_per_employee": 135, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 4886781, "net_revenue": 3911025, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4251 }, { "average_project_size": 54800, "billable_hours_per_employee": 121, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 5097558, "net_revenue": 3934011, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4276 }, { "average_project_size": 56570, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 4533302, "net_revenue": 3957133, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4301 }, { "average_project_size": 58220, "billable_hours_per_employee": 102, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 5139510, "net_revenue": 3980391, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 4327 } ], "balance_sheet": [ { "assets": 4474064, "current_assets": 1702225, "current_liabilities": 1224336, "equity": 2973317, "fixed_assets": 2771839, "liabilities": 2315715, "long_term_liabilities": 1091379, "quarter": 1 }, { "assets": 4536431, "current_assets": 1477017, "current_liabilities": 961240, "equity": 2963772, "fixed_assets": 3059414, "liabilities": 2348267, "long_term_liabilities": 1387027, "quarter": 2 }, { "assets": 4599667, "current_assets": 1679361, "current_liabilities": 1284751, "equity": 2989504, "fixed_assets": 2920306, "liabilities": 2381277, "long_term_liabilities": 1096526, "quarter": 3 }, { "assets": 4663785, "current_assets": 1418964, "current_liabilities": 1440150, "equity": 2999799, "fixed_assets": 3244821, "liabilities": 2414751, "long_term_liabilities": 974601, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85588, "financing_cash_flow": 48901, "investing_cash_flow": -420096, "net_cash_flow": 770925, "operating_cash_flow": 1058970, "quarter": 1 }, { "change_in_working_capital": 45708, "financing_cash_flow": -93783, "investing_cash_flow": -389102, "net_cash_flow": 651174, "operating_cash_flow": 1005176, "quarter": 2 }, { "change_in_working_capital": 26003, "financing_cash_flow": -139737, "investing_cash_flow": -415055, "net_cash_flow": 449052, "operating_cash_flow": 981866, "quarter": 3 }, { "change_in_working_capital": -86071, "financing_cash_flow": -166078, "investing_cash_flow": -272383, "net_cash_flow": 763781, "operating_cash_flow": 1018850, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8741549070375391, "current_ratio": 1.390325041491878, "debt_to_equity_ratio": 0.778832193136487, "profit_margin": 0.20837708784781483, "quarter": 1, "return_on_assets": 0.18215385385635968, "return_on_equity": 0.2740938823542865 }, { "asset_turnover_ratio": 0.867203975989054, "current_ratio": 1.5365746327660106, "debt_to_equity_ratio": 0.7923237684950124, "profit_margin": 0.19715450719380295, "quarter": 2, "return_on_assets": 0.17097317252262847, "return_on_equity": 0.2616962438406193 }, { "asset_turnover_ratio": 0.8603085832083062, "current_ratio": 1.3071490117540285, "debt_to_equity_ratio": 0.7965458484082978, "profit_margin": 0.19486683919898573, "quarter": 3, "return_on_assets": 0.16764561434556025, "return_on_equity": 0.2579404476461647 }, { "asset_turnover_ratio": 0.853467945027483, "current_ratio": 0.9852890323924591, "debt_to_equity_ratio": 0.8049709330525145, "profit_margin": 0.1886158922578209, "quarter": 4, "return_on_assets": 0.16097761796480756, "return_on_equity": 0.25027176820846997 } ], "income_statement": [ { "depreciation": 244002, "expenses": 2879077, "income_tax": 216980, "marketing_expense": 516185, "net_income": 1031948, "net_profit": 814968, "operational_expense": 1495339, "product_revenue": 1317794, "quarter": 1, "rd_expense": 484664, "revenue": 3911025, "salaries_expense": 1394972, "service_revenue": 2593231 }, { "depreciation": 229568, "expenses": 2924046, "income_tax": 234357, "marketing_expense": 567402, "net_income": 1009965, "net_profit": 775608, "operational_expense": 1502441, "product_revenue": 1230458, "quarter": 2, "rd_expense": 535557, "revenue": 3934011, "salaries_expense": 1070154, "service_revenue": 2703553 }, { "depreciation": 210752, "expenses": 2969718, "income_tax": 216301, "marketing_expense": 488886, "net_income": 987415, "net_profit": 771114, "operational_expense": 1489083, "product_revenue": 976428, "quarter": 3, "rd_expense": 519988, "revenue": 3957133, "salaries_expense": 1275682, "service_revenue": 2980705 }, { "depreciation": 268085, "expenses": 3016104, "income_tax": 213522, "marketing_expense": 354433, "net_income": 964287, "net_profit": 750765, "operational_expense": 1682758, "product_revenue": 1458745, "quarter": 4, "rd_expense": 475866, "revenue": 3980391, "salaries_expense": 1198819, "service_revenue": 2521646 } ], "market_conditions": { "gdp_growth": [ 0.011579119875730553, 0.005539640987619661, 0.019114030203044405, 0.011560028638841258 ], "inflation_rate": [ 0.017236206670091556, 0.015466074536866286, 0.01735963926658992, 0.021045945107728812 ], "interest_rate": [ 0.02549618529191105, 0.024698035484682964, 0.018134280215307788, 0.022566754788282777 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 136255, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 3432612, "net_revenue": 2835970, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3083 }, { "average_project_size": 129577, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 3558965, "net_revenue": 2881609, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3132 }, { "average_project_size": 173942, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 3484080, "net_revenue": 2927982, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3183 }, { "average_project_size": 50833, "billable_hours_per_employee": 92, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 3727344, "net_revenue": 2975102, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3234 } ], "balance_sheet": [ { "assets": 3535911, "current_assets": 1647568, "current_liabilities": 818295, "equity": 2183129, "fixed_assets": 1888343, "liabilities": 1993466, "long_term_liabilities": 1175171, "quarter": 1 }, { "assets": 3649705, "current_assets": 1170800, "current_liabilities": 954215, "equity": 2251624, "fixed_assets": 2478905, "liabilities": 2041234, "long_term_liabilities": 1087019, "quarter": 2 }, { "assets": 3767162, "current_assets": 1602682, "current_liabilities": 1082891, "equity": 2284688, "fixed_assets": 2164480, "liabilities": 2090147, "long_term_liabilities": 1007256, "quarter": 3 }, { "assets": 3888398, "current_assets": 1313508, "current_liabilities": 1250881, "equity": 2372379, "fixed_assets": 2574890, "liabilities": 2140231, "long_term_liabilities": 889350, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62091, "financing_cash_flow": 51384, "investing_cash_flow": -228329, "net_cash_flow": 365593, "operating_cash_flow": 742274, "quarter": 1 }, { "change_in_working_capital": -53747, "financing_cash_flow": -15354, "investing_cash_flow": -485017, "net_cash_flow": 350823, "operating_cash_flow": 766406, "quarter": 2 }, { "change_in_working_capital": -29727, "financing_cash_flow": 99653, "investing_cash_flow": -409650, "net_cash_flow": 521249, "operating_cash_flow": 813709, "quarter": 3 }, { "change_in_working_capital": -83706, "financing_cash_flow": 32234, "investing_cash_flow": -427965, "net_cash_flow": 482809, "operating_cash_flow": 803211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8020479022237833, "current_ratio": 2.0134156997170947, "debt_to_equity_ratio": 0.9131233197855005, "profit_margin": 0.22591353223059482, "quarter": 1, "return_on_assets": 0.18119347460951366, "return_on_equity": 0.29347051869129126 }, { "asset_turnover_ratio": 0.7895457304083481, "current_ratio": 1.2269771487557835, "debt_to_equity_ratio": 0.9065607756890138, "profit_margin": 0.2231923206791761, "quarter": 2, "return_on_assets": 0.17622054385217437, "return_on_equity": 0.2856396094552199 }, { "asset_turnover_ratio": 0.7772381437272939, "current_ratio": 1.4800030658672019, "debt_to_equity_ratio": 0.9148500801860036, "profit_margin": 0.20753986875602376, "quarter": 3, "return_on_assets": 0.16130790234133813, "return_on_equity": 0.2659763608860378 }, { "asset_turnover_ratio": 0.7651228089305673, "current_ratio": 1.0500663132624126, "debt_to_equity_ratio": 0.9021454834998961, "profit_margin": 0.20981196611074174, "quarter": 4, "return_on_assets": 0.16053192085789572, "return_on_equity": 0.26311647506574626 } ], "income_statement": [ { "depreciation": 101590, "expenses": 2010075, "income_tax": 185211, "marketing_expense": 313689, "net_income": 825895, "net_profit": 640684, "operational_expense": 1148033, "product_revenue": 688569, "quarter": 1, "rd_expense": 286373, "revenue": 2835970, "salaries_expense": 811225, "service_revenue": 2147401 }, { "depreciation": 123253, "expenses": 2044107, "income_tax": 194349, "marketing_expense": 289116, "net_income": 837502, "net_profit": 643153, "operational_expense": 1275366, "product_revenue": 1083241, "quarter": 2, "rd_expense": 266045, "revenue": 2881609, "salaries_expense": 766235, "service_revenue": 1798368 }, { "depreciation": 206036, "expenses": 2078716, "income_tax": 241593, "marketing_expense": 415131, "net_income": 849266, "net_profit": 607673, "operational_expense": 1321475, "product_revenue": 1130373, "quarter": 3, "rd_expense": 272870, "revenue": 2927982, "salaries_expense": 888036, "service_revenue": 1797609 }, { "depreciation": 178999, "expenses": 2113911, "income_tax": 236979, "marketing_expense": 401713, "net_income": 861191, "net_profit": 624212, "operational_expense": 1213674, "product_revenue": 853014, "quarter": 4, "rd_expense": 379752, "revenue": 2975102, "salaries_expense": 823608, "service_revenue": 2122088 } ], "market_conditions": { "gdp_growth": [ 0.029964553558150864, 0.028511465757902192, 0.017580608314873923, 0.015629446158574326 ], "inflation_rate": [ 0.012856869717395636, 0.016277069463463138, 0.00878064546214127, 0.007983467122669438 ], "interest_rate": [ 0.03180736891759074, 0.029231449914770308, 0.030423767934686458, 0.03217294300445166 ], "year": 2001 }, "random_event": { "description": "Phillips, Palmer and Collins Expansion to New Market in 2001", "impact": 0, "type": "Expansion to New Market" }, "year": 2001 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2003, "industry": "Advertising", "location": "Quinntown", "name": "Lopez-Austin", "num_employees": 995, "region": "Europe", "revenue_size": "Large", "website": "www.lopez-austin.com" }

[ { "advertising_kpis": [ { "average_project_size": 194367, "billable_hours_per_employee": 95, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 82451381, "net_revenue": 72951162, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 73318 }, { "average_project_size": 177498, "billable_hours_per_employee": 144, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 96930580, "net_revenue": 76671792, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 77057 }, { "average_project_size": 157359, "billable_hours_per_employee": 145, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 96148244, "net_revenue": 80582182, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 80987 }, { "average_project_size": 119664, "billable_hours_per_employee": 143, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 100801627, "net_revenue": 84692007, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 85118 } ], "balance_sheet": [ { "assets": 100153098, "current_assets": 47047453, "current_liabilities": 23662718, "equity": 55687338, "fixed_assets": 53105645, "liabilities": 57627033, "long_term_liabilities": 33964315, "quarter": 1 }, { "assets": 101705110, "current_assets": 44579760, "current_liabilities": 31931505, "equity": 57451721, "fixed_assets": 57125350, "liabilities": 58140436, "long_term_liabilities": 26208931, "quarter": 2 }, { "assets": 103281173, "current_assets": 47209175, "current_liabilities": 26467278, "equity": 61332540, "fixed_assets": 56071998, "liabilities": 58658413, "long_term_liabilities": 32191135, "quarter": 3 }, { "assets": 104881659, "current_assets": 41418476, "current_liabilities": 32659016, "equity": 63905950, "fixed_assets": 63463183, "liabilities": 59181005, "long_term_liabilities": 26521989, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9089, "financing_cash_flow": 183833, "investing_cash_flow": -153409, "net_cash_flow": 16170649, "operating_cash_flow": 16666180, "quarter": 1 }, { "change_in_working_capital": -52248, "financing_cash_flow": -55091, "investing_cash_flow": -185791, "net_cash_flow": 17841652, "operating_cash_flow": 18044615, "quarter": 2 }, { "change_in_working_capital": -87975, "financing_cash_flow": 5926, "investing_cash_flow": -376005, "net_cash_flow": 20678825, "operating_cash_flow": 21001437, "quarter": 3 }, { "change_in_working_capital": -52166, "financing_cash_flow": 140181, "investing_cash_flow": -476715, "net_cash_flow": 20757750, "operating_cash_flow": 21314175, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7283964595882995, "current_ratio": 1.9882522793873467, "debt_to_equity_ratio": 1.034831885840907, "profit_margin": 0.1804121091313117, "quarter": 1, "return_on_assets": 0.13141154155810536, "return_on_equity": 0.23634229023481065 }, { "asset_turnover_ratio": 0.753863714419069, "current_ratio": 1.3961058208812895, "debt_to_equity_ratio": 1.0119877174784722, "profit_margin": 0.18112328716668055, "quarter": 2, "return_on_assets": 0.13654227403126548, "return_on_equity": 0.2417168147147411 }, { "asset_turnover_ratio": 0.7802214058897259, "current_ratio": 1.7836807774490449, "debt_to_equity_ratio": 0.9563995392983887, "profit_margin": 0.2073632108894743, "quarter": 3, "return_on_assets": 0.16178921592999335, "return_on_equity": 0.27244558924186085 }, { "asset_turnover_ratio": 0.8075006422238229, "current_ratio": 1.2682095504653295, "debt_to_equity_ratio": 0.9260640832348161, "profit_margin": 0.21495884493562656, "quarter": 4, "return_on_assets": 0.1735794053372096, "return_on_equity": 0.28487638474977683 } ], "income_statement": [ { "depreciation": 3504907, "expenses": 54562930, "income_tax": 5226959, "marketing_expense": 5693416, "net_income": 18388232, "net_profit": 13161273, "operational_expense": 35092263, "product_revenue": 26333535, "quarter": 1, "rd_expense": 6337915, "revenue": 72951162, "salaries_expense": 27204263, "service_revenue": 46617627 }, { "depreciation": 4157568, "expenses": 56912893, "income_tax": 5871852, "marketing_expense": 6383847, "net_income": 19758899, "net_profit": 13887047, "operational_expense": 33270777, "product_revenue": 28831844, "quarter": 2, "rd_expense": 6088972, "revenue": 76671792, "salaries_expense": 24305445, "service_revenue": 47839948 }, { "depreciation": 4291657, "expenses": 59364066, "income_tax": 4508336, "marketing_expense": 8021627, "net_income": 21218116, "net_profit": 16709780, "operational_expense": 36431454, "product_revenue": 22811480, "quarter": 3, "rd_expense": 6470933, "revenue": 80582182, "salaries_expense": 25505281, "service_revenue": 57770702 }, { "depreciation": 3108879, "expenses": 61920809, "income_tax": 4565902, "marketing_expense": 12049703, "net_income": 22771198, "net_profit": 18205296, "operational_expense": 32511967, "product_revenue": 26637358, "quarter": 4, "rd_expense": 10388508, "revenue": 84692007, "salaries_expense": 30484498, "service_revenue": 58054649 } ], "market_conditions": { "gdp_growth": [ -0.01285232553008558, -0.019087607150074796, -0.007255769695991012, -0.01127125383722857 ], "inflation_rate": [ 0.021851850763312888, 0.018278692795296272, 0.018519157557786773, 0.022274249751551768 ], "interest_rate": [ 0.05623086558754465, 0.05848181087882922, 0.05926859952178818, 0.05672779651234026 ], "year": 2003 }, "random_event": { "description": "Lopez-Austin New Ad Campaign Launch in 2003", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 82048, "billable_hours_per_employee": 88, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 44521810, "net_revenue": 35307115, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 35485 }, { "average_project_size": 192073, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 46514431, "net_revenue": 36351277, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 36534 }, { "average_project_size": 56145, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 47227804, "net_revenue": 37426320, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 37614 }, { "average_project_size": 136445, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 49968803, "net_revenue": 38533155, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 38727 } ], "balance_sheet": [ { "assets": 49462219, "current_assets": 23546178, "current_liabilities": 14699662, "equity": 32669518, "fixed_assets": 25916041, "liabilities": 25739084, "long_term_liabilities": 11039422, "quarter": 1 }, { "assets": 50824111, "current_assets": 17855573, "current_liabilities": 13647583, "equity": 34162812, "fixed_assets": 32968538, "liabilities": 25997499, "long_term_liabilities": 12349916, "quarter": 2 }, { "assets": 52223502, "current_assets": 20117384, "current_liabilities": 12988825, "equity": 35271492, "fixed_assets": 32106118, "liabilities": 26258508, "long_term_liabilities": 13269683, "quarter": 3 }, { "assets": 53661423, "current_assets": 25474634, "current_liabilities": 15853063, "equity": 36020264, "fixed_assets": 28186789, "liabilities": 26522138, "long_term_liabilities": 10669075, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24050, "financing_cash_flow": 34966, "investing_cash_flow": -318151, "net_cash_flow": 10574043, "operating_cash_flow": 10793209, "quarter": 1 }, { "change_in_working_capital": -91535, "financing_cash_flow": 79602, "investing_cash_flow": -378564, "net_cash_flow": 11553457, "operating_cash_flow": 11708076, "quarter": 2 }, { "change_in_working_capital": 94005, "financing_cash_flow": 49546, "investing_cash_flow": -345809, "net_cash_flow": 10655247, "operating_cash_flow": 11224586, "quarter": 3 }, { "change_in_working_capital": -45839, "financing_cash_flow": -199700, "investing_cash_flow": -311815, "net_cash_flow": 10549330, "operating_cash_flow": 10821739, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7138198753274696, "current_ratio": 1.6018176472356984, "debt_to_equity_ratio": 0.7878623737270932, "profit_margin": 0.25338753959364846, "quarter": 1, "return_on_assets": 0.18087306192227243, "return_on_equity": 0.2738449645936007 }, { "asset_turnover_ratio": 0.7152368489042533, "current_ratio": 1.3083322519452711, "debt_to_equity_ratio": 0.7609882640808374, "profit_margin": 0.2568327929717572, "quarter": 2, "return_on_assets": 0.1836962775403981, "return_on_equity": 0.27328546607931453 }, { "asset_turnover_ratio": 0.7166566501036258, "current_ratio": 1.5488224685450762, "debt_to_equity_ratio": 0.744468308854074, "profit_margin": 0.2486618508044606, "quarter": 3, "return_on_assets": 0.17820516900609232, "return_on_equity": 0.2638532557681427 }, { "asset_turnover_ratio": 0.7180792615208881, "current_ratio": 1.606921892633619, "debt_to_equity_ratio": 0.7363115939405663, "profit_margin": 0.2304763002147112, "quarter": 4, "return_on_assets": 0.16550025145624633, "return_on_equity": 0.24655507799720736 } ], "income_statement": [ { "depreciation": 1846826, "expenses": 24036257, "income_tax": 2324475, "marketing_expense": 2702866, "net_income": 11270858, "net_profit": 8946383, "operational_expense": 12974435, "product_revenue": 7283809, "quarter": 1, "rd_expense": 4780776, "revenue": 35307115, "salaries_expense": 7694598, "service_revenue": 28023306 }, { "depreciation": 2371876, "expenses": 24635401, "income_tax": 2379676, "marketing_expense": 2561290, "net_income": 11715876, "net_profit": 9336200, "operational_expense": 13396930, "product_revenue": 11694216, "quarter": 2, "rd_expense": 4291499, "revenue": 36351277, "salaries_expense": 11087549, "service_revenue": 24657061 }, { "depreciation": 1918088, "expenses": 25249480, "income_tax": 2870342, "marketing_expense": 3051233, "net_income": 12176840, "net_profit": 9306498, "operational_expense": 14607783, "product_revenue": 10207534, "quarter": 3, "rd_expense": 4823889, "revenue": 37426320, "salaries_expense": 7634341, "service_revenue": 27218786 }, { "depreciation": 1940760, "expenses": 25878866, "income_tax": 3773310, "marketing_expense": 2613574, "net_income": 12654289, "net_profit": 8880979, "operational_expense": 15441703, "product_revenue": 13772973, "quarter": 4, "rd_expense": 3770031, "revenue": 38533155, "salaries_expense": 12317865, "service_revenue": 24760182 } ], "market_conditions": { "gdp_growth": [ -0.006434711110073963, -0.005714154907669614, 0.012438212342358269, 0.013216221360874967 ], "inflation_rate": [ 0.037908430490553584, 0.038454891321011785, 0.035902649298328676, 0.03779622639671914 ], "interest_rate": [ 0.05217254081155713, 0.04832599200351604, 0.052603511962906024, 0.0479115580802608 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 54611, "billable_hours_per_employee": 95, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 68372003, "net_revenue": 61572187, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 61882 }, { "average_project_size": 156028, "billable_hours_per_employee": 90, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 71004317, "net_revenue": 63021787, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 63338 }, { "average_project_size": 164465, "billable_hours_per_employee": 94, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 75220850, "net_revenue": 64505515, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 64830 }, { "average_project_size": 96881, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 76196611, "net_revenue": 66024175, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 66356 } ], "balance_sheet": [ { "assets": 84042948, "current_assets": 40597291, "current_liabilities": 16674486, "equity": 56994224, "fixed_assets": 43445657, "liabilities": 38011144, "long_term_liabilities": 21336658, "quarter": 1 }, { "assets": 85088574, "current_assets": 29891299, "current_liabilities": 17760202, "equity": 57113359, "fixed_assets": 55197275, "liabilities": 38732399, "long_term_liabilities": 20972197, "quarter": 2 }, { "assets": 86147209, "current_assets": 42002183, "current_liabilities": 19188531, "equity": 57903842, "fixed_assets": 44145026, "liabilities": 39467340, "long_term_liabilities": 20278809, "quarter": 3 }, { "assets": 87219016, "current_assets": 41823984, "current_liabilities": 22840942, "equity": 57739577, "fixed_assets": 45395032, "liabilities": 40216226, "long_term_liabilities": 17375284, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65911, "financing_cash_flow": 173980, "investing_cash_flow": -277410, "net_cash_flow": 14656140, "operating_cash_flow": 14798021, "quarter": 1 }, { "change_in_working_capital": -82229, "financing_cash_flow": -61620, "investing_cash_flow": -486659, "net_cash_flow": 14179237, "operating_cash_flow": 14677269, "quarter": 2 }, { "change_in_working_capital": -11173, "financing_cash_flow": -43213, "investing_cash_flow": -231147, "net_cash_flow": 14043900, "operating_cash_flow": 14564455, "quarter": 3 }, { "change_in_working_capital": 81018, "financing_cash_flow": 181279, "investing_cash_flow": -120098, "net_cash_flow": 14784139, "operating_cash_flow": 15102748, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7326276441421355, "current_ratio": 2.434695198400718, "debt_to_equity_ratio": 0.6669297576540387, "profit_margin": 0.1780417512212129, "quarter": 1, "return_on_assets": 0.1304383087561374, "return_on_equity": 0.1923426486164633 }, { "asset_turnover_ratio": 0.7406609846346702, "current_ratio": 1.6830494945947123, "debt_to_equity_ratio": 0.678167064206467, "profit_margin": 0.17068992347043413, "quarter": 2, "return_on_assets": 0.12642336678482824, "return_on_equity": 0.18834794850710848 }, { "asset_turnover_ratio": 0.7487824126722434, "current_ratio": 2.1889212363364345, "debt_to_equity_ratio": 0.6816014039275666, "profit_margin": 0.1740002075791504, "quarter": 3, "return_on_assets": 0.13028829523658741, "return_on_equity": 0.19383813944504752 }, { "asset_turnover_ratio": 0.756992890174317, "current_ratio": 1.831097158777427, "debt_to_equity_ratio": 0.6965105754065362, "profit_margin": 0.16261902553117855, "quarter": 4, "return_on_assets": 0.1231014461341779, "return_on_equity": 0.18595195112011298 } ], "income_statement": [ { "depreciation": 3835601, "expenses": 47749398, "income_tax": 2860369, "marketing_expense": 6975689, "net_income": 13822789, "net_profit": 10962420, "operational_expense": 26652661, "product_revenue": 18458686, "quarter": 1, "rd_expense": 4828691, "revenue": 61572187, "salaries_expense": 15275495, "service_revenue": 43113501 }, { "depreciation": 3920085, "expenses": 48773262, "income_tax": 3491341, "marketing_expense": 7307614, "net_income": 14248525, "net_profit": 10757184, "operational_expense": 33943712, "product_revenue": 20865484, "quarter": 2, "rd_expense": 8701504, "revenue": 63021787, "salaries_expense": 16784246, "service_revenue": 42156303 }, { "depreciation": 3340482, "expenses": 49819081, "income_tax": 3462461, "marketing_expense": 8284695, "net_income": 14686434, "net_profit": 11223973, "operational_expense": 30558644, "product_revenue": 22984061, "quarter": 3, "rd_expense": 6925671, "revenue": 64505515, "salaries_expense": 15039291, "service_revenue": 41521454 }, { "depreciation": 4365961, "expenses": 50887324, "income_tax": 4400064, "marketing_expense": 8052371, "net_income": 15136851, "net_profit": 10736787, "operational_expense": 30421671, "product_revenue": 24476495, "quarter": 4, "rd_expense": 8521771, "revenue": 66024175, "salaries_expense": 23175540, "service_revenue": 41547680 } ], "market_conditions": { "gdp_growth": [ 0.00007113228126516546, -0.007010740217356754, 0.0023468367297722476, -0.0025571155253734396 ], "inflation_rate": [ 0.03957841580676738, 0.038904478468789944, 0.03531993165035018, 0.04155645507040725 ], "interest_rate": [ 0.03940567092709848, 0.0410899654188691, 0.0379246014124105, 0.03991888463367916 ], "year": 2005 }, "random_event": { "description": "Lopez-Austin Economic Slowdown Impact in 2005", "impact": 0.06, "type": "Economic Slowdown Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 142790, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 84405085, "net_revenue": 67129716, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 67467 }, { "average_project_size": 179251, "billable_hours_per_employee": 159, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 77610637, "net_revenue": 67744076, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 68084 }, { "average_project_size": 146686, "billable_hours_per_employee": 91, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 84015748, "net_revenue": 68364058, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 68708 }, { "average_project_size": 137844, "billable_hours_per_employee": 139, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 83730739, "net_revenue": 68989715, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 69336 } ], "balance_sheet": [ { "assets": 76704896, "current_assets": 30326364, "current_liabilities": 12460977, "equity": 66826143, "fixed_assets": 46378532, "liabilities": 30999475, "long_term_liabilities": 18538498, "quarter": 1 }, { "assets": 77973720, "current_assets": 35524000, "current_liabilities": 18006691, "equity": 66152124, "fixed_assets": 42449720, "liabilities": 31572813, "long_term_liabilities": 13566122, "quarter": 2 }, { "assets": 79263533, "current_assets": 28866721, "current_liabilities": 13452367, "equity": 68171848, "fixed_assets": 50396812, "liabilities": 32156755, "long_term_liabilities": 18704388, "quarter": 3 }, { "assets": 80574681, "current_assets": 25050588, "current_liabilities": 14452123, "equity": 67095356, "fixed_assets": 55524093, "liabilities": 32751497, "long_term_liabilities": 18299374, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5972, "financing_cash_flow": -84232, "investing_cash_flow": -456778, "net_cash_flow": 24379162, "operating_cash_flow": 24600282, "quarter": 1 }, { "change_in_working_capital": -21137, "financing_cash_flow": 193725, "investing_cash_flow": -491861, "net_cash_flow": 21701026, "operating_cash_flow": 22183018, "quarter": 2 }, { "change_in_working_capital": 64853, "financing_cash_flow": -103385, "investing_cash_flow": -268146, "net_cash_flow": 23884169, "operating_cash_flow": 24172136, "quarter": 3 }, { "change_in_working_capital": 3389, "financing_cash_flow": -61608, "investing_cash_flow": -440213, "net_cash_flow": 22904671, "operating_cash_flow": 23327957, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8751685941924751, "current_ratio": 2.433706763121383, "debt_to_equity_ratio": 0.46388245091445723, "profit_margin": 0.31462552292043067, "quarter": 1, "return_on_assets": 0.2753503765913456, "return_on_equity": 0.31605478113558044 }, { "asset_turnover_ratio": 0.8688065158363613, "current_ratio": 1.9728222136982303, "debt_to_equity_ratio": 0.477275877037599, "profit_margin": 0.2915563716597153, "quarter": 2, "return_on_assets": 0.25330607543156847, "return_on_equity": 0.2985726807502054 }, { "asset_turnover_ratio": 0.8624906739900176, "current_ratio": 2.1458469725067717, "debt_to_equity_ratio": 0.47170138324547106, "profit_margin": 0.30813077245941134, "quarter": 3, "return_on_assets": 0.26575991761558243, "return_on_equity": 0.308999544797436 }, { "asset_turnover_ratio": 0.8562207649323489, "current_ratio": 1.7333500413745442, "debt_to_equity_ratio": 0.48813359005055434, "profit_margin": 0.2793484796972998, "quarter": 4, "return_on_assets": 0.2391839689691108, "return_on_equity": 0.2872355577038745 } ], "income_statement": [ { "depreciation": 3479560, "expenses": 40626641, "income_tax": 5382353, "marketing_expense": 6983055, "net_income": 26503075, "net_profit": 21120722, "operational_expense": 27928856, "product_revenue": 19844334, "quarter": 1, "rd_expense": 5771171, "revenue": 67129716, "salaries_expense": 19628628, "service_revenue": 47285382 }, { "depreciation": 2431801, "expenses": 41244861, "income_tax": 6747998, "marketing_expense": 6780659, "net_income": 26499215, "net_profit": 19751217, "operational_expense": 22360795, "product_revenue": 19292800, "quarter": 2, "rd_expense": 6906344, "revenue": 67744076, "salaries_expense": 15179768, "service_revenue": 48451276 }, { "depreciation": 3107066, "expenses": 41872489, "income_tax": 5426499, "marketing_expense": 7576057, "net_income": 26491569, "net_profit": 21065070, "operational_expense": 27656082, "product_revenue": 23029894, "quarter": 3, "rd_expense": 7042527, "revenue": 68364058, "salaries_expense": 14471251, "service_revenue": 45334164 }, { "depreciation": 4055785, "expenses": 42509668, "income_tax": 7207875, "marketing_expense": 8442310, "net_income": 26480047, "net_profit": 19272172, "operational_expense": 25325880, "product_revenue": 25899193, "quarter": 4, "rd_expense": 6666680, "revenue": 68989715, "salaries_expense": 20047254, "service_revenue": 43090522 } ], "market_conditions": { "gdp_growth": [ 0.005288476648680874, 0.006457107796278399, 0.016862833459481343, 0.010975715582698813 ], "inflation_rate": [ 0.019276370061854207, 0.02435855453871438, 0.02286316275983381, 0.022681309541946863 ], "interest_rate": [ 0.04244492125704082, 0.043608090304089395, 0.04360773766740943, 0.04280638862552873 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 65000, "billable_hours_per_employee": 152, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 123657266, "net_revenue": 97421061, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 97911 }, { "average_project_size": 131681, "billable_hours_per_employee": 91, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 126003042, "net_revenue": 97957692, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 98450 }, { "average_project_size": 121519, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 127043102, "net_revenue": 98497279, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 98992 }, { "average_project_size": 199349, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 117060076, "net_revenue": 99039839, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 99538 } ], "balance_sheet": [ { "assets": 113493311, "current_assets": 44593028, "current_liabilities": 25694914, "equity": 68473938, "fixed_assets": 68900283, "liabilities": 63951758, "long_term_liabilities": 38256844, "quarter": 1 }, { "assets": 115762353, "current_assets": 49861073, "current_liabilities": 27950486, "equity": 68269396, "fixed_assets": 65901280, "liabilities": 65457067, "long_term_liabilities": 37506581, "quarter": 2 }, { "assets": 118076759, "current_assets": 39046856, "current_liabilities": 27491576, "equity": 68606157, "fixed_assets": 79029903, "liabilities": 66997809, "long_term_liabilities": 39506233, "quarter": 3 }, { "assets": 120437437, "current_assets": 44011059, "current_liabilities": 36764551, "equity": 70294175, "fixed_assets": 76426378, "liabilities": 68574817, "long_term_liabilities": 31810266, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68210, "financing_cash_flow": -126310, "investing_cash_flow": -147994, "net_cash_flow": 24698396, "operating_cash_flow": 25048833, "quarter": 1 }, { "change_in_working_capital": 39780, "financing_cash_flow": -22623, "investing_cash_flow": -447139, "net_cash_flow": 22454793, "operating_cash_flow": 22869344, "quarter": 2 }, { "change_in_working_capital": 46459, "financing_cash_flow": -93842, "investing_cash_flow": -186538, "net_cash_flow": 24385821, "operating_cash_flow": 24847909, "quarter": 3 }, { "change_in_working_capital": -83599, "financing_cash_flow": 1064, "investing_cash_flow": -402848, "net_cash_flow": 22799733, "operating_cash_flow": 23131613, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8583859272552194, "current_ratio": 1.735480725874389, "debt_to_equity_ratio": 0.9339576467765006, "profit_margin": 0.19433564781233495, "quarter": 1, "return_on_assets": 0.1668149852461349, "return_on_equity": 0.2764903779887758 }, { "asset_turnover_ratio": 0.8461964486848328, "current_ratio": 1.7839071921683223, "debt_to_equity_ratio": 0.9588054213926251, "profit_margin": 0.18338641543330766, "quarter": 2, "return_on_assets": 0.15518093347670636, "return_on_equity": 0.2631356222926009 }, { "asset_turnover_ratio": 0.8341800692547803, "current_ratio": 1.4203207557107675, "debt_to_equity_ratio": 0.9765567979561951, "profit_margin": 0.17794610346545714, "quarter": 3, "return_on_assets": 0.14843909291243335, "return_on_equity": 0.2554757148108442 }, { "asset_turnover_ratio": 0.8223343294826176, "current_ratio": 1.1971058479675163, "debt_to_equity_ratio": 0.9755405337639996, "profit_margin": 0.1861024329815399, "quarter": 4, "return_on_assets": 0.1530384194409584, "return_on_equity": 0.2622060078235501 } ], "income_statement": [ { "depreciation": 6116448, "expenses": 71971230, "income_tax": 6517446, "marketing_expense": 9202760, "net_income": 25449831, "net_profit": 18932385, "operational_expense": 40404255, "product_revenue": 32775776, "quarter": 1, "rd_expense": 9902834, "revenue": 97421061, "salaries_expense": 30713646, "service_revenue": 64645285 }, { "depreciation": 4905234, "expenses": 73193934, "income_tax": 6799648, "marketing_expense": 7807354, "net_income": 24763758, "net_profit": 17964110, "operational_expense": 49365097, "product_revenue": 29252679, "quarter": 2, "rd_expense": 8521383, "revenue": 97957692, "salaries_expense": 23673067, "service_revenue": 68705013 }, { "depreciation": 7320702, "expenses": 74437410, "income_tax": 6532662, "marketing_expense": 12833105, "net_income": 24059869, "net_profit": 17527207, "operational_expense": 42929407, "product_revenue": 26416721, "quarter": 3, "rd_expense": 7936846, "revenue": 98497279, "salaries_expense": 28722551, "service_revenue": 72080558 }, { "depreciation": 4700058, "expenses": 75702011, "income_tax": 4906273, "marketing_expense": 9026064, "net_income": 23337828, "net_profit": 18431555, "operational_expense": 38592757, "product_revenue": 38803726, "quarter": 4, "rd_expense": 7824137, "revenue": 99039839, "salaries_expense": 31475693, "service_revenue": 60236113 } ], "market_conditions": { "gdp_growth": [ -0.011468189917720901, -0.0019035959248435118, -0.013384621911531079, -0.009910119614396817 ], "inflation_rate": [ 0.03323818802878665, 0.028529761671234596, 0.0328629571583525, 0.03504293129473546 ], "interest_rate": [ 0.052695901711819794, 0.052892199186748264, 0.04538356007320437, 0.04704541143121957 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 97149, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 35520463, "net_revenue": 29566581, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 29715 }, { "average_project_size": 69733, "billable_hours_per_employee": 131, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 34113469, "net_revenue": 30559710, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 30713 }, { "average_project_size": 188486, "billable_hours_per_employee": 113, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 40629785, "net_revenue": 31586198, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 31745 }, { "average_project_size": 95302, "billable_hours_per_employee": 105, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 37305797, "net_revenue": 32647165, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 32811 } ], "balance_sheet": [ { "assets": 42690011, "current_assets": 16035154, "current_liabilities": 10041094, "equity": 26344694, "fixed_assets": 26654857, "liabilities": 22317787, "long_term_liabilities": 12276693, "quarter": 1 }, { "assets": 44172057, "current_assets": 21152320, "current_liabilities": 12564885, "equity": 28191249, "fixed_assets": 23019737, "liabilities": 22560354, "long_term_liabilities": 9995469, "quarter": 2 }, { "assets": 45705555, "current_assets": 19834316, "current_liabilities": 11132629, "equity": 29483459, "fixed_assets": 25871239, "liabilities": 22805558, "long_term_liabilities": 11672929, "quarter": 3 }, { "assets": 47292290, "current_assets": 17073647, "current_liabilities": 10070535, "equity": 31214198, "fixed_assets": 30218643, "liabilities": 23053427, "long_term_liabilities": 12982892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97980, "financing_cash_flow": -175691, "investing_cash_flow": -120562, "net_cash_flow": 7354888, "operating_cash_flow": 7420690, "quarter": 1 }, { "change_in_working_capital": -62521, "financing_cash_flow": 151135, "investing_cash_flow": -380841, "net_cash_flow": 7556254, "operating_cash_flow": 7975167, "quarter": 2 }, { "change_in_working_capital": -58826, "financing_cash_flow": -54725, "investing_cash_flow": -193246, "net_cash_flow": 8091101, "operating_cash_flow": 8006154, "quarter": 3 }, { "change_in_working_capital": -39114, "financing_cash_flow": -41808, "investing_cash_flow": -102806, "net_cash_flow": 7800703, "operating_cash_flow": 8323331, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6925878046740255, "current_ratio": 1.5969528818274183, "debt_to_equity_ratio": 0.8471454251850487, "profit_margin": 0.20200069801780599, "quarter": 1, "return_on_assets": 0.13990321998277302, "return_on_equity": 0.22670485373639185 }, { "asset_turnover_ratio": 0.6918335272455163, "current_ratio": 1.6834471624690557, "debt_to_equity_ratio": 0.8002608894696365, "profit_margin": 0.21530132321281845, "quarter": 2, "return_on_assets": 0.14895267385895114, "return_on_equity": 0.23338965932300482 }, { "asset_turnover_ratio": 0.6910800667446222, "current_ratio": 1.7816381018356042, "debt_to_equity_ratio": 0.7735034752876181, "profit_margin": 0.20842844080189707, "quarter": 3, "return_on_assets": 0.14404074078085258, "return_on_equity": 0.2232934066521842 }, { "asset_turnover_ratio": 0.6903274296930852, "current_ratio": 1.695406152701917, "debt_to_equity_ratio": 0.7385558007929597, "profit_margin": 0.21365821503949883, "quarter": 4, "return_on_assets": 0.14749412642102971, "return_on_equity": 0.2234667377966911 } ], "income_statement": [ { "depreciation": 1448220, "expenses": 21382231, "income_tax": 2211880, "marketing_expense": 2865323, "net_income": 8184350, "net_profit": 5972470, "operational_expense": 11311347, "product_revenue": 7059476, "quarter": 1, "rd_expense": 3169402, "revenue": 29566581, "salaries_expense": 8766525, "service_revenue": 22507105 }, { "depreciation": 1395621, "expenses": 21993712, "income_tax": 1986452, "marketing_expense": 4222891, "net_income": 8565998, "net_profit": 6579546, "operational_expense": 11910065, "product_revenue": 9753802, "quarter": 2, "rd_expense": 3896046, "revenue": 30559710, "salaries_expense": 8450017, "service_revenue": 20805908 }, { "depreciation": 1422692, "expenses": 22622680, "income_tax": 2380056, "marketing_expense": 4298773, "net_income": 8963518, "net_profit": 6583462, "operational_expense": 14358337, "product_revenue": 7406749, "quarter": 3, "rd_expense": 3598871, "revenue": 31586198, "salaries_expense": 9235009, "service_revenue": 24179449 }, { "depreciation": 1347996, "expenses": 23269635, "income_tax": 2402195, "marketing_expense": 2893510, "net_income": 9377530, "net_profit": 6975335, "operational_expense": 12071828, "product_revenue": 9149595, "quarter": 4, "rd_expense": 3745503, "revenue": 32647165, "salaries_expense": 9326081, "service_revenue": 23497570 } ], "market_conditions": { "gdp_growth": [ 0.000795195311687676, 0.014503612861329137, -0.0024783059585473024, -0.0024845238221192657 ], "inflation_rate": [ 0.02373158049198332, 0.029856754590261343, 0.020619505576504247, 0.026876529524334586 ], "interest_rate": [ 0.045714729087332734, 0.05124926358855846, 0.05119262261097591, 0.04286910313525319 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 114235, "billable_hours_per_employee": 81, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 32337939, "net_revenue": 27135883, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 27272 }, { "average_project_size": 55202, "billable_hours_per_employee": 87, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 34139377, "net_revenue": 27885222, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 28025 }, { "average_project_size": 95622, "billable_hours_per_employee": 150, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 35275882, "net_revenue": 28655253, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 28799 }, { "average_project_size": 89285, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 35806556, "net_revenue": 29446549, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 29595 } ], "balance_sheet": [ { "assets": 40014919, "current_assets": 15535659, "current_liabilities": 7270284, "equity": 26867880, "fixed_assets": 24479260, "liabilities": 17210401, "long_term_liabilities": 9940117, "quarter": 1 }, { "assets": 40753034, "current_assets": 15185681, "current_liabilities": 9599927, "equity": 27683085, "fixed_assets": 25567353, "liabilities": 17561004, "long_term_liabilities": 7961077, "quarter": 2 }, { "assets": 41504764, "current_assets": 17463605, "current_liabilities": 7581237, "equity": 28226601, "fixed_assets": 24041159, "liabilities": 17918749, "long_term_liabilities": 10337512, "quarter": 3 }, { "assets": 42270360, "current_assets": 19566615, "current_liabilities": 8768442, "equity": 28834609, "fixed_assets": 22703745, "liabilities": 18283781, "long_term_liabilities": 9515339, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84972, "financing_cash_flow": -47629, "investing_cash_flow": -252990, "net_cash_flow": 5532557, "operating_cash_flow": 5971384, "quarter": 1 }, { "change_in_working_capital": -11613, "financing_cash_flow": 30727, "investing_cash_flow": -105809, "net_cash_flow": 5347913, "operating_cash_flow": 6035497, "quarter": 2 }, { "change_in_working_capital": -1816, "financing_cash_flow": -45207, "investing_cash_flow": -390102, "net_cash_flow": 5715656, "operating_cash_flow": 5797926, "quarter": 3 }, { "change_in_working_capital": 86494, "financing_cash_flow": -117498, "investing_cash_flow": -239723, "net_cash_flow": 6196753, "operating_cash_flow": 6526044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6781441441878215, "current_ratio": 2.136870994310539, "debt_to_equity_ratio": 0.6405567167934352, "profit_margin": 0.1497412853674229, "quarter": 1, "return_on_assets": 0.10154617581507537, "return_on_equity": 0.15123493182193756 }, { "asset_turnover_ratio": 0.6842489813151089, "current_ratio": 1.581853799513267, "debt_to_equity_ratio": 0.6343586345235728, "profit_margin": 0.16105502046926504, "quarter": 2, "return_on_assets": 0.11020173369177863, "return_on_equity": 0.16223101579899785 }, { "asset_turnover_ratio": 0.6904087684970333, "current_ratio": 2.303529753785563, "debt_to_equity_ratio": 0.6348178089171983, "profit_margin": 0.16194538572037734, "quarter": 3, "return_on_assets": 0.11180851431898275, "return_on_equity": 0.16440470462596612 }, { "asset_turnover_ratio": 0.6966240410538259, "current_ratio": 2.231481373771988, "debt_to_equity_ratio": 0.6340915182862372, "profit_margin": 0.16463830787098346, "quarter": 4, "return_on_assets": 0.11469100334134841, "return_on_equity": 0.1681323301453472 } ], "income_statement": [ { "depreciation": 1908022, "expenses": 21432179, "income_tax": 1640342, "marketing_expense": 3140792, "net_income": 5703704, "net_profit": 4063362, "operational_expense": 12475270, "product_revenue": 9743368, "quarter": 1, "rd_expense": 3816677, "revenue": 27135883, "salaries_expense": 10470698, "service_revenue": 17392515 }, { "depreciation": 1544442, "expenses": 21896563, "income_tax": 1497604, "marketing_expense": 3618841, "net_income": 5988659, "net_profit": 4491055, "operational_expense": 14638436, "product_revenue": 8194493, "quarter": 2, "rd_expense": 2214143, "revenue": 27885222, "salaries_expense": 8298150, "service_revenue": 19690729 }, { "depreciation": 1157340, "expenses": 22371009, "income_tax": 1643658, "marketing_expense": 2953450, "net_income": 6284244, "net_profit": 4640586, "operational_expense": 15026551, "product_revenue": 9433783, "quarter": 3, "rd_expense": 2821450, "revenue": 28655253, "salaries_expense": 8754039, "service_revenue": 19221470 }, { "depreciation": 1678014, "expenses": 22855735, "income_tax": 1742784, "marketing_expense": 4472659, "net_income": 6590814, "net_profit": 4848030, "operational_expense": 14957742, "product_revenue": 11214958, "quarter": 4, "rd_expense": 3584208, "revenue": 29446549, "salaries_expense": 9290469, "service_revenue": 18231591 } ], "market_conditions": { "gdp_growth": [ -0.004418780651052966, -0.002976779737224053, -0.0020677754867875053, -0.009764765986005477 ], "inflation_rate": [ 0.03080601456923502, 0.025091957062214804, 0.02699954277210452, 0.027935491214342523 ], "interest_rate": [ 0.045919490813974485, 0.04685557079163867, 0.041618512284534406, 0.04469661772977912 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1993, "industry": "Advertising", "location": "New Hectormouth", "name": "Rhodes and Sons", "num_employees": 979, "region": "Latin America", "revenue_size": "Large", "website": "www.rhodesandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 135381, "billable_hours_per_employee": 114, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 70063447, "net_revenue": 60880686, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 62187 }, { "average_project_size": 137047, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 72913798, "net_revenue": 63145933, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 64500 }, { "average_project_size": 95468, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 76230394, "net_revenue": 65495466, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 66900 }, { "average_project_size": 161414, "billable_hours_per_employee": 83, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 78737075, "net_revenue": 67932420, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 69390 } ], "balance_sheet": [ { "assets": 80058670, "current_assets": 36991692, "current_liabilities": 25874590, "equity": 50402116, "fixed_assets": 43066978, "liabilities": 47939110, "long_term_liabilities": 22064520, "quarter": 1 }, { "assets": 81194337, "current_assets": 39782458, "current_liabilities": 27122431, "equity": 48685287, "fixed_assets": 41411879, "liabilities": 49122315, "long_term_liabilities": 21999884, "quarter": 2 }, { "assets": 82346113, "current_assets": 25783311, "current_liabilities": 30026320, "equity": 50346053, "fixed_assets": 56562802, "liabilities": 50334722, "long_term_liabilities": 20308402, "quarter": 3 }, { "assets": 83514227, "current_assets": 40045171, "current_liabilities": 27368783, "equity": 49179214, "fixed_assets": 43469056, "liabilities": 51577054, "long_term_liabilities": 24208271, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96867, "financing_cash_flow": 16433, "investing_cash_flow": -151902, "net_cash_flow": 20705407, "operating_cash_flow": 21106292, "quarter": 1 }, { "change_in_working_capital": 47970, "financing_cash_flow": -73999, "investing_cash_flow": -170187, "net_cash_flow": 20143696, "operating_cash_flow": 20547690, "quarter": 2 }, { "change_in_working_capital": -17690, "financing_cash_flow": 70181, "investing_cash_flow": -338731, "net_cash_flow": 21811631, "operating_cash_flow": 22247157, "quarter": 3 }, { "change_in_working_capital": -15136, "financing_cash_flow": -81735, "investing_cash_flow": -382887, "net_cash_flow": 19509667, "operating_cash_flow": 19709102, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7604508793363667, "current_ratio": 1.4296532621386464, "debt_to_equity_ratio": 0.9511328849764958, "profit_margin": 0.3003014125037947, "quarter": 1, "return_on_assets": 0.22836447320446368, "return_on_equity": 0.36273389791809535 }, { "asset_turnover_ratio": 0.7777135122120648, "current_ratio": 1.4667733139407748, "debt_to_equity_ratio": 1.0089765928667525, "profit_margin": 0.2630931908156302, "quarter": 2, "return_on_assets": 0.2046111294683027, "return_on_equity": 0.3412378980121859 }, { "asset_turnover_ratio": 0.7953680339471518, "current_ratio": 0.858690342339654, "debt_to_equity_ratio": 0.9997749376698905, "profit_margin": 0.27993788150159893, "quarter": 3, "return_on_assets": 0.2226536424372575, "return_on_equity": 0.3641727783506683 }, { "asset_turnover_ratio": 0.8134233224717509, "current_ratio": 1.463169589966788, "debt_to_equity_ratio": 1.0487571842852146, "profit_margin": 0.2538116704807513, "quarter": 4, "return_on_assets": 0.20645633228455793, "return_on_equity": 0.3505961075343742 } ], "income_statement": [ { "depreciation": 2823736, "expenses": 37953318, "income_tax": 4644812, "marketing_expense": 5523153, "net_income": 22927368, "net_profit": 18282556, "operational_expense": 23622052, "product_revenue": 14375201, "quarter": 1, "rd_expense": 4923074, "revenue": 60880686, "salaries_expense": 14302794, "service_revenue": 46505485 }, { "depreciation": 3934425, "expenses": 39733345, "income_tax": 6799323, "marketing_expense": 5456999, "net_income": 23412588, "net_profit": 16613265, "operational_expense": 24134602, "product_revenue": 21230956, "quarter": 2, "rd_expense": 6187736, "revenue": 63145933, "salaries_expense": 17950182, "service_revenue": 41914977 }, { "depreciation": 3912495, "expenses": 41596857, "income_tax": 5563947, "marketing_expense": 7752597, "net_income": 23898609, "net_profit": 18334662, "operational_expense": 26721032, "product_revenue": 21926163, "quarter": 3, "rd_expense": 8302104, "revenue": 65495466, "salaries_expense": 19195750, "service_revenue": 43569303 }, { "depreciation": 2467061, "expenses": 43547768, "income_tax": 7142611, "marketing_expense": 6762256, "net_income": 24384652, "net_profit": 17242041, "operational_expense": 26612823, "product_revenue": 16957758, "quarter": 4, "rd_expense": 6469444, "revenue": 67932420, "salaries_expense": 17555312, "service_revenue": 50974662 } ], "market_conditions": { "gdp_growth": [ 0.028864838262818396, 0.025078884790811714, 0.018134420465261675, 0.02742588904369305 ], "inflation_rate": [ 0.01306239172053783, 0.016344266310990174, 0.014378817633839672, 0.00992430421516272 ], "interest_rate": [ 0.0345597468259883, 0.04216629664769902, 0.0424724652689381, 0.042909506809140324 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 95592, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 40633186, "net_revenue": 34875998, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 35624 }, { "average_project_size": 101121, "billable_hours_per_employee": 137, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 45811446, "net_revenue": 35656262, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 36421 }, { "average_project_size": 54366, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 43312190, "net_revenue": 36453983, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 37236 }, { "average_project_size": 100806, "billable_hours_per_employee": 134, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 46187224, "net_revenue": 37269551, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 38069 } ], "balance_sheet": [ { "assets": 50159468, "current_assets": 23610723, "current_liabilities": 15286693, "equity": 30071489, "fixed_assets": 26548745, "liabilities": 27059051, "long_term_liabilities": 11772358, "quarter": 1 }, { "assets": 51562147, "current_assets": 25283830, "current_liabilities": 16338641, "equity": 31859048, "fixed_assets": 26278317, "liabilities": 27295246, "long_term_liabilities": 10956605, "quarter": 2 }, { "assets": 53004051, "current_assets": 19579194, "current_liabilities": 11169924, "equity": 33787231, "fixed_assets": 33424857, "liabilities": 27533502, "long_term_liabilities": 16363578, "quarter": 3 }, { "assets": 54486276, "current_assets": 24498639, "current_liabilities": 13848371, "equity": 35038157, "fixed_assets": 29987637, "liabilities": 27773838, "long_term_liabilities": 13925467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72888, "financing_cash_flow": 129550, "investing_cash_flow": -396655, "net_cash_flow": 8263310, "operating_cash_flow": 8394357, "quarter": 1 }, { "change_in_working_capital": -58016, "financing_cash_flow": 153364, "investing_cash_flow": -364263, "net_cash_flow": 8847039, "operating_cash_flow": 9259348, "quarter": 2 }, { "change_in_working_capital": -90779, "financing_cash_flow": 10971, "investing_cash_flow": -149905, "net_cash_flow": 9360827, "operating_cash_flow": 9716199, "quarter": 3 }, { "change_in_working_capital": 32372, "financing_cash_flow": -120844, "investing_cash_flow": -407303, "net_cash_flow": 9587512, "operating_cash_flow": 9956445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6953023903682551, "current_ratio": 1.5445278452311433, "debt_to_equity_ratio": 0.8998241157928695, "profit_margin": 0.19988164926491853, "quarter": 1, "return_on_assets": 0.13897818852464702, "return_on_equity": 0.23181665530429837 }, { "asset_turnover_ratio": 0.6915201184310653, "current_ratio": 1.5474867218148682, "debt_to_equity_ratio": 0.8567502079785937, "profit_margin": 0.2129260492869387, "quarter": 2, "return_on_assets": 0.1472426468199627, "return_on_equity": 0.23830426445887523 }, { "asset_turnover_ratio": 0.6877584318979695, "current_ratio": 1.7528493479454292, "debt_to_equity_ratio": 0.8149085078916352, "profit_margin": 0.22814192896287905, "quarter": 3, "return_on_assets": 0.15690653531368762, "return_on_equity": 0.24614867078039038 }, { "asset_turnover_ratio": 0.6840172193085833, "current_ratio": 1.7690628738932543, "debt_to_equity_ratio": 0.7926740553163227, "profit_margin": 0.22339198559166973, "quarter": 4, "return_on_assets": 0.15280396480023703, "return_on_equity": 0.23761863387963014 } ], "income_statement": [ { "depreciation": 1423285, "expenses": 25044111, "income_tax": 2860815, "marketing_expense": 3694882, "net_income": 9831887, "net_profit": 6971072, "operational_expense": 15269541, "product_revenue": 8165021, "quarter": 1, "rd_expense": 2860715, "revenue": 34875998, "salaries_expense": 8964612, "service_revenue": 26710977 }, { "depreciation": 1667201, "expenses": 25488945, "income_tax": 2575170, "marketing_expense": 3579884, "net_income": 10167317, "net_profit": 7592147, "operational_expense": 14331699, "product_revenue": 8787442, "quarter": 2, "rd_expense": 2620080, "revenue": 35656262, "salaries_expense": 11597081, "service_revenue": 26868820 }, { "depreciation": 1399517, "expenses": 25941681, "income_tax": 2195620, "marketing_expense": 2901382, "net_income": 10512302, "net_profit": 8316682, "operational_expense": 15971640, "product_revenue": 11357992, "quarter": 3, "rd_expense": 3047924, "revenue": 36453983, "salaries_expense": 9213770, "service_revenue": 25095991 }, { "depreciation": 1630726, "expenses": 26402459, "income_tax": 2541373, "marketing_expense": 3863913, "net_income": 10867092, "net_profit": 8325719, "operational_expense": 17069825, "product_revenue": 10688794, "quarter": 4, "rd_expense": 2728315, "revenue": 37269551, "salaries_expense": 9925010, "service_revenue": 26580757 } ], "market_conditions": { "gdp_growth": [ 0.021493194825264746, 0.027411000282193634, 0.014833823610946782, 0.013152991539764418 ], "inflation_rate": [ 0.021062033497283167, 0.013357105418724927, 0.019535629311811638, 0.019800385308032558 ], "interest_rate": [ 0.025408476559241038, 0.028774331484640665, 0.02918346925977404, 0.02870201609362956 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 103226, "billable_hours_per_employee": 88, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 28909148, "net_revenue": 24576433, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 25104 }, { "average_project_size": 132515, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 28843856, "net_revenue": 25361789, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 25906 }, { "average_project_size": 105752, "billable_hours_per_employee": 96, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 31495102, "net_revenue": 26172242, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 26734 }, { "average_project_size": 140532, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 34559119, "net_revenue": 27008593, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 27588 } ], "balance_sheet": [ { "assets": 34707470, "current_assets": 15095306, "current_liabilities": 8514248, "equity": 25774726, "fixed_assets": 19612164, "liabilities": 14739160, "long_term_liabilities": 6224912, "quarter": 1 }, { "assets": 35179684, "current_assets": 11972175, "current_liabilities": 7111242, "equity": 26121807, "fixed_assets": 23207509, "liabilities": 15144296, "long_term_liabilities": 8033054, "quarter": 2 }, { "assets": 35658323, "current_assets": 12184200, "current_liabilities": 8579170, "equity": 26470888, "fixed_assets": 23474123, "liabilities": 15560568, "long_term_liabilities": 6981398, "quarter": 3 }, { "assets": 36143474, "current_assets": 12586372, "current_liabilities": 6854790, "equity": 26462719, "fixed_assets": 23557102, "liabilities": 15988282, "long_term_liabilities": 9133492, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4458, "financing_cash_flow": -18395, "investing_cash_flow": -102299, "net_cash_flow": 6689165, "operating_cash_flow": 7393420, "quarter": 1 }, { "change_in_working_capital": -6760, "financing_cash_flow": -48946, "investing_cash_flow": -227495, "net_cash_flow": 7129208, "operating_cash_flow": 7420648, "quarter": 2 }, { "change_in_working_capital": -46807, "financing_cash_flow": 33260, "investing_cash_flow": -401284, "net_cash_flow": 7005840, "operating_cash_flow": 7274433, "quarter": 3 }, { "change_in_working_capital": 47640, "financing_cash_flow": -48834, "investing_cash_flow": -495623, "net_cash_flow": 7048374, "operating_cash_flow": 7315380, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7081021174980487, "current_ratio": 1.7729464774810413, "debt_to_equity_ratio": 0.5718454582213599, "profit_margin": 0.2362595092623897, "quarter": 1, "return_on_assets": 0.167295858787748, "return_on_equity": 0.22527556645994995 }, { "asset_turnover_ratio": 0.7209214556901649, "current_ratio": 1.6835561214201402, "debt_to_equity_ratio": 0.5797568292270133, "profit_margin": 0.23998381975340935, "quarter": 2, "return_on_assets": 0.173009484678714, "return_on_equity": 0.23300145353650303 }, { "asset_turnover_ratio": 0.7339728792069106, "current_ratio": 1.4202073160923492, "debt_to_equity_ratio": 0.5878370230722898, "profit_margin": 0.24350733880574693, "quarter": 3, "return_on_assets": 0.17872778257126673, "return_on_equity": 0.24076007574811997 }, { "asset_turnover_ratio": 0.7472605704697893, "current_ratio": 1.8361426097663094, "debt_to_equity_ratio": 0.6041813768267728, "profit_margin": 0.2335377855484734, "quarter": 4, "return_on_assets": 0.17451357885520358, "return_on_equity": 0.23835521210046481 } ], "income_statement": [ { "depreciation": 1587004, "expenses": 16984947, "income_tax": 1785070, "marketing_expense": 2625034, "net_income": 7591486, "net_profit": 5806416, "operational_expense": 8976399, "product_revenue": 5114464, "quarter": 1, "rd_expense": 2027546, "revenue": 24576433, "salaries_expense": 7730249, "service_revenue": 19461969 }, { "depreciation": 1334229, "expenses": 17453113, "income_tax": 1822257, "marketing_expense": 3443345, "net_income": 7908676, "net_profit": 6086419, "operational_expense": 10126429, "product_revenue": 5125026, "quarter": 2, "rd_expense": 1885428, "revenue": 25361789, "salaries_expense": 5960323, "service_revenue": 20236763 }, { "depreciation": 901300, "expenses": 17934185, "income_tax": 1864924, "marketing_expense": 2285293, "net_income": 8238057, "net_profit": 6373133, "operational_expense": 10343656, "product_revenue": 6691469, "quarter": 3, "rd_expense": 2416537, "revenue": 26172242, "salaries_expense": 6130644, "service_revenue": 19480773 }, { "depreciation": 1007853, "expenses": 18428516, "income_tax": 2272550, "marketing_expense": 2738462, "net_income": 8580077, "net_profit": 6307527, "operational_expense": 9996855, "product_revenue": 5406508, "quarter": 4, "rd_expense": 1930846, "revenue": 27008593, "salaries_expense": 8711136, "service_revenue": 21602085 } ], "market_conditions": { "gdp_growth": [ 0.010334332665297114, 0.009699126260520372, 0.008754125475404814, 0.001818379855124017 ], "inflation_rate": [ 0.018901824795801478, 0.021118112410283198, 0.018383464515372396, 0.017481915807704262 ], "interest_rate": [ 0.028578115865235162, 0.031185154556867968, 0.024900143653729383, 0.024755908200985714 ], "year": 1995 }, "random_event": { "description": "Rhodes and Sons Expansion to New Market in 1995", "impact": -0.1, "type": "Expansion to New Market" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 60632, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 125698382, "net_revenue": 98499654, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 100613 }, { "average_project_size": 169615, "billable_hours_per_employee": 96, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 126948620, "net_revenue": 102169433, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 104361 }, { "average_project_size": 155682, "billable_hours_per_employee": 134, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 122739895, "net_revenue": 105975936, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 108249 }, { "average_project_size": 175667, "billable_hours_per_employee": 155, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 127195997, "net_revenue": 109924257, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 112282 } ], "balance_sheet": [ { "assets": 138345567, "current_assets": 45347973, "current_liabilities": 42524601, "equity": 89091050, "fixed_assets": 92997594, "liabilities": 78313990, "long_term_liabilities": 35789389, "quarter": 1 }, { "assets": 140989450, "current_assets": 51661206, "current_liabilities": 35446857, "equity": 89575248, "fixed_assets": 89328244, "liabilities": 80511168, "long_term_liabilities": 45064311, "quarter": 2 }, { "assets": 143683861, "current_assets": 54380989, "current_liabilities": 42262638, "equity": 91998238, "fixed_assets": 89302872, "liabilities": 82769990, "long_term_liabilities": 40507352, "quarter": 3 }, { "assets": 146429763, "current_assets": 44256737, "current_liabilities": 41981960, "equity": 92254157, "fixed_assets": 102173026, "liabilities": 85092185, "long_term_liabilities": 43110225, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2611, "financing_cash_flow": 65165, "investing_cash_flow": -199880, "net_cash_flow": 32255962, "operating_cash_flow": 32552004, "quarter": 1 }, { "change_in_working_capital": -61432, "financing_cash_flow": 168023, "investing_cash_flow": -388816, "net_cash_flow": 34346898, "operating_cash_flow": 34520008, "quarter": 2 }, { "change_in_working_capital": 28866, "financing_cash_flow": -13524, "investing_cash_flow": -128360, "net_cash_flow": 36431725, "operating_cash_flow": 36979116, "quarter": 3 }, { "change_in_working_capital": 55316, "financing_cash_flow": -141179, "investing_cash_flow": -167784, "net_cash_flow": 36275785, "operating_cash_flow": 36676915, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7119827265589218, "current_ratio": 1.0663938504678738, "debt_to_equity_ratio": 0.8790331913250545, "profit_margin": 0.2950210667745087, "quarter": 1, "return_on_assets": 0.21004990351443642, "return_on_equity": 0.32617724227068823 }, { "asset_turnover_ratio": 0.7246601288252419, "current_ratio": 1.4574269871091814, "debt_to_equity_ratio": 0.8988104392409831, "profit_margin": 0.2847913034811498, "quarter": 2, "return_on_assets": 0.20637690266895856, "return_on_equity": 0.3248326591292273 }, { "asset_turnover_ratio": 0.7375632535375702, "current_ratio": 1.286739105116912, "debt_to_equity_ratio": 0.8996910353870038, "profit_margin": 0.2933153333979518, "quarter": 3, "return_on_assets": 0.21633861161345044, "return_on_equity": 0.3378800254848359 }, { "asset_turnover_ratio": 0.7506961340912639, "current_ratio": 1.0541846307318667, "debt_to_equity_ratio": 0.9223669454808416, "profit_margin": 0.28125347256156574, "quarter": 4, "return_on_assets": 0.21113589455171078, "return_on_equity": 0.33512396628370905 } ], "income_statement": [ { "depreciation": 3492531, "expenses": 60580682, "income_tax": 8859499, "marketing_expense": 10657615, "net_income": 37918972, "net_profit": 29059473, "operational_expense": 41506136, "product_revenue": 33969190, "quarter": 1, "rd_expense": 7002663, "revenue": 98499654, "salaries_expense": 26618050, "service_revenue": 64530464 }, { "depreciation": 5423042, "expenses": 63091656, "income_tax": 9980811, "marketing_expense": 11844951, "net_income": 39077777, "net_profit": 29096966, "operational_expense": 34006191, "product_revenue": 21448597, "quarter": 2, "rd_expense": 12207508, "revenue": 102169433, "salaries_expense": 20689174, "service_revenue": 80720836 }, { "depreciation": 5894749, "expenses": 65706707, "income_tax": 9184862, "marketing_expense": 12217450, "net_income": 40269229, "net_profit": 31084367, "operational_expense": 37845090, "product_revenue": 23859570, "quarter": 3, "rd_expense": 8535739, "revenue": 105975936, "salaries_expense": 32509401, "service_revenue": 82116366 }, { "depreciation": 5760336, "expenses": 68430147, "income_tax": 10577531, "marketing_expense": 12146628, "net_income": 41494110, "net_profit": 30916579, "operational_expense": 35695976, "product_revenue": 30788833, "quarter": 4, "rd_expense": 8284260, "revenue": 109924257, "salaries_expense": 25466369, "service_revenue": 79135424 } ], "market_conditions": { "gdp_growth": [ 0.016873927797760365, 0.031033788950965376, 0.014210057844168898, 0.012500123264032244 ], "inflation_rate": [ 0.01489542948049331, 0.009550316121328773, 0.008458779850360521, 0.005956926846464822 ], "interest_rate": [ 0.03799491511826371, 0.0367283850917698, 0.035677379621988234, 0.03919155150118549 ], "year": 1996 }, "random_event": { "description": "Rhodes and Sons Data Privacy Regulation Impact in 1996", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 131031, "billable_hours_per_employee": 131, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 102296656, "net_revenue": 84148902, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 85954 }, { "average_project_size": 185546, "billable_hours_per_employee": 81, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 105164507, "net_revenue": 85260804, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 87090 }, { "average_project_size": 72707, "billable_hours_per_employee": 93, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 102488459, "net_revenue": 86387398, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 88240 }, { "average_project_size": 164237, "billable_hours_per_employee": 124, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 112702537, "net_revenue": 87528879, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 89406 } ], "balance_sheet": [ { "assets": 105083133, "current_assets": 32576142, "current_liabilities": 26296918, "equity": 63796635, "fixed_assets": 72506991, "liabilities": 55367491, "long_term_liabilities": 29070573, "quarter": 1 }, { "assets": 108228178, "current_assets": 38828016, "current_liabilities": 28712483, "equity": 65572774, "fixed_assets": 69400162, "liabilities": 56433430, "long_term_liabilities": 27720947, "quarter": 2 }, { "assets": 111467351, "current_assets": 47728748, "current_liabilities": 24652487, "equity": 67328895, "fixed_assets": 63738603, "liabilities": 57519891, "long_term_liabilities": 32867404, "quarter": 3 }, { "assets": 114803470, "current_assets": 40319949, "current_liabilities": 23955246, "equity": 68366826, "fixed_assets": 74483521, "liabilities": 58627268, "long_term_liabilities": 34672022, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47772, "financing_cash_flow": 30454, "investing_cash_flow": -414299, "net_cash_flow": 17962325, "operating_cash_flow": 18505661, "quarter": 1 }, { "change_in_working_capital": 41548, "financing_cash_flow": -37817, "investing_cash_flow": -312992, "net_cash_flow": 19143566, "operating_cash_flow": 19014794, "quarter": 2 }, { "change_in_working_capital": -63857, "financing_cash_flow": -24340, "investing_cash_flow": -178599, "net_cash_flow": 17607128, "operating_cash_flow": 17926130, "quarter": 3 }, { "change_in_working_capital": -75293, "financing_cash_flow": 92068, "investing_cash_flow": -255084, "net_cash_flow": 18268588, "operating_cash_flow": 18563587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.800784099195063, "current_ratio": 1.2387817462107156, "debt_to_equity_ratio": 0.8678747868128155, "profit_margin": 0.16733424519312207, "quarter": 1, "return_on_assets": 0.13399860280146006, "return_on_equity": 0.22071686069335789 }, { "asset_turnover_ratio": 0.7877874835886085, "current_ratio": 1.3523043618345372, "debt_to_equity_ratio": 0.8606228859556865, "profit_margin": 0.16159859341697036, "quarter": 2, "return_on_assets": 0.12730534925941375, "return_on_equity": 0.210118089559548 }, { "asset_turnover_ratio": 0.7750018029943135, "current_ratio": 1.9360621912101608, "debt_to_equity_ratio": 0.8543121196330342, "profit_margin": 0.15490031312205976, "quarter": 3, "return_on_assets": 0.12004802195398005, "return_on_equity": 0.19874728376278863 }, { "asset_turnover_ratio": 0.7624236358012524, "current_ratio": 1.6831365037954527, "debt_to_equity_ratio": 0.8575397079279357, "profit_margin": 0.13927544987751986, "quarter": 4, "return_on_assets": 0.10618689487347377, "return_on_equity": 0.1783119783855404 } ], "income_statement": [ { "depreciation": 4424668, "expenses": 66146362, "income_tax": 3921547, "marketing_expense": 8136964, "net_income": 18002540, "net_profit": 14080993, "operational_expense": 41595054, "product_revenue": 17993977, "quarter": 1, "rd_expense": 13036447, "revenue": 84148902, "salaries_expense": 24292682, "service_revenue": 66154925 }, { "depreciation": 5236768, "expenses": 67721375, "income_tax": 3761403, "marketing_expense": 12432150, "net_income": 17539429, "net_profit": 13778026, "operational_expense": 40515331, "product_revenue": 30351536, "quarter": 2, "rd_expense": 11151218, "revenue": 85260804, "salaries_expense": 24138486, "service_revenue": 54909268 }, { "depreciation": 4544695, "expenses": 69333892, "income_tax": 3672071, "marketing_expense": 11111086, "net_income": 17053506, "net_profit": 13381435, "operational_expense": 46009551, "product_revenue": 33466721, "quarter": 3, "rd_expense": 13178703, "revenue": 86387398, "salaries_expense": 29997914, "service_revenue": 52920677 }, { "depreciation": 6372963, "expenses": 70984804, "income_tax": 4353451, "marketing_expense": 8665708, "net_income": 16544075, "net_profit": 12190624, "operational_expense": 38373169, "product_revenue": 24180109, "quarter": 4, "rd_expense": 12822594, "revenue": 87528879, "salaries_expense": 30355768, "service_revenue": 63348770 } ], "market_conditions": { "gdp_growth": [ 0.009723210867523376, 0.012623797546243655, 0.010744190390500246, 0.020854783783866907 ], "inflation_rate": [ 0.023011633838105564, 0.02258715401795177, 0.017025503892273412, 0.01951825219848103 ], "interest_rate": [ 0.03122824716495518, 0.030404810826052633, 0.026114428470735244, 0.023750300163184104 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 129490, "billable_hours_per_employee": 94, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 26088895, "net_revenue": 22791001, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 23280 }, { "average_project_size": 95130, "billable_hours_per_employee": 114, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 26384519, "net_revenue": 23546554, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 24052 }, { "average_project_size": 67678, "billable_hours_per_employee": 101, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 27304285, "net_revenue": 24327154, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 24849 }, { "average_project_size": 55317, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 28617640, "net_revenue": 25133633, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 25673 } ], "balance_sheet": [ { "assets": 30801487, "current_assets": 11070453, "current_liabilities": 8848746, "equity": 20797165, "fixed_assets": 19731034, "liabilities": 14964004, "long_term_liabilities": 6115258, "quarter": 1 }, { "assets": 31462497, "current_assets": 11449630, "current_liabilities": 6404207, "equity": 21960343, "fixed_assets": 20012867, "liabilities": 15251166, "long_term_liabilities": 8846959, "quarter": 2 }, { "assets": 32137692, "current_assets": 15095609, "current_liabilities": 8658496, "equity": 22320280, "fixed_assets": 17042083, "liabilities": 15543840, "long_term_liabilities": 6885344, "quarter": 3 }, { "assets": 32827377, "current_assets": 15825098, "current_liabilities": 9308687, "equity": 22893740, "fixed_assets": 17002279, "liabilities": 15842130, "long_term_liabilities": 6533443, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97005, "financing_cash_flow": -130086, "investing_cash_flow": -469834, "net_cash_flow": 5911901, "operating_cash_flow": 6384339, "quarter": 1 }, { "change_in_working_capital": 29672, "financing_cash_flow": 78554, "investing_cash_flow": -327207, "net_cash_flow": 6785851, "operating_cash_flow": 6910188, "quarter": 2 }, { "change_in_working_capital": 13194, "financing_cash_flow": 45051, "investing_cash_flow": -116885, "net_cash_flow": 7036921, "operating_cash_flow": 7232631, "quarter": 3 }, { "change_in_working_capital": 78071, "financing_cash_flow": 184765, "investing_cash_flow": -201473, "net_cash_flow": 6903434, "operating_cash_flow": 7514052, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7399318416023226, "current_ratio": 1.2510759151635724, "debt_to_equity_ratio": 0.7195213386055263, "profit_margin": 0.21761580371129816, "quarter": 1, "return_on_assets": 0.1610208624018704, "return_on_equity": 0.23847875419558387 }, { "asset_turnover_ratio": 0.7484006752547326, "current_ratio": 1.7878294689725052, "debt_to_equity_ratio": 0.694486693582154, "profit_margin": 0.24415513199935754, "quarter": 2, "return_on_assets": 0.18272586565522755, "return_on_equity": 0.26179062868007114 }, { "asset_turnover_ratio": 0.7569664305700609, "current_ratio": 1.743444704484474, "debt_to_equity_ratio": 0.6963998659515024, "profit_margin": 0.23539243431434684, "quarter": 3, "return_on_assets": 0.17818417078612864, "return_on_equity": 0.25655717580603826 }, { "asset_turnover_ratio": 0.7656302542844041, "current_ratio": 1.700035461499565, "debt_to_equity_ratio": 0.6919852326443823, "profit_margin": 0.2350831254677746, "quarter": 4, "return_on_assets": 0.17998675312986476, "return_on_equity": 0.25808334505415015 } ], "income_statement": [ { "depreciation": 1424657, "expenses": 15819210, "income_tax": 2012109, "marketing_expense": 2011903, "net_income": 6971791, "net_profit": 4959682, "operational_expense": 8945685, "product_revenue": 7487788, "quarter": 1, "rd_expense": 3032923, "revenue": 22791001, "salaries_expense": 4808642, "service_revenue": 15303213 }, { "depreciation": 1161176, "expenses": 16341724, "income_tax": 1455818, "marketing_expense": 1773728, "net_income": 7204830, "net_profit": 5749012, "operational_expense": 10285825, "product_revenue": 6742974, "quarter": 2, "rd_expense": 3075247, "revenue": 23546554, "salaries_expense": 5978965, "service_revenue": 16803580 }, { "depreciation": 1506203, "expenses": 16881496, "income_tax": 1719230, "marketing_expense": 3007679, "net_income": 7445658, "net_profit": 5726428, "operational_expense": 10680446, "product_revenue": 8856423, "quarter": 3, "rd_expense": 3116899, "revenue": 24327154, "salaries_expense": 5108119, "service_revenue": 15470731 }, { "depreciation": 1605559, "expenses": 17439098, "income_tax": 1786042, "marketing_expense": 3320010, "net_income": 7694535, "net_profit": 5908493, "operational_expense": 10188579, "product_revenue": 6131378, "quarter": 4, "rd_expense": 2220068, "revenue": 25133633, "salaries_expense": 5853967, "service_revenue": 19002255 } ], "market_conditions": { "gdp_growth": [ 0.006917102173570016, 0.016724366826647213, 0.0059546033468861025, 0.007949837890938154 ], "inflation_rate": [ 0.017337030462972945, 0.013228439593990405, 0.014725668202652739, 0.012944276351454759 ], "interest_rate": [ 0.03005181461881711, 0.034957029437345945, 0.03172427426632249, 0.028430104009875713 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 96709, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 34435090, "net_revenue": 30057119, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 30702 }, { "average_project_size": 188585, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 40403148, "net_revenue": 31443503, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 32118 }, { "average_project_size": 169111, "billable_hours_per_employee": 87, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 36694834, "net_revenue": 32893834, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 33599 }, { "average_project_size": 131644, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 39450050, "net_revenue": 34411062, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 35149 } ], "balance_sheet": [ { "assets": 44473045, "current_assets": 16716825, "current_liabilities": 14440084, "equity": 25857293, "fixed_assets": 27756220, "liabilities": 24879610, "long_term_liabilities": 10439526, "quarter": 1 }, { "assets": 45442027, "current_assets": 14311096, "current_liabilities": 11120892, "equity": 26526505, "fixed_assets": 31130931, "liabilities": 25427157, "long_term_liabilities": 14306265, "quarter": 2 }, { "assets": 46432122, "current_assets": 20670022, "current_liabilities": 13159619, "equity": 27235776, "fixed_assets": 25762100, "liabilities": 25986753, "long_term_liabilities": 12827134, "quarter": 3 }, { "assets": 47443789, "current_assets": 22334495, "current_liabilities": 12389067, "equity": 28604881, "fixed_assets": 25109294, "liabilities": 26558665, "long_term_liabilities": 14169598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68943, "financing_cash_flow": -69060, "investing_cash_flow": -148279, "net_cash_flow": 7161628, "operating_cash_flow": 7575052, "quarter": 1 }, { "change_in_working_capital": -6319, "financing_cash_flow": -8861, "investing_cash_flow": -164377, "net_cash_flow": 8044043, "operating_cash_flow": 8145384, "quarter": 2 }, { "change_in_working_capital": 76755, "financing_cash_flow": 45058, "investing_cash_flow": -442092, "net_cash_flow": 8682064, "operating_cash_flow": 8944620, "quarter": 3 }, { "change_in_working_capital": -44456, "financing_cash_flow": 39046, "investing_cash_flow": -112219, "net_cash_flow": 9345516, "operating_cash_flow": 9672481, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6758502594099415, "current_ratio": 1.1576681271383187, "debt_to_equity_ratio": 0.9621892748015037, "profit_margin": 0.20839848290183766, "quarter": 1, "return_on_assets": 0.14084616872984523, "return_on_equity": 0.24224724529361988 }, { "asset_turnover_ratio": 0.6919476325296845, "current_ratio": 1.286865837740354, "debt_to_equity_ratio": 0.9585566210098164, "profit_margin": 0.20708999884650256, "quarter": 2, "return_on_assets": 0.14329543442241255, "return_on_equity": 0.24547655260276466 }, { "asset_turnover_ratio": 0.7084284022168963, "current_ratio": 1.5707158391135791, "debt_to_equity_ratio": 0.9541403556851107, "profit_margin": 0.20643403867119897, "quarter": 3, "return_on_assets": 0.14624373617901848, "return_on_equity": 0.24931938785221322 }, { "asset_turnover_ratio": 0.72530172495287, "current_ratio": 1.8027584320917789, "debt_to_equity_ratio": 0.9284661942834161, "profit_margin": 0.2243393999290112, "quarter": 4, "return_on_assets": 0.16271375374340358, "return_on_equity": 0.2698755153010425 } ], "income_statement": [ { "depreciation": 1311194, "expenses": 21752998, "income_tax": 2040263, "marketing_expense": 3128319, "net_income": 8304121, "net_profit": 6263858, "operational_expense": 13127587, "product_revenue": 6913893, "quarter": 1, "rd_expense": 3815385, "revenue": 30057119, "salaries_expense": 7262800, "service_revenue": 23143226 }, { "depreciation": 1633749, "expenses": 22575237, "income_tax": 2356631, "marketing_expense": 4140952, "net_income": 8868266, "net_profit": 6511635, "operational_expense": 12083018, "product_revenue": 7878044, "quarter": 2, "rd_expense": 3032506, "revenue": 31443503, "salaries_expense": 10818897, "service_revenue": 23565459 }, { "depreciation": 2154213, "expenses": 23428557, "income_tax": 2674870, "marketing_expense": 3893110, "net_income": 9465277, "net_profit": 6790407, "operational_expense": 14876569, "product_revenue": 12412823, "quarter": 3, "rd_expense": 3350840, "revenue": 32893834, "salaries_expense": 7601411, "service_revenue": 20481011 }, { "depreciation": 1952724, "expenses": 24314131, "income_tax": 2377174, "marketing_expense": 3916707, "net_income": 10096931, "net_profit": 7719757, "operational_expense": 14572035, "product_revenue": 7766201, "quarter": 4, "rd_expense": 2957054, "revenue": 34411062, "salaries_expense": 11609334, "service_revenue": 26644861 } ], "market_conditions": { "gdp_growth": [ 0.023128158627975282, 0.02122680281595702, 0.02311281386360728, 0.023812551421124747 ], "inflation_rate": [ 0.015396843901029699, 0.0077239881953937665, 0.010322880366677284, 0.007890274167716694 ], "interest_rate": [ 0.027147399199596477, 0.024088972642067854, 0.023556473693290673, 0.026736572945700324 ], "year": 1999 }, "random_event": { "description": "Rhodes and Sons Data Privacy Regulation Impact in 1999", "impact": 0.04, "type": "Data Privacy Regulation Impact" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 82067, "billable_hours_per_employee": 86, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 41329892, "net_revenue": 35090487, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 35843 }, { "average_project_size": 93682, "billable_hours_per_employee": 100, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 42599602, "net_revenue": 35705715, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 36472 }, { "average_project_size": 179550, "billable_hours_per_employee": 84, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 43271319, "net_revenue": 36331731, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 37111 }, { "average_project_size": 66220, "billable_hours_per_employee": 94, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 43218743, "net_revenue": 36968722, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 37762 } ], "balance_sheet": [ { "assets": 37127670, "current_assets": 12125065, "current_liabilities": 8534327, "equity": 23321964, "fixed_assets": 25002605, "liabilities": 20156420, "long_term_liabilities": 11622093, "quarter": 1 }, { "assets": 38133368, "current_assets": 12409562, "current_liabilities": 11879194, "equity": 23726467, "fixed_assets": 25723806, "liabilities": 20614742, "long_term_liabilities": 8735548, "quarter": 2 }, { "assets": 39166308, "current_assets": 16136914, "current_liabilities": 9106863, "equity": 24684852, "fixed_assets": 23029394, "liabilities": 21083484, "long_term_liabilities": 11976621, "quarter": 3 }, { "assets": 40227228, "current_assets": 15373065, "current_liabilities": 11441929, "equity": 25301854, "fixed_assets": 24854163, "liabilities": 21562886, "long_term_liabilities": 10120957, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66953, "financing_cash_flow": -71800, "investing_cash_flow": -109255, "net_cash_flow": 7918002, "operating_cash_flow": 8424590, "quarter": 1 }, { "change_in_working_capital": 16250, "financing_cash_flow": -155136, "investing_cash_flow": -390022, "net_cash_flow": 8460476, "operating_cash_flow": 8611639, "quarter": 2 }, { "change_in_working_capital": 14233, "financing_cash_flow": -174082, "investing_cash_flow": -324153, "net_cash_flow": 8047403, "operating_cash_flow": 8225592, "quarter": 3 }, { "change_in_working_capital": 75080, "financing_cash_flow": -67092, "investing_cash_flow": -102939, "net_cash_flow": 7929231, "operating_cash_flow": 8376658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9451303300207097, "current_ratio": 1.4207406161024765, "debt_to_equity_ratio": 0.8642676920348561, "profit_margin": 0.18098107330342836, "quarter": 1, "return_on_assets": 0.1710507015387715, "return_on_equity": 0.27230614025474015 }, { "asset_turnover_ratio": 0.9363378288537221, "current_ratio": 1.044646800111186, "debt_to_equity_ratio": 0.8688500483447451, "profit_margin": 0.17386127122786926, "quarter": 2, "return_on_assets": 0.1627928852232512, "return_on_equity": 0.26164203039584444 }, { "asset_turnover_ratio": 0.9276271585261495, "current_ratio": 1.771950890224219, "debt_to_equity_ratio": 0.8541061538469017, "profit_margin": 0.1817152064678669, "quarter": 3, "return_on_assets": 0.16856396063677995, "return_on_equity": 0.2674526061570067 }, { "asset_turnover_ratio": 0.9189975008966563, "current_ratio": 1.3435728363635189, "debt_to_equity_ratio": 0.8522255325637402, "profit_margin": 0.17954399397414927, "quarter": 4, "return_on_assets": 0.16500048176324753, "return_on_equity": 0.26233302903415695 } ], "income_statement": [ { "depreciation": 2073876, "expenses": 26741231, "income_tax": 1998542, "marketing_expense": 4021158, "net_income": 8349256, "net_profit": 6350714, "operational_expense": 13527346, "product_revenue": 8336071, "quarter": 1, "rd_expense": 4231840, "revenue": 35090487, "salaries_expense": 8741514, "service_revenue": 26754416 }, { "depreciation": 2403798, "expenses": 27300746, "income_tax": 2197128, "marketing_expense": 4430250, "net_income": 8404969, "net_profit": 6207841, "operational_expense": 16055069, "product_revenue": 10521750, "quarter": 2, "rd_expense": 3846944, "revenue": 35705715, "salaries_expense": 11399886, "service_revenue": 25183965 }, { "depreciation": 1623564, "expenses": 27871968, "income_tax": 1857735, "marketing_expense": 3678090, "net_income": 8459763, "net_profit": 6602028, "operational_expense": 19444075, "product_revenue": 8115286, "quarter": 3, "rd_expense": 3898520, "revenue": 36331731, "salaries_expense": 12306957, "service_revenue": 28216445 }, { "depreciation": 1739146, "expenses": 28455142, "income_tax": 1876068, "marketing_expense": 3268078, "net_income": 8513580, "net_profit": 6637512, "operational_expense": 19007709, "product_revenue": 10630124, "quarter": 4, "rd_expense": 2876298, "revenue": 36968722, "salaries_expense": 8944169, "service_revenue": 26338598 } ], "market_conditions": { "gdp_growth": [ 0.023433191587799378, 0.034280801025991896, 0.023579902767174532, 0.032618633954286186 ], "inflation_rate": [ 0.015107177584458849, 0.011361213775818335, 0.014161085373254912, 0.015437081420998634 ], "interest_rate": [ 0.02471387728070497, 0.021395761916159807, 0.022989643665793043, 0.020441742257355996 ], "year": 2000 }, "random_event": { "description": "Rhodes and Sons Expansion to New Market in 2000", "impact": -0.1, "type": "Expansion to New Market" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 121312, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 82142859, "net_revenue": 70692026, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 72208 }, { "average_project_size": 180295, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 84939831, "net_revenue": 73319989, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 74893 }, { "average_project_size": 59773, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 86193100, "net_revenue": 76045647, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 77677 }, { "average_project_size": 152895, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 100734089, "net_revenue": 78872631, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 80564 } ], "balance_sheet": [ { "assets": 71775744, "current_assets": 24014382, "current_liabilities": 22987653, "equity": 50851787, "fixed_assets": 47761362, "liabilities": 41359409, "long_term_liabilities": 18371756, "quarter": 1 }, { "assets": 73188117, "current_assets": 30433320, "current_liabilities": 17201810, "equity": 51649651, "fixed_assets": 42754797, "liabilities": 41864984, "long_term_liabilities": 24663174, "quarter": 2 }, { "assets": 74628282, "current_assets": 32989594, "current_liabilities": 19115890, "equity": 55637395, "fixed_assets": 41638688, "liabilities": 42376740, "long_term_liabilities": 23260850, "quarter": 3 }, { "assets": 76096786, "current_assets": 31685030, "current_liabilities": 23496876, "equity": 57717837, "fixed_assets": 44411756, "liabilities": 42894751, "long_term_liabilities": 19397875, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4114, "financing_cash_flow": -82101, "investing_cash_flow": -247140, "net_cash_flow": 23167760, "operating_cash_flow": 23608170, "quarter": 1 }, { "change_in_working_capital": 34214, "financing_cash_flow": -155469, "investing_cash_flow": -194718, "net_cash_flow": 22583840, "operating_cash_flow": 23166367, "quarter": 2 }, { "change_in_working_capital": -63399, "financing_cash_flow": 190322, "investing_cash_flow": -302133, "net_cash_flow": 25291353, "operating_cash_flow": 25740213, "quarter": 3 }, { "change_in_working_capital": -6998, "financing_cash_flow": -45275, "investing_cash_flow": -390414, "net_cash_flow": 28651583, "operating_cash_flow": 28529371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9849013337987831, "current_ratio": 1.04466436830241, "debt_to_equity_ratio": 0.8133324596832753, "profit_margin": 0.28907718672541655, "quarter": 1, "return_on_assets": 0.2847125067766626, "return_on_equity": 0.40186300630890315 }, { "asset_turnover_ratio": 1.0018018225554293, "current_ratio": 1.7691928930734615, "debt_to_equity_ratio": 0.8105569580712172, "profit_margin": 0.27723023799144325, "quarter": 2, "return_on_assets": 0.27772975768730324, "return_on_equity": 0.39354608611004943 }, { "asset_turnover_ratio": 1.018992330548357, "current_ratio": 1.7257681436752357, "debt_to_equity_ratio": 0.7616593120508248, "profit_margin": 0.30752388759346083, "quarter": 3, "return_on_assets": 0.3133644829181516, "return_on_equity": 0.4203261673196597 }, { "asset_turnover_ratio": 1.0364778218097148, "current_ratio": 1.3484784104916756, "debt_to_equity_ratio": 0.743180154169672, "profit_margin": 0.31082774454423867, "quarter": 4, "return_on_assets": 0.32216606362323896, "return_on_equity": 0.4247526115713588 } ], "income_statement": [ { "depreciation": 3172718, "expenses": 43277198, "income_tax": 6979376, "marketing_expense": 5879313, "net_income": 27414828, "net_profit": 20435452, "operational_expense": 24699994, "product_revenue": 27821720, "quarter": 1, "rd_expense": 5161096, "revenue": 70692026, "salaries_expense": 16266716, "service_revenue": 42870306 }, { "depreciation": 2839849, "expenses": 44737941, "income_tax": 8255530, "marketing_expense": 6363380, "net_income": 28582048, "net_profit": 20326518, "operational_expense": 29898010, "product_revenue": 19600432, "quarter": 2, "rd_expense": 8152396, "revenue": 73319989, "salaries_expense": 16735196, "service_revenue": 53719557 }, { "depreciation": 2354360, "expenses": 46247989, "income_tax": 6411805, "marketing_expense": 5039500, "net_income": 29797658, "net_profit": 23385853, "operational_expense": 25221055, "product_revenue": 28439396, "quarter": 3, "rd_expense": 9046881, "revenue": 76045647, "salaries_expense": 14051651, "service_revenue": 47606251 }, { "depreciation": 4013569, "expenses": 47809006, "income_tax": 6547823, "marketing_expense": 5840617, "net_income": 31063625, "net_profit": 24515802, "operational_expense": 27255183, "product_revenue": 25472823, "quarter": 4, "rd_expense": 8471006, "revenue": 78872631, "salaries_expense": 14469507, "service_revenue": 53399808 } ], "market_conditions": { "gdp_growth": [ 0.025754626205503887, 0.02856295326328686, 0.020476135356654292, 0.022938630611597517 ], "inflation_rate": [ 0.011452611113729529, 0.01107770723114778, 0.009696051880304118, 0.014326551779294875 ], "interest_rate": [ 0.023725857523220796, 0.019506749040757096, 0.020193888354547284, 0.01983667589633889 ], "year": 2001 }, "random_event": { "description": "Rhodes and Sons Industry Recognition in 2001", "impact": 0.06, "type": "Industry Recognition" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 122909, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 112675520, "net_revenue": 92203435, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 94181 }, { "average_project_size": 134553, "billable_hours_per_employee": 143, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 109316753, "net_revenue": 93138476, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 95136 }, { "average_project_size": 90529, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 104396038, "net_revenue": 94083000, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 96101 }, { "average_project_size": 63716, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 122132040, "net_revenue": 95037103, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 97076 } ], "balance_sheet": [ { "assets": 106364942, "current_assets": 46733798, "current_liabilities": 25649138, "equity": 70845592, "fixed_assets": 59631144, "liabilities": 59477211, "long_term_liabilities": 33828073, "quarter": 1 }, { "assets": 109658301, "current_assets": 49836043, "current_liabilities": 28741123, "equity": 73385570, "fixed_assets": 59822258, "liabilities": 60086895, "long_term_liabilities": 31345772, "quarter": 2 }, { "assets": 113053631, "current_assets": 47711474, "current_liabilities": 30949612, "equity": 78283349, "fixed_assets": 65342157, "liabilities": 60702829, "long_term_liabilities": 29753217, "quarter": 3 }, { "assets": 116554091, "current_assets": 57506024, "current_liabilities": 31416721, "equity": 80449000, "fixed_assets": 59048067, "liabilities": 61325077, "long_term_liabilities": 29908356, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58137, "financing_cash_flow": 12851, "investing_cash_flow": -289316, "net_cash_flow": 27711851, "operating_cash_flow": 28113621, "quarter": 1 }, { "change_in_working_capital": 98928, "financing_cash_flow": 10326, "investing_cash_flow": -125227, "net_cash_flow": 27236657, "operating_cash_flow": 27594134, "quarter": 2 }, { "change_in_working_capital": -11636, "financing_cash_flow": -189948, "investing_cash_flow": -134838, "net_cash_flow": 29499100, "operating_cash_flow": 29582476, "quarter": 3 }, { "change_in_working_capital": 24060, "financing_cash_flow": -159881, "investing_cash_flow": -189196, "net_cash_flow": 29071632, "operating_cash_flow": 29475942, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8668592608267487, "current_ratio": 1.8220416608152679, "debt_to_equity_ratio": 0.8395329804005308, "profit_margin": 0.25983696811295587, "quarter": 1, "return_on_assets": 0.2252420821138604, "return_on_equity": 0.33817010097113737 }, { "asset_turnover_ratio": 0.8493518060251545, "current_ratio": 1.7339629700620953, "debt_to_equity_ratio": 0.8187835156148545, "profit_margin": 0.25568556651066526, "quarter": 2, "return_on_assets": 0.2171669976903983, "return_on_equity": 0.3245074474450495 }, { "asset_turnover_ratio": 0.8321979503692367, "current_ratio": 1.5415855294082523, "debt_to_equity_ratio": 0.7754245286567901, "profit_margin": 0.2756347799283611, "quarter": 3, "return_on_assets": 0.22938269890685775, "return_on_equity": 0.33126517109021486 }, { "asset_turnover_ratio": 0.8153905382866398, "current_ratio": 1.8304273065289023, "debt_to_equity_ratio": 0.7622851371676466, "profit_margin": 0.2653698945347692, "quarter": 4, "return_on_assets": 0.21638010114977432, "return_on_equity": 0.3134903603525215 } ], "income_statement": [ { "depreciation": 4155760, "expenses": 58329658, "income_tax": 9915916, "marketing_expense": 7209350, "net_income": 33873777, "net_profit": 23957861, "operational_expense": 39147148, "product_revenue": 29383569, "quarter": 1, "rd_expense": 9423829, "revenue": 92203435, "salaries_expense": 28245566, "service_revenue": 62819866 }, { "depreciation": 3779970, "expenses": 59295443, "income_tax": 10028869, "marketing_expense": 7786629, "net_income": 33843033, "net_profit": 23814164, "operational_expense": 35364708, "product_revenue": 33807666, "quarter": 2, "rd_expense": 6698103, "revenue": 93138476, "salaries_expense": 25685491, "service_revenue": 59330810 }, { "depreciation": 3649929, "expenses": 60277220, "income_tax": 7873233, "marketing_expense": 6416744, "net_income": 33805780, "net_profit": 25932547, "operational_expense": 39380287, "product_revenue": 23944008, "quarter": 3, "rd_expense": 10757756, "revenue": 94083000, "salaries_expense": 23711721, "service_revenue": 70138992 }, { "depreciation": 4255956, "expenses": 61275252, "income_tax": 8541865, "marketing_expense": 9738676, "net_income": 33761851, "net_profit": 25219986, "operational_expense": 41425860, "product_revenue": 20497029, "quarter": 4, "rd_expense": 9242930, "revenue": 95037103, "salaries_expense": 27580790, "service_revenue": 74540074 } ], "market_conditions": { "gdp_growth": [ 0.003022502140100327, 0.018249853156673858, 0.016631479378241755, 0.013696952421488358 ], "inflation_rate": [ 0.01019362934440207, 0.011961143521443417, 0.016150237231245316, 0.013050627609599665 ], "interest_rate": [ 0.028704191012588053, 0.020815111105213842, 0.020884524903795994, 0.029340494558818566 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2005, "industry": "Advertising", "location": "West Timothy", "name": "Mcfarland Inc", "num_employees": 485, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.mcfarlandinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 101609, "billable_hours_per_employee": 135, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 14149359, "net_revenue": 11160742, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 23012 }, { "average_project_size": 156795, "billable_hours_per_employee": 99, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 12845026, "net_revenue": 10941520, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 22560 }, { "average_project_size": 166219, "billable_hours_per_employee": 92, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 12221697, "net_revenue": 10726604, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 22117 }, { "average_project_size": 121682, "billable_hours_per_employee": 134, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 12691751, "net_revenue": 10515909, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 21682 } ], "balance_sheet": [ { "assets": 15539345, "current_assets": 7608938, "current_liabilities": 3013615, "equity": 11523796, "fixed_assets": 7930407, "liabilities": 6404604, "long_term_liabilities": 3390989, "quarter": 1 }, { "assets": 15985632, "current_assets": 6802288, "current_liabilities": 3848299, "equity": 11676670, "fixed_assets": 9183344, "liabilities": 6563883, "long_term_liabilities": 2715584, "quarter": 2 }, { "assets": 16444736, "current_assets": 7348263, "current_liabilities": 2964200, "equity": 11796540, "fixed_assets": 9096473, "liabilities": 6727123, "long_term_liabilities": 3762923, "quarter": 3 }, { "assets": 16917026, "current_assets": 5780966, "current_liabilities": 3498441, "equity": 12071729, "fixed_assets": 11136060, "liabilities": 6894422, "long_term_liabilities": 3395981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70521, "financing_cash_flow": -53060, "investing_cash_flow": -193493, "net_cash_flow": 2591920, "operating_cash_flow": 2870622, "quarter": 1 }, { "change_in_working_capital": -18724, "financing_cash_flow": -162656, "investing_cash_flow": -367845, "net_cash_flow": 2653256, "operating_cash_flow": 3031464, "quarter": 2 }, { "change_in_working_capital": 53671, "financing_cash_flow": 173337, "investing_cash_flow": -249393, "net_cash_flow": 2296786, "operating_cash_flow": 2490645, "quarter": 3 }, { "change_in_working_capital": 76750, "financing_cash_flow": 162925, "investing_cash_flow": -192724, "net_cash_flow": 2202670, "operating_cash_flow": 2529087, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7182247385588003, "current_ratio": 2.5248540374268114, "debt_to_equity_ratio": 0.5557720737159874, "profit_margin": 0.21405879644919665, "quarter": 1, "return_on_assets": 0.15374232311593572, "return_on_equity": 0.2073149333778557 }, { "asset_turnover_ratio": 0.6844596447609954, "current_ratio": 1.7676090137486717, "debt_to_equity_ratio": 0.562136550917342, "profit_margin": 0.20608845937310355, "quarter": 2, "return_on_assets": 0.14105923369185527, "return_on_equity": 0.19311336194308823 }, { "asset_turnover_ratio": 0.6522819217043071, "current_ratio": 2.4790037784225087, "debt_to_equity_ratio": 0.5702623820204907, "profit_margin": 0.19381036160186393, "quarter": 3, "return_on_assets": 0.12641899511187044, "return_on_equity": 0.17623192902325596 }, { "asset_turnover_ratio": 0.6216168846699177, "current_ratio": 1.6524406156913893, "debt_to_equity_ratio": 0.5711213364713539, "profit_margin": 0.19485952189202094, "quarter": 4, "return_on_assets": 0.12112796894678769, "return_on_equity": 0.1697457754394586 } ], "income_statement": [ { "depreciation": 481567, "expenses": 8034680, "income_tax": 737007, "marketing_expense": 1142978, "net_income": 3126062, "net_profit": 2389055, "operational_expense": 4591384, "product_revenue": 3995554, "quarter": 1, "rd_expense": 1524912, "revenue": 11160742, "salaries_expense": 3633695, "service_revenue": 7165188 }, { "depreciation": 776543, "expenses": 7899423, "income_tax": 787176, "marketing_expense": 1187502, "net_income": 3042097, "net_profit": 2254921, "operational_expense": 4317082, "product_revenue": 3883554, "quarter": 2, "rd_expense": 959858, "revenue": 10941520, "salaries_expense": 2831159, "service_revenue": 7057966 }, { "depreciation": 411718, "expenses": 7766444, "income_tax": 881233, "marketing_expense": 1095357, "net_income": 2960160, "net_profit": 2078927, "operational_expense": 4035128, "product_revenue": 3824816, "quarter": 3, "rd_expense": 844385, "revenue": 10726604, "salaries_expense": 3005766, "service_revenue": 6901788 }, { "depreciation": 479962, "expenses": 7635703, "income_tax": 831081, "marketing_expense": 1143462, "net_income": 2880206, "net_profit": 2049125, "operational_expense": 4625911, "product_revenue": 3108202, "quarter": 4, "rd_expense": 813208, "revenue": 10515909, "salaries_expense": 3779286, "service_revenue": 7407707 } ], "market_conditions": { "gdp_growth": [ -0.0012372484419102235, -0.012773335630976927, 0.000279031185716927, -0.01182886136523905 ], "inflation_rate": [ 0.026799011508979537, 0.019322810589566405, 0.02328410369756862, 0.02706100339524444 ], "interest_rate": [ 0.04886578772684637, 0.04320517146787164, 0.04171067338465021, 0.0489327887228544 ], "year": 2005 }, "random_event": { "description": "Mcfarland Inc Senior Leadership Change in 2005", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 60124, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 15635450, "net_revenue": 12904522, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 26607 }, { "average_project_size": 129324, "billable_hours_per_employee": 141, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 14609420, "net_revenue": 12844777, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 26484 }, { "average_project_size": 59768, "billable_hours_per_employee": 109, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 14388134, "net_revenue": 12785308, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 26361 }, { "average_project_size": 176421, "billable_hours_per_employee": 159, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 14898965, "net_revenue": 12726115, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 26239 } ], "balance_sheet": [ { "assets": 18019009, "current_assets": 7824397, "current_liabilities": 4731473, "equity": 9292389, "fixed_assets": 10194612, "liabilities": 10558125, "long_term_liabilities": 5826652, "quarter": 1 }, { "assets": 18462345, "current_assets": 7873507, "current_liabilities": 4793939, "equity": 9779347, "fixed_assets": 10588838, "liabilities": 10751001, "long_term_liabilities": 5957062, "quarter": 2 }, { "assets": 18916589, "current_assets": 6911923, "current_liabilities": 5438503, "equity": 9981861, "fixed_assets": 12004666, "liabilities": 10947401, "long_term_liabilities": 5508898, "quarter": 3 }, { "assets": 19382010, "current_assets": 9636551, "current_liabilities": 6024999, "equity": 10183041, "fixed_assets": 9745459, "liabilities": 11147388, "long_term_liabilities": 5122389, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24124, "financing_cash_flow": -23233, "investing_cash_flow": -272636, "net_cash_flow": 2355927, "operating_cash_flow": 2467645, "quarter": 1 }, { "change_in_working_capital": -57771, "financing_cash_flow": 26264, "investing_cash_flow": -223372, "net_cash_flow": 2407234, "operating_cash_flow": 2775463, "quarter": 2 }, { "change_in_working_capital": -9734, "financing_cash_flow": -176826, "investing_cash_flow": -290124, "net_cash_flow": 2282677, "operating_cash_flow": 2562707, "quarter": 3 }, { "change_in_working_capital": 17405, "financing_cash_flow": -106302, "investing_cash_flow": -205108, "net_cash_flow": 2516684, "operating_cash_flow": 2782464, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7161615824710449, "current_ratio": 1.653691567087036, "debt_to_equity_ratio": 1.1362121194022334, "profit_margin": 0.14192738018502352, "quarter": 1, "return_on_assets": 0.10164293718927606, "return_on_equity": 0.1970973234116652 }, { "asset_turnover_ratio": 0.6957283595339595, "current_ratio": 1.642387815114043, "debt_to_equity_ratio": 1.09935775875424, "profit_margin": 0.16099952533235884, "quarter": 2, "return_on_assets": 0.11201193564522817, "return_on_equity": 0.21146636886900527 }, { "asset_turnover_ratio": 0.6758780877461577, "current_ratio": 1.2709238185581584, "debt_to_equity_ratio": 1.0967294575630737, "profit_margin": 0.15742076764986812, "quarter": 3, "return_on_assets": 0.10639724741072505, "return_on_equity": 0.2016330421752016 }, { "asset_turnover_ratio": 0.6565941819243721, "current_ratio": 1.599427817332418, "debt_to_equity_ratio": 1.0947012783312962, "profit_margin": 0.15310399128092117, "quarter": 4, "return_on_assets": 0.10052718990445264, "return_on_equity": 0.1913396008127631 } ], "income_statement": [ { "depreciation": 636140, "expenses": 10299158, "income_tax": 773859, "marketing_expense": 1385474, "net_income": 2605364, "net_profit": 1831505, "operational_expense": 5981908, "product_revenue": 4102486, "quarter": 1, "rd_expense": 1677133, "revenue": 12904522, "salaries_expense": 4668347, "service_revenue": 8802036 }, { "depreciation": 707460, "expenses": 10205025, "income_tax": 571749, "marketing_expense": 1502101, "net_income": 2639752, "net_profit": 2068003, "operational_expense": 6661711, "product_revenue": 2995214, "quarter": 2, "rd_expense": 1370995, "revenue": 12844777, "salaries_expense": 4739846, "service_revenue": 9849563 }, { "depreciation": 550034, "expenses": 10111754, "income_tax": 660881, "marketing_expense": 1932308, "net_income": 2673554, "net_profit": 2012673, "operational_expense": 6316837, "product_revenue": 4226106, "quarter": 3, "rd_expense": 1770732, "revenue": 12785308, "salaries_expense": 3062178, "service_revenue": 8559202 }, { "depreciation": 834045, "expenses": 10019334, "income_tax": 758362, "marketing_expense": 1245264, "net_income": 2706781, "net_profit": 1948419, "operational_expense": 6660437, "product_revenue": 2683957, "quarter": 4, "rd_expense": 1976201, "revenue": 12726115, "salaries_expense": 3954059, "service_revenue": 10042158 } ], "market_conditions": { "gdp_growth": [ 0.0010365909552746827, -0.005365061740234064, 0.008388968457177173, -0.00009669798974649806 ], "inflation_rate": [ 0.022150989277521696, 0.028239186769704907, 0.021909733976099393, 0.019717852294768544 ], "interest_rate": [ 0.04810038028244507, 0.05739114450880563, 0.04790418251237809, 0.05291000372064524 ], "year": 2006 }, "random_event": { "description": "Mcfarland Inc Partnership with Major Brand in 2006", "impact": 0.05, "type": "Partnership with Major Brand" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 119409, "billable_hours_per_employee": 116, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 11701066, "net_revenue": 10632633, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 21923 }, { "average_project_size": 99340, "billable_hours_per_employee": 121, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 13628443, "net_revenue": 10510538, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 21671 }, { "average_project_size": 70191, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 12175799, "net_revenue": 10389845, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 21422 }, { "average_project_size": 105030, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 11311632, "net_revenue": 10270539, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 21176 } ], "balance_sheet": [ { "assets": 12171288, "current_assets": 5002231, "current_liabilities": 2455353, "equity": 8814445, "fixed_assets": 7169057, "liabilities": 5275939, "long_term_liabilities": 2820586, "quarter": 1 }, { "assets": 12552658, "current_assets": 5377239, "current_liabilities": 2585464, "equity": 9101186, "fixed_assets": 7175419, "liabilities": 5330450, "long_term_liabilities": 2744986, "quarter": 2 }, { "assets": 12945978, "current_assets": 4473251, "current_liabilities": 2274652, "equity": 9435427, "fixed_assets": 8472727, "liabilities": 5385524, "long_term_liabilities": 3110872, "quarter": 3 }, { "assets": 13351621, "current_assets": 6259985, "current_liabilities": 2584665, "equity": 9919855, "fixed_assets": 7091636, "liabilities": 5441168, "long_term_liabilities": 2856503, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99834, "financing_cash_flow": 35723, "investing_cash_flow": -346105, "net_cash_flow": 2318577, "operating_cash_flow": 2616757, "quarter": 1 }, { "change_in_working_capital": -66898, "financing_cash_flow": 71670, "investing_cash_flow": -394240, "net_cash_flow": 2325964, "operating_cash_flow": 2633007, "quarter": 2 }, { "change_in_working_capital": -52016, "financing_cash_flow": -170235, "investing_cash_flow": -417793, "net_cash_flow": 2137504, "operating_cash_flow": 2359914, "quarter": 3 }, { "change_in_working_capital": -66972, "financing_cash_flow": -113813, "investing_cash_flow": -379255, "net_cash_flow": 2128893, "operating_cash_flow": 2446100, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.873583223073844, "current_ratio": 2.0372756992579073, "debt_to_equity_ratio": 0.598556006645909, "profit_margin": 0.18049113516849496, "quarter": 1, "return_on_assets": 0.15767402759675064, "return_on_equity": 0.21772170567744198 }, { "asset_turnover_ratio": 0.8373157302620688, "current_ratio": 2.0797965084797156, "debt_to_equity_ratio": 0.5856874038174805, "profit_margin": 0.17877086786613589, "quarter": 2, "return_on_assets": 0.14968765977691736, "return_on_equity": 0.20645419179434416 }, { "asset_turnover_ratio": 0.8025538897099933, "current_ratio": 1.9665649954366646, "debt_to_equity_ratio": 0.5707769240332208, "profit_margin": 0.180462076190742, "quarter": 3, "return_on_assets": 0.14483054119202118, "return_on_equity": 0.19871628491217197 }, { "asset_turnover_ratio": 0.7692353610097231, "current_ratio": 2.4219715127492343, "debt_to_equity_ratio": 0.5485128562867099, "profit_margin": 0.19564718073705772, "quarter": 4, "return_on_assets": 0.15049872970480513, "return_on_equity": 0.20256364634362095 } ], "income_statement": [ { "depreciation": 697661, "expenses": 8035669, "income_tax": 677868, "marketing_expense": 1493388, "net_income": 2596964, "net_profit": 1919096, "operational_expense": 5478116, "product_revenue": 2431309, "quarter": 1, "rd_expense": 1565539, "revenue": 10632633, "salaries_expense": 2608037, "service_revenue": 8201324 }, { "depreciation": 754029, "expenses": 7919752, "income_tax": 711808, "marketing_expense": 1211147, "net_income": 2590786, "net_profit": 1878978, "operational_expense": 5310909, "product_revenue": 2840024, "quarter": 2, "rd_expense": 832327, "revenue": 10510538, "salaries_expense": 2886498, "service_revenue": 7670514 }, { "depreciation": 484941, "expenses": 7805508, "income_tax": 709364, "marketing_expense": 783388, "net_income": 2584337, "net_profit": 1874973, "operational_expense": 5355671, "product_revenue": 3139756, "quarter": 3, "rd_expense": 923921, "revenue": 10389845, "salaries_expense": 3139204, "service_revenue": 7250089 }, { "depreciation": 436698, "expenses": 7692912, "income_tax": 568225, "marketing_expense": 960112, "net_income": 2577627, "net_profit": 2009402, "operational_expense": 4632620, "product_revenue": 3787595, "quarter": 4, "rd_expense": 1388205, "revenue": 10270539, "salaries_expense": 2740949, "service_revenue": 6482944 } ], "market_conditions": { "gdp_growth": [ -0.006891004965698369, -0.018395467888381208, -0.012415214609621406, -0.008609878817540042 ], "inflation_rate": [ 0.0234616374038282, 0.03258253234116423, 0.024961389386474145, 0.02622343533303581 ], "interest_rate": [ 0.05127672814644063, 0.057780119622213466, 0.04915778398873889, 0.05379397396707892 ], "year": 2007 }, "random_event": { "description": "Mcfarland Inc Economic Slowdown Impact in 2007", "impact": 0.1, "type": "Economic Slowdown Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 175908, "billable_hours_per_employee": 93, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 14753954, "net_revenue": 12469556, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 25710 }, { "average_project_size": 110489, "billable_hours_per_employee": 122, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 14930226, "net_revenue": 12415818, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 25600 }, { "average_project_size": 96474, "billable_hours_per_employee": 118, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 14945156, "net_revenue": 12362312, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 25489 }, { "average_project_size": 68669, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 14227324, "net_revenue": 12309037, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 25379 } ], "balance_sheet": [ { "assets": 16869201, "current_assets": 6987035, "current_liabilities": 3443769, "equity": 12963562, "fixed_assets": 9882166, "liabilities": 6907793, "long_term_liabilities": 3464024, "quarter": 1 }, { "assets": 17182300, "current_assets": 6669451, "current_liabilities": 2982362, "equity": 12815708, "fixed_assets": 10512849, "liabilities": 7061177, "long_term_liabilities": 4078815, "quarter": 2 }, { "assets": 17501209, "current_assets": 8166522, "current_liabilities": 3026734, "equity": 12924001, "fixed_assets": 9334687, "liabilities": 7217968, "long_term_liabilities": 4191234, "quarter": 3 }, { "assets": 17826037, "current_assets": 6720245, "current_liabilities": 2980772, "equity": 13300719, "fixed_assets": 11105792, "liabilities": 7378239, "long_term_liabilities": 4397467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -888, "financing_cash_flow": 149150, "investing_cash_flow": -428442, "net_cash_flow": 3549122, "operating_cash_flow": 3492931, "quarter": 1 }, { "change_in_working_capital": 19097, "financing_cash_flow": -60282, "investing_cash_flow": -371944, "net_cash_flow": 2948634, "operating_cash_flow": 3504847, "quarter": 2 }, { "change_in_working_capital": -26665, "financing_cash_flow": 117713, "investing_cash_flow": -253481, "net_cash_flow": 2954227, "operating_cash_flow": 3420572, "quarter": 3 }, { "change_in_working_capital": -15497, "financing_cash_flow": 26879, "investing_cash_flow": -276026, "net_cash_flow": 3655721, "operating_cash_flow": 3657957, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7391906706191953, "current_ratio": 2.028891891413158, "debt_to_equity_ratio": 0.532862264244966, "profit_margin": 0.240758692611028, "quarter": 1, "return_on_assets": 0.1779665794485465, "return_on_equity": 0.23158403531375096 }, { "asset_turnover_ratio": 0.7225934828282593, "current_ratio": 2.236298276332652, "debt_to_equity_ratio": 0.5509782994431521, "profit_margin": 0.21702839071900054, "quarter": 2, "return_on_assets": 0.15682330072225487, "return_on_equity": 0.21025642906345868 }, { "asset_turnover_ratio": 0.706369028562541, "current_ratio": 2.698130063626338, "debt_to_equity_ratio": 0.5584933024997445, "profit_margin": 0.21361376415673702, "quarter": 3, "return_on_assets": 0.15089014707498208, "return_on_equity": 0.20432991300449452 }, { "asset_turnover_ratio": 0.6905088887675932, "current_ratio": 2.2545317119189257, "debt_to_equity_ratio": 0.5547248235226983, "profit_margin": 0.23177450843636266, "quarter": 4, "return_on_assets": 0.16004235826504792, "return_on_equity": 0.21449374278187516 } ], "income_statement": [ { "depreciation": 490777, "expenses": 8661856, "income_tax": 805546, "marketing_expense": 1495368, "net_income": 3807700, "net_profit": 3002154, "operational_expense": 5096438, "product_revenue": 3930985, "quarter": 1, "rd_expense": 1501268, "revenue": 12469556, "salaries_expense": 2606588, "service_revenue": 8538571 }, { "depreciation": 810262, "expenses": 8630347, "income_tax": 1090886, "marketing_expense": 1219142, "net_income": 3785471, "net_profit": 2694585, "operational_expense": 4580149, "product_revenue": 3561795, "quarter": 2, "rd_expense": 1140634, "revenue": 12415818, "salaries_expense": 3835872, "service_revenue": 8854023 }, { "depreciation": 779812, "expenses": 8598953, "income_tax": 1122599, "marketing_expense": 871940, "net_income": 3763359, "net_profit": 2640760, "operational_expense": 5685480, "product_revenue": 2759666, "quarter": 3, "rd_expense": 1613881, "revenue": 12362312, "salaries_expense": 4153489, "service_revenue": 9602646 }, { "depreciation": 805036, "expenses": 8567673, "income_tax": 888443, "marketing_expense": 1421666, "net_income": 3741364, "net_profit": 2852921, "operational_expense": 5645811, "product_revenue": 2707606, "quarter": 4, "rd_expense": 1693199, "revenue": 12309037, "salaries_expense": 2790911, "service_revenue": 9601431 } ], "market_conditions": { "gdp_growth": [ -0.011001118715313542, -0.010303066815226435, -0.009116102770707638, -0.0015082482205914152 ], "inflation_rate": [ 0.02503234379156139, 0.029172170058527642, 0.02249241253224413, 0.024001487315838874 ], "interest_rate": [ 0.054576723442409186, 0.059353788354573944, 0.04990998875184064, 0.05856729469008549 ], "year": 2008 }, "random_event": { "description": "Mcfarland Inc Partnership with Major Brand in 2008", "impact": 0.04, "type": "Partnership with Major Brand" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 172749, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 9700042, "net_revenue": 8456329, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 17436 }, { "average_project_size": 92497, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 9733306, "net_revenue": 8338506, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 17193 }, { "average_project_size": 186954, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 10237720, "net_revenue": 8222325, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 16953 }, { "average_project_size": 119679, "billable_hours_per_employee": 100, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 9749584, "net_revenue": 8107763, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 16717 } ], "balance_sheet": [ { "assets": 11815740, "current_assets": 4055359, "current_liabilities": 2573691, "equity": 8529790, "fixed_assets": 7760381, "liabilities": 5197061, "long_term_liabilities": 2623370, "quarter": 1 }, { "assets": 12115009, "current_assets": 5884342, "current_liabilities": 3109958, "equity": 8598274, "fixed_assets": 6230667, "liabilities": 5330252, "long_term_liabilities": 2220294, "quarter": 2 }, { "assets": 12421858, "current_assets": 4579907, "current_liabilities": 3075246, "equity": 8824822, "fixed_assets": 7841951, "liabilities": 5466857, "long_term_liabilities": 2391611, "quarter": 3 }, { "assets": 12736479, "current_assets": 6056799, "current_liabilities": 3162664, "equity": 9042227, "fixed_assets": 6679680, "liabilities": 5606963, "long_term_liabilities": 2444299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33656, "financing_cash_flow": -10292, "investing_cash_flow": -470057, "net_cash_flow": 1827843, "operating_cash_flow": 2207109, "quarter": 1 }, { "change_in_working_capital": -97609, "financing_cash_flow": 2270, "investing_cash_flow": -104724, "net_cash_flow": 1916070, "operating_cash_flow": 2333746, "quarter": 2 }, { "change_in_working_capital": -50747, "financing_cash_flow": 188021, "investing_cash_flow": -186815, "net_cash_flow": 1895834, "operating_cash_flow": 2248285, "quarter": 3 }, { "change_in_working_capital": 19922, "financing_cash_flow": 175286, "investing_cash_flow": -397669, "net_cash_flow": 1973185, "operating_cash_flow": 2290631, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7156834019705918, "current_ratio": 1.5756977041921505, "debt_to_equity_ratio": 0.6092835814246306, "profit_margin": 0.22599771130002155, "quarter": 1, "return_on_assets": 0.16174281086076708, "return_on_equity": 0.22405135413650276 }, { "asset_turnover_ratio": 0.6882789769285355, "current_ratio": 1.892096935071149, "debt_to_equity_ratio": 0.6199211609213663, "profit_margin": 0.2174870414436351, "quarter": 2, "return_on_assets": 0.14969175838003917, "return_on_equity": 0.21091640019845845 }, { "asset_turnover_ratio": 0.6619239247462014, "current_ratio": 1.4892815078858732, "debt_to_equity_ratio": 0.6194863760424856, "profit_margin": 0.2274078195644176, "quarter": 3, "return_on_assets": 0.15052667644405532, "return_on_equity": 0.21188200736513438 }, { "asset_turnover_ratio": 0.6365780526941551, "current_ratio": 1.9150940472968359, "debt_to_equity_ratio": 0.6200865118736789, "profit_margin": 0.23591106449460844, "quarter": 4, "return_on_assets": 0.15017580604498307, "return_on_equity": 0.2115309646616923 } ], "income_statement": [ { "depreciation": 295998, "expenses": 5917754, "income_tax": 627464, "marketing_expense": 608121, "net_income": 2538575, "net_profit": 1911111, "operational_expense": 3309521, "product_revenue": 1706066, "quarter": 1, "rd_expense": 818928, "revenue": 8456329, "salaries_expense": 1855364, "service_revenue": 6750263 }, { "depreciation": 520229, "expenses": 5825631, "income_tax": 699358, "marketing_expense": 837249, "net_income": 2512875, "net_profit": 1813517, "operational_expense": 2946763, "product_revenue": 3170329, "quarter": 2, "rd_expense": 783701, "revenue": 8338506, "salaries_expense": 2047453, "service_revenue": 5168177 }, { "depreciation": 378464, "expenses": 5734942, "income_tax": 617562, "marketing_expense": 984164, "net_income": 2487383, "net_profit": 1869821, "operational_expense": 3374647, "product_revenue": 2860354, "quarter": 3, "rd_expense": 816085, "revenue": 8222325, "salaries_expense": 2005271, "service_revenue": 5361971 }, { "depreciation": 377920, "expenses": 5645666, "income_tax": 549386, "marketing_expense": 993733, "net_income": 2462097, "net_profit": 1912711, "operational_expense": 3796782, "product_revenue": 2597548, "quarter": 4, "rd_expense": 1017299, "revenue": 8107763, "salaries_expense": 2719971, "service_revenue": 5510215 } ], "market_conditions": { "gdp_growth": [ -0.014694809695535814, -0.0033740345909365945, -0.011951409940635755, -0.0116974495612516 ], "inflation_rate": [ 0.03795384089672519, 0.03806751716577252, 0.04217838488894637, 0.035866459206958516 ], "interest_rate": [ 0.04864163569119076, 0.0513206611155979, 0.057125521686544355, 0.05499744924082872 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 76389, "billable_hours_per_employee": 141, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 16547150, "net_revenue": 12801095, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 26394 }, { "average_project_size": 105070, "billable_hours_per_employee": 151, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 15593444, "net_revenue": 12498460, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 25770 }, { "average_project_size": 169566, "billable_hours_per_employee": 144, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 15315315, "net_revenue": 12202980, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 25161 }, { "average_project_size": 158344, "billable_hours_per_employee": 111, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 15289525, "net_revenue": 11914486, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 24566 } ], "balance_sheet": [ { "assets": 13836674, "current_assets": 6253364, "current_liabilities": 2761639, "equity": 10569629, "fixed_assets": 7583310, "liabilities": 5708845, "long_term_liabilities": 2947206, "quarter": 1 }, { "assets": 14201911, "current_assets": 6436804, "current_liabilities": 2613986, "equity": 10561323, "fixed_assets": 7765107, "liabilities": 5798506, "long_term_liabilities": 3184520, "quarter": 2 }, { "assets": 14576789, "current_assets": 6860679, "current_liabilities": 2851590, "equity": 10801447, "fixed_assets": 7716110, "liabilities": 5889574, "long_term_liabilities": 3037984, "quarter": 3 }, { "assets": 14961562, "current_assets": 6400467, "current_liabilities": 2607277, "equity": 10987829, "fixed_assets": 8561095, "liabilities": 5982073, "long_term_liabilities": 3374796, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2927, "financing_cash_flow": -17126, "investing_cash_flow": -192129, "net_cash_flow": 2593292, "operating_cash_flow": 2953133, "quarter": 1 }, { "change_in_working_capital": 54606, "financing_cash_flow": 96901, "investing_cash_flow": -241118, "net_cash_flow": 2469736, "operating_cash_flow": 2949308, "quarter": 2 }, { "change_in_working_capital": 19297, "financing_cash_flow": 193430, "investing_cash_flow": -228397, "net_cash_flow": 2317081, "operating_cash_flow": 2663800, "quarter": 3 }, { "change_in_working_capital": 91109, "financing_cash_flow": 1686, "investing_cash_flow": -419537, "net_cash_flow": 2492139, "operating_cash_flow": 2786106, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9251569416176171, "current_ratio": 2.2643669212377144, "debt_to_equity_ratio": 0.5401178224893229, "profit_margin": 0.19074930699287834, "quarter": 1, "return_on_assets": 0.17647304547321127, "return_on_equity": 0.23102040762263273 }, { "asset_turnover_ratio": 0.8800548038922368, "current_ratio": 2.462447771334659, "debt_to_equity_ratio": 0.5490321619744042, "profit_margin": 0.17265471106040264, "quarter": 2, "return_on_assets": 0.15194560788333344, "return_on_equity": 0.2043226970711908 }, { "asset_turnover_ratio": 0.8371514467280826, "current_ratio": 2.405913542970764, "debt_to_equity_ratio": 0.5452578714685171, "profit_margin": 0.1732553851600183, "quarter": 3, "return_on_assets": 0.14504099634014048, "return_on_equity": 0.19573599722333498 }, { "asset_turnover_ratio": 0.7963397137277511, "current_ratio": 2.4548473368959263, "debt_to_equity_ratio": 0.5444272021342887, "profit_margin": 0.16856287379917187, "quarter": 4, "return_on_assets": 0.13423331066635957, "return_on_equity": 0.18277859984897835 } ], "income_statement": [ { "depreciation": 511333, "expenses": 9674666, "income_tax": 684629, "marketing_expense": 1110150, "net_income": 3126429, "net_profit": 2441800, "operational_expense": 6660360, "product_revenue": 4044479, "quarter": 1, "rd_expense": 1666472, "revenue": 12801095, "salaries_expense": 3644330, "service_revenue": 8756616 }, { "depreciation": 791390, "expenses": 9480904, "income_tax": 859638, "marketing_expense": 1509627, "net_income": 3017556, "net_profit": 2157918, "operational_expense": 5501775, "product_revenue": 4758557, "quarter": 2, "rd_expense": 1237437, "revenue": 12498460, "salaries_expense": 3054616, "service_revenue": 7739903 }, { "depreciation": 549568, "expenses": 9291024, "income_tax": 797724, "marketing_expense": 1599889, "net_income": 2911956, "net_profit": 2114232, "operational_expense": 5436609, "product_revenue": 3200646, "quarter": 3, "rd_expense": 1037091, "revenue": 12202980, "salaries_expense": 3691436, "service_revenue": 9002334 }, { "depreciation": 777766, "expenses": 9104946, "income_tax": 801200, "marketing_expense": 1164840, "net_income": 2809540, "net_profit": 2008340, "operational_expense": 5468625, "product_revenue": 4070291, "quarter": 4, "rd_expense": 1774763, "revenue": 11914486, "salaries_expense": 3566467, "service_revenue": 7844195 } ], "market_conditions": { "gdp_growth": [ -0.014768219129668931, -0.0044953278039726145, -0.0069179460228521485, -0.004613318513989592 ], "inflation_rate": [ 0.03780399563444076, 0.032433962979053196, 0.03451440133048525, 0.032063279464667346 ], "interest_rate": [ 0.056666703350960315, 0.057655110227448965, 0.05304330187931722, 0.05130600321392686 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 104307, "billable_hours_per_employee": 87, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 15802666, "net_revenue": 12662633, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 26109 }, { "average_project_size": 61632, "billable_hours_per_employee": 124, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 15460453, "net_revenue": 12557088, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 25891 }, { "average_project_size": 195695, "billable_hours_per_employee": 106, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 15237511, "net_revenue": 12452423, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 25675 }, { "average_project_size": 165398, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 14151127, "net_revenue": 12348631, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 25461 } ], "balance_sheet": [ { "assets": 14377341, "current_assets": 6753183, "current_liabilities": 4328214, "equity": 9805491, "fixed_assets": 7624158, "liabilities": 7260943, "long_term_liabilities": 2932729, "quarter": 1 }, { "assets": 14804413, "current_assets": 6181399, "current_liabilities": 3272728, "equity": 10304616, "fixed_assets": 8623014, "liabilities": 7344636, "long_term_liabilities": 4071908, "quarter": 2 }, { "assets": 15244171, "current_assets": 7607702, "current_liabilities": 3361092, "equity": 10580191, "fixed_assets": 7636469, "liabilities": 7429293, "long_term_liabilities": 4068201, "quarter": 3 }, { "assets": 15696991, "current_assets": 5787469, "current_liabilities": 3707469, "equity": 10925230, "fixed_assets": 9909522, "liabilities": 7514926, "long_term_liabilities": 3807457, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89597, "financing_cash_flow": 106489, "investing_cash_flow": -416588, "net_cash_flow": 2812219, "operating_cash_flow": 3357058, "quarter": 1 }, { "change_in_working_capital": -28818, "financing_cash_flow": -124857, "investing_cash_flow": -439544, "net_cash_flow": 2913813, "operating_cash_flow": 3581733, "quarter": 2 }, { "change_in_working_capital": -33718, "financing_cash_flow": 173840, "investing_cash_flow": -179914, "net_cash_flow": 3218199, "operating_cash_flow": 3601738, "quarter": 3 }, { "change_in_working_capital": 45261, "financing_cash_flow": -193197, "investing_cash_flow": -445367, "net_cash_flow": 2981141, "operating_cash_flow": 3428384, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8807353877187722, "current_ratio": 1.560270125275691, "debt_to_equity_ratio": 0.7404976456558882, "profit_margin": 0.21236444268739368, "quarter": 1, "return_on_assets": 0.18703687976796265, "return_on_equity": 0.2742435845384999 }, { "asset_turnover_ratio": 0.8481989795880458, "current_ratio": 1.8887603858310253, "debt_to_equity_ratio": 0.7127520326812761, "profit_margin": 0.2265524459173974, "quarter": 2, "return_on_assets": 0.1921615534503124, "return_on_equity": 0.27607423702154454 }, { "asset_turnover_ratio": 0.8168645576069699, "current_ratio": 2.263461398854896, "debt_to_equity_ratio": 0.7021889302376488, "profit_margin": 0.22207027499788595, "quarter": 3, "return_on_assets": 0.18140133694380625, "return_on_equity": 0.26136702068989115 }, { "asset_turnover_ratio": 0.7866877798426463, "current_ratio": 1.5610296404366428, "debt_to_equity_ratio": 0.6878505990262905, "profit_margin": 0.22214324810580216, "quarter": 4, "return_on_assets": 0.17475737865938765, "return_on_equity": 0.2510853318419841 } ], "income_statement": [ { "depreciation": 667965, "expenses": 8850173, "income_tax": 1123367, "marketing_expense": 1382479, "net_income": 3812460, "net_profit": 2689093, "operational_expense": 4452613, "product_revenue": 4799576, "quarter": 1, "rd_expense": 948672, "revenue": 12662633, "salaries_expense": 3636203, "service_revenue": 7863057 }, { "depreciation": 736894, "expenses": 8732865, "income_tax": 979384, "marketing_expense": 1657046, "net_income": 3824223, "net_profit": 2844839, "operational_expense": 4403966, "product_revenue": 2701007, "quarter": 2, "rd_expense": 942279, "revenue": 12557088, "salaries_expense": 4352959, "service_revenue": 9856081 }, { "depreciation": 836425, "expenses": 8617113, "income_tax": 1069997, "marketing_expense": 1396145, "net_income": 3835310, "net_profit": 2765313, "operational_expense": 5109782, "product_revenue": 3096210, "quarter": 3, "rd_expense": 1108446, "revenue": 12452423, "salaries_expense": 2748434, "service_revenue": 9356213 }, { "depreciation": 685219, "expenses": 8502895, "income_tax": 1102571, "marketing_expense": 954698, "net_income": 3845736, "net_profit": 2743165, "operational_expense": 5027617, "product_revenue": 3206735, "quarter": 4, "rd_expense": 954711, "revenue": 12348631, "salaries_expense": 4027185, "service_revenue": 9141896 } ], "market_conditions": { "gdp_growth": [ -0.0037036922110117877, -0.0021984523293446644, -0.0015174813402757132, -0.0060387382809790335 ], "inflation_rate": [ 0.035149155687621426, 0.03231552299875091, 0.0352343088910675, 0.028262154945464836 ], "interest_rate": [ 0.05610177411598643, 0.0582418587102956, 0.05164281622443311, 0.05620103315179403 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 141607, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 15185507, "net_revenue": 12522850, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 25820 }, { "average_project_size": 146722, "billable_hours_per_employee": 148, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 14067489, "net_revenue": 12386208, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 25539 }, { "average_project_size": 193252, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 15667428, "net_revenue": 12251057, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 25260 }, { "average_project_size": 68431, "billable_hours_per_employee": 151, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 13523538, "net_revenue": 12117382, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 24984 } ], "balance_sheet": [ { "assets": 14421621, "current_assets": 7097293, "current_liabilities": 3669700, "equity": 10197653, "fixed_assets": 7324328, "liabilities": 6711071, "long_term_liabilities": 3041371, "quarter": 1 }, { "assets": 14684938, "current_assets": 4925032, "current_liabilities": 3346791, "equity": 10291420, "fixed_assets": 9759906, "liabilities": 6828098, "long_term_liabilities": 3481307, "quarter": 2 }, { "assets": 14953063, "current_assets": 7449120, "current_liabilities": 2867649, "equity": 10323060, "fixed_assets": 7503943, "liabilities": 6947166, "long_term_liabilities": 4079517, "quarter": 3 }, { "assets": 15226083, "current_assets": 7330421, "current_liabilities": 3485956, "equity": 10557717, "fixed_assets": 7895662, "liabilities": 7068310, "long_term_liabilities": 3582354, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5672, "financing_cash_flow": -97668, "investing_cash_flow": -207284, "net_cash_flow": 2974706, "operating_cash_flow": 3383731, "quarter": 1 }, { "change_in_working_capital": 63772, "financing_cash_flow": 44531, "investing_cash_flow": -358984, "net_cash_flow": 2871982, "operating_cash_flow": 3339864, "quarter": 2 }, { "change_in_working_capital": -21859, "financing_cash_flow": -176234, "investing_cash_flow": -250514, "net_cash_flow": 2601627, "operating_cash_flow": 2790067, "quarter": 3 }, { "change_in_working_capital": -61198, "financing_cash_flow": 135555, "investing_cash_flow": -243415, "net_cash_flow": 2427652, "operating_cash_flow": 2899081, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8683385869036497, "current_ratio": 1.934025397171431, "debt_to_equity_ratio": 0.6580995646743423, "profit_margin": 0.19860518971320426, "quarter": 1, "return_on_assets": 0.17245654978729505, "return_on_equity": 0.24388974600332056 }, { "asset_turnover_ratio": 0.8434634180954662, "current_ratio": 1.471568436750308, "debt_to_equity_ratio": 0.6634748168862995, "profit_margin": 0.19655571745606082, "quarter": 2, "return_on_assets": 0.16578755729169575, "return_on_equity": 0.2365640504420187 }, { "asset_turnover_ratio": 0.8193008348858023, "current_ratio": 2.597640087751325, "debt_to_equity_ratio": 0.6729754549523107, "profit_margin": 0.1891398431988358, "quarter": 3, "return_on_assets": 0.15496243144297592, "return_on_equity": 0.22446474204354136 }, { "asset_turnover_ratio": 0.7958305494591091, "current_ratio": 2.1028438109947456, "debt_to_equity_ratio": 0.6694922775444729, "profit_margin": 0.19805796334554773, "quarter": 4, "return_on_assets": 0.15762057779403935, "return_on_equity": 0.22731656853465573 } ], "income_statement": [ { "depreciation": 896628, "expenses": 9283543, "income_tax": 752204, "marketing_expense": 1229459, "net_income": 3239307, "net_profit": 2487103, "operational_expense": 4835613, "product_revenue": 2898698, "quarter": 1, "rd_expense": 1608849, "revenue": 12522850, "salaries_expense": 3912351, "service_revenue": 9624152 }, { "depreciation": 905284, "expenses": 9116039, "income_tax": 835589, "marketing_expense": 1197801, "net_income": 3270169, "net_profit": 2434580, "operational_expense": 6138465, "product_revenue": 2666313, "quarter": 2, "rd_expense": 1792443, "revenue": 12386208, "salaries_expense": 3233325, "service_revenue": 9719895 }, { "depreciation": 472904, "expenses": 8951558, "income_tax": 982336, "marketing_expense": 1744567, "net_income": 3299499, "net_profit": 2317163, "operational_expense": 5953082, "product_revenue": 3067103, "quarter": 3, "rd_expense": 947514, "revenue": 12251057, "salaries_expense": 2741847, "service_revenue": 9183954 }, { "depreciation": 499137, "expenses": 8790044, "income_tax": 927394, "marketing_expense": 1503172, "net_income": 3327338, "net_profit": 2399944, "operational_expense": 4934703, "product_revenue": 3376976, "quarter": 4, "rd_expense": 1671193, "revenue": 12117382, "salaries_expense": 3457900, "service_revenue": 8740406 } ], "market_conditions": { "gdp_growth": [ -0.015732682488879567, -0.009456614873358212, -0.024486726517215673, -0.010007424707837526 ], "inflation_rate": [ 0.03717261713251016, 0.04155349241336801, 0.03275544315891842, 0.03399890974402975 ], "interest_rate": [ 0.056008573116421344, 0.050387662630131266, 0.051435749642499, 0.05359519895873669 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 89300, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 18390541, "net_revenue": 14536056, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 29971 }, { "average_project_size": 150746, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 16864380, "net_revenue": 14394017, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 29678 }, { "average_project_size": 137635, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 16792540, "net_revenue": 14253366, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 29388 }, { "average_project_size": 130482, "billable_hours_per_employee": 94, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 15914455, "net_revenue": 14114089, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 29101 } ], "balance_sheet": [ { "assets": 18865568, "current_assets": 6426967, "current_liabilities": 5965083, "equity": 11495046, "fixed_assets": 12438601, "liabilities": 11027499, "long_term_liabilities": 5062416, "quarter": 1 }, { "assets": 19391827, "current_assets": 8513026, "current_liabilities": 6259629, "equity": 11845278, "fixed_assets": 10878801, "liabilities": 11214878, "long_term_liabilities": 4955249, "quarter": 2 }, { "assets": 19932766, "current_assets": 7359499, "current_liabilities": 5062290, "equity": 12511534, "fixed_assets": 12573267, "liabilities": 11405442, "long_term_liabilities": 6343152, "quarter": 3 }, { "assets": 20488795, "current_assets": 6945539, "current_liabilities": 5629793, "equity": 12659600, "fixed_assets": 13543256, "liabilities": 11599243, "long_term_liabilities": 5969450, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78909, "financing_cash_flow": -120891, "investing_cash_flow": -493179, "net_cash_flow": 4227203, "operating_cash_flow": 4596579, "quarter": 1 }, { "change_in_working_capital": -51658, "financing_cash_flow": -70307, "investing_cash_flow": -278583, "net_cash_flow": 4299850, "operating_cash_flow": 4412436, "quarter": 2 }, { "change_in_working_capital": -27209, "financing_cash_flow": 147253, "investing_cash_flow": -219242, "net_cash_flow": 4331640, "operating_cash_flow": 4707365, "quarter": 3 }, { "change_in_working_capital": 20368, "financing_cash_flow": 178656, "investing_cash_flow": -359387, "net_cash_flow": 4221309, "operating_cash_flow": 4304192, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7705072012674095, "current_ratio": 1.0774312779889232, "debt_to_equity_ratio": 0.959326217572335, "profit_margin": 0.251579726990595, "quarter": 1, "return_on_assets": 0.1938439913391423, "return_on_equity": 0.3181350470454838 }, { "asset_turnover_ratio": 0.7422723500988329, "current_ratio": 1.359988906690796, "debt_to_equity_ratio": 0.9467804807958075, "profit_margin": 0.25485095647726413, "quarter": 2, "return_on_assets": 0.1891688183893142, "return_on_equity": 0.30968703309453777 }, { "asset_turnover_ratio": 0.7150721580737966, "current_ratio": 1.4537885028317223, "debt_to_equity_ratio": 0.9115942137870544, "profit_margin": 0.27952765683558534, "quarter": 3, "return_on_assets": 0.1998824448147337, "return_on_equity": 0.31844296630613 }, { "asset_turnover_ratio": 0.6888686718765061, "current_ratio": 1.2337112572345021, "debt_to_equity_ratio": 0.9162408764889886, "profit_margin": 0.2671123867789129, "quarter": 4, "return_on_assets": 0.18400535512215335, "return_on_equity": 0.2978015103162817 } ], "income_statement": [ { "depreciation": 939602, "expenses": 9458603, "income_tax": 1420476, "marketing_expense": 1595049, "net_income": 5077453, "net_profit": 3656977, "operational_expense": 4877693, "product_revenue": 4174579, "quarter": 1, "rd_expense": 1707757, "revenue": 14536056, "salaries_expense": 3346329, "service_revenue": 10361477 }, { "depreciation": 744107, "expenses": 9321215, "income_tax": 1404473, "marketing_expense": 1021594, "net_income": 5072802, "net_profit": 3668329, "operational_expense": 5466578, "product_revenue": 3580788, "quarter": 2, "rd_expense": 949706, "revenue": 14394017, "salaries_expense": 4431788, "service_revenue": 10813229 }, { "depreciation": 723155, "expenses": 9185822, "income_tax": 1083334, "marketing_expense": 1002550, "net_income": 5067544, "net_profit": 3984210, "operational_expense": 4827884, "product_revenue": 3897286, "quarter": 3, "rd_expense": 973162, "revenue": 14253366, "salaries_expense": 4450654, "service_revenue": 10356080 }, { "depreciation": 534144, "expenses": 9052396, "income_tax": 1291645, "marketing_expense": 1449621, "net_income": 5061693, "net_profit": 3770048, "operational_expense": 6331944, "product_revenue": 2908824, "quarter": 4, "rd_expense": 947659, "revenue": 14114089, "salaries_expense": 4390570, "service_revenue": 11205265 } ], "market_conditions": { "gdp_growth": [ -0.01524482569760684, -0.010248375847294038, -0.014719544721905228, -0.0014842897419830494 ], "inflation_rate": [ 0.02316324465334456, 0.028280741526885506, 0.02211669972537176, 0.02582940012496059 ], "interest_rate": [ 0.04229426911616834, 0.04146840776829474, 0.04532441568136445, 0.043872999564425016 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 199378, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 16174467, "net_revenue": 13492796, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 27820 }, { "average_project_size": 186388, "billable_hours_per_employee": 92, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 14617712, "net_revenue": 13195148, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 27206 }, { "average_project_size": 193431, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 15539903, "net_revenue": 12904067, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 26606 }, { "average_project_size": 78196, "billable_hours_per_employee": 121, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 14428601, "net_revenue": 12619408, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 26019 } ], "balance_sheet": [ { "assets": 17264678, "current_assets": 5938420, "current_liabilities": 3264370, "equity": 12475594, "fixed_assets": 11326258, "liabilities": 8011959, "long_term_liabilities": 4747589, "quarter": 1 }, { "assets": 17756107, "current_assets": 8464252, "current_liabilities": 3696701, "equity": 12623418, "fixed_assets": 9291855, "liabilities": 8122622, "long_term_liabilities": 4425921, "quarter": 2 }, { "assets": 18261525, "current_assets": 7970682, "current_liabilities": 3317867, "equity": 13036909, "fixed_assets": 10290843, "liabilities": 8234813, "long_term_liabilities": 4916946, "quarter": 3 }, { "assets": 18781329, "current_assets": 9126309, "current_liabilities": 4177283, "equity": 13265262, "fixed_assets": 9655020, "liabilities": 8348555, "long_term_liabilities": 4171272, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14209, "financing_cash_flow": -96386, "investing_cash_flow": -294298, "net_cash_flow": 3646643, "operating_cash_flow": 3839928, "quarter": 1 }, { "change_in_working_capital": -50458, "financing_cash_flow": 143807, "investing_cash_flow": -345579, "net_cash_flow": 3378537, "operating_cash_flow": 3736017, "quarter": 2 }, { "change_in_working_capital": -94540, "financing_cash_flow": 176029, "investing_cash_flow": -418970, "net_cash_flow": 3110170, "operating_cash_flow": 3463862, "quarter": 3 }, { "change_in_working_capital": 48267, "financing_cash_flow": 84671, "investing_cash_flow": -382147, "net_cash_flow": 3037406, "operating_cash_flow": 3432386, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7815260730608471, "current_ratio": 1.8191626561939975, "debt_to_equity_ratio": 0.6422106233979721, "profit_margin": 0.2388589436911371, "quarter": 1, "return_on_assets": 0.1866744922783964, "return_on_equity": 0.2583343927351275 }, { "asset_turnover_ratio": 0.743132940120264, "current_ratio": 2.2896772013749556, "debt_to_equity_ratio": 0.6434566295752862, "profit_margin": 0.22659336598573962, "quarter": 2, "return_on_assets": 0.16838899427672968, "return_on_equity": 0.23685605594301004 }, { "asset_turnover_ratio": 0.7066259252718489, "current_ratio": 2.4023512696560774, "debt_to_equity_ratio": 0.6316537915544245, "profit_margin": 0.23327505971566947, "quarter": 3, "return_on_assets": 0.16483820491443074, "return_on_equity": 0.23089806026873394 }, { "asset_turnover_ratio": 0.6719124083285054, "current_ratio": 2.184747597900358, "debt_to_equity_ratio": 0.6293547010228671, "profit_margin": 0.22445490311431407, "quarter": 4, "return_on_assets": 0.1508140345126801, "return_on_equity": 0.21352672868428832 } ], "income_statement": [ { "depreciation": 617053, "expenses": 9273517, "income_tax": 996404, "marketing_expense": 1258642, "net_income": 4219279, "net_profit": 3222875, "operational_expense": 6326553, "product_revenue": 3227900, "quarter": 1, "rd_expense": 1244149, "revenue": 13492796, "salaries_expense": 4561372, "service_revenue": 10264896 }, { "depreciation": 746084, "expenses": 9071142, "income_tax": 1134073, "marketing_expense": 1229482, "net_income": 4124006, "net_profit": 2989933, "operational_expense": 4919006, "product_revenue": 4280104, "quarter": 2, "rd_expense": 927522, "revenue": 13195148, "salaries_expense": 4475810, "service_revenue": 8915044 }, { "depreciation": 453665, "expenses": 8873183, "income_tax": 1020687, "marketing_expense": 1278016, "net_income": 4030884, "net_profit": 3010197, "operational_expense": 4976240, "product_revenue": 3718800, "quarter": 3, "rd_expense": 1498937, "revenue": 12904067, "salaries_expense": 3969355, "service_revenue": 9185267 }, { "depreciation": 599898, "expenses": 8679544, "income_tax": 1107376, "marketing_expense": 1334593, "net_income": 3939864, "net_profit": 2832488, "operational_expense": 5965900, "product_revenue": 4833275, "quarter": 4, "rd_expense": 1553709, "revenue": 12619408, "salaries_expense": 3090144, "service_revenue": 7786133 } ], "market_conditions": { "gdp_growth": [ -0.012074239872224187, -0.018352569940237165, -0.01837180106835349, -0.019154395077074893 ], "inflation_rate": [ 0.020229652984384467, 0.021008250625382613, 0.019330156932787182, 0.02313124661754204 ], "interest_rate": [ 0.053496755962027825, 0.05380278508635891, 0.0570831263100981, 0.0560643326057437 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2001, "industry": "Advertising", "location": "New Joshualand", "name": "Williamson, Lawson and Mcclain", "num_employees": 525, "region": "North America", "revenue_size": "Large", "website": "www.williamson,lawsonandmcclain.com" }

[ { "advertising_kpis": [ { "average_project_size": 158759, "billable_hours_per_employee": 144, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 73935947, "net_revenue": 64341619, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 122555 }, { "average_project_size": 122337, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 83269251, "net_revenue": 65978548, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 125673 }, { "average_project_size": 101468, "billable_hours_per_employee": 91, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 77264145, "net_revenue": 67657122, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 128871 }, { "average_project_size": 67374, "billable_hours_per_employee": 89, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 79953346, "net_revenue": 69378402, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 132149 } ], "balance_sheet": [ { "assets": 81191495, "current_assets": 28759992, "current_liabilities": 21959284, "equity": 54396144, "fixed_assets": 52431503, "liabilities": 43383094, "long_term_liabilities": 21423810, "quarter": 1 }, { "assets": 82901519, "current_assets": 33285865, "current_liabilities": 17925526, "equity": 56774141, "fixed_assets": 49615654, "liabilities": 43965573, "long_term_liabilities": 26040047, "quarter": 2 }, { "assets": 84647560, "current_assets": 28168329, "current_liabilities": 18177255, "equity": 57941023, "fixed_assets": 56479231, "liabilities": 44555872, "long_term_liabilities": 26378617, "quarter": 3 }, { "assets": 86430375, "current_assets": 34439150, "current_liabilities": 19517602, "equity": 59565998, "fixed_assets": 51991225, "liabilities": 45154097, "long_term_liabilities": 25636495, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12661, "financing_cash_flow": 166968, "investing_cash_flow": -437314, "net_cash_flow": 18458709, "operating_cash_flow": 18710630, "quarter": 1 }, { "change_in_working_capital": -59162, "financing_cash_flow": 157215, "investing_cash_flow": -261302, "net_cash_flow": 21636585, "operating_cash_flow": 21871727, "quarter": 2 }, { "change_in_working_capital": -46325, "financing_cash_flow": -80138, "investing_cash_flow": -329635, "net_cash_flow": 20393810, "operating_cash_flow": 20577444, "quarter": 3 }, { "change_in_working_capital": 74282, "financing_cash_flow": -50749, "investing_cash_flow": -272016, "net_cash_flow": 20716265, "operating_cash_flow": 21130276, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7924674745796958, "current_ratio": 1.3096962542130244, "debt_to_equity_ratio": 0.7975398770912879, "profit_margin": 0.2578073610488415, "quarter": 1, "return_on_assets": 0.20430394833843127, "return_on_equity": 0.30494336142650114 }, { "asset_turnover_ratio": 0.7958665751347692, "current_ratio": 1.8568975326023907, "debt_to_equity_ratio": 0.7743943320956631, "profit_margin": 0.2703635581674213, "quarter": 2, "return_on_assets": 0.21517331907995557, "return_on_equity": 0.3141957709232448 }, { "asset_turnover_ratio": 0.7992802391468815, "current_ratio": 1.5496470176602573, "debt_to_equity_ratio": 0.7689866297320984, "profit_margin": 0.26382048884668785, "quarter": 3, "return_on_assets": 0.21086650341722785, "return_on_equity": 0.30806040480162045 }, { "asset_turnover_ratio": 0.8027085616601802, "current_ratio": 1.7645174852935315, "debt_to_equity_ratio": 0.7580515481332152, "profit_margin": 0.2636226761175618, "quarter": 4, "return_on_assets": 0.21161217916733555, "return_on_equity": 0.3070496695111194 } ], "income_statement": [ { "depreciation": 2122887, "expenses": 41822704, "income_tax": 5931172, "marketing_expense": 7293842, "net_income": 22518915, "net_profit": 16587743, "operational_expense": 25652667, "product_revenue": 25709253, "quarter": 1, "rd_expense": 7486554, "revenue": 64341619, "salaries_expense": 20508493, "service_revenue": 38632366 }, { "depreciation": 4033532, "expenses": 42798693, "income_tax": 5341660, "marketing_expense": 7214296, "net_income": 23179855, "net_profit": 17838195, "operational_expense": 29054934, "product_revenue": 22262348, "quarter": 2, "rd_expense": 8025942, "revenue": 65978548, "salaries_expense": 19889850, "service_revenue": 43716200 }, { "depreciation": 2728109, "expenses": 43797459, "income_tax": 6010328, "marketing_expense": 7546096, "net_income": 23859663, "net_profit": 17849335, "operational_expense": 29939975, "product_revenue": 22619983, "quarter": 3, "rd_expense": 5070682, "revenue": 67657122, "salaries_expense": 13326851, "service_revenue": 45037139 }, { "depreciation": 2840556, "expenses": 44819533, "income_tax": 6269149, "marketing_expense": 5727846, "net_income": 24558869, "net_profit": 18289720, "operational_expense": 23803496, "product_revenue": 16135847, "quarter": 4, "rd_expense": 6875008, "revenue": 69378402, "salaries_expense": 13980283, "service_revenue": 53242555 } ], "market_conditions": { "gdp_growth": [ 0.06327499819003195, 0.05340199452054442, 0.055158517806109836, 0.04882635274729945 ], "inflation_rate": [ 0.00784936975302657, 0.00742251008170792, 0.007199923610262442, 0.010913832264659567 ], "interest_rate": [ 0.010108430691566857, 0.010720211625805148, 0.016245877231642655, 0.01500009778861928 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 104171, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 56057831, "net_revenue": 47255514, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 90011 }, { "average_project_size": 70553, "billable_hours_per_employee": 88, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 62432267, "net_revenue": 49579201, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 94437 }, { "average_project_size": 142605, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 67358450, "net_revenue": 52017151, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 99080 }, { "average_project_size": 60138, "billable_hours_per_employee": 150, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 69161261, "net_revenue": 54574982, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 103952 } ], "balance_sheet": [ { "assets": 57980864, "current_assets": 28088937, "current_liabilities": 11517174, "equity": 44718357, "fixed_assets": 29891927, "liabilities": 24290662, "long_term_liabilities": 12773488, "quarter": 1 }, { "assets": 59254771, "current_assets": 19963547, "current_liabilities": 11825701, "equity": 45328060, "fixed_assets": 39291224, "liabilities": 24735015, "long_term_liabilities": 12909314, "quarter": 2 }, { "assets": 60556668, "current_assets": 19844432, "current_liabilities": 13090317, "equity": 48012796, "fixed_assets": 40712236, "liabilities": 25187496, "long_term_liabilities": 12097179, "quarter": 3 }, { "assets": 61887168, "current_assets": 22953810, "current_liabilities": 12160567, "equity": 48357455, "fixed_assets": 38933358, "liabilities": 25648255, "long_term_liabilities": 13487688, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10640, "financing_cash_flow": -183299, "investing_cash_flow": -334450, "net_cash_flow": 13094908, "operating_cash_flow": 13353779, "quarter": 1 }, { "change_in_working_capital": -10383, "financing_cash_flow": -14042, "investing_cash_flow": -403309, "net_cash_flow": 12657256, "operating_cash_flow": 13072685, "quarter": 2 }, { "change_in_working_capital": -53732, "financing_cash_flow": -188801, "investing_cash_flow": -328864, "net_cash_flow": 14839347, "operating_cash_flow": 14966875, "quarter": 3 }, { "change_in_working_capital": -19030, "financing_cash_flow": -48649, "investing_cash_flow": -448170, "net_cash_flow": 14923030, "operating_cash_flow": 15443869, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8150191414877846, "current_ratio": 2.4388740675446945, "debt_to_equity_ratio": 0.5431921839167749, "profit_margin": 0.23337287157642597, "quarter": 1, "return_on_assets": 0.19020335743875771, "return_on_equity": 0.24661359986906495 }, { "asset_turnover_ratio": 0.8367123889483937, "current_ratio": 1.6881491422791766, "debt_to_equity_ratio": 0.545688807330382, "profit_margin": 0.21800077012132568, "quarter": 2, "return_on_assets": 0.18240394516080402, "return_on_equity": 0.23844620749266568 }, { "asset_turnover_ratio": 0.8589830437830562, "current_ratio": 1.5159626768396823, "debt_to_equity_ratio": 0.5245996504765105, "profit_margin": 0.24306644552678405, "quarter": 3, "return_on_assets": 0.2087899552201254, "return_on_equity": 0.2633386316431145 }, { "asset_turnover_ratio": 0.8818464919900681, "current_ratio": 1.8875608349511992, "debt_to_equity_ratio": 0.5303888511088931, "profit_margin": 0.22205306453422194, "quarter": 4, "return_on_assets": 0.19581671599514783, "return_on_equity": 0.2506033867994087 } ], "income_statement": [ { "depreciation": 2325624, "expenses": 32769580, "income_tax": 3457779, "marketing_expense": 3866445, "net_income": 14485934, "net_profit": 11028155, "operational_expense": 17170018, "product_revenue": 13611539, "quarter": 1, "rd_expense": 6102009, "revenue": 47255514, "salaries_expense": 13419251, "service_revenue": 33643975 }, { "depreciation": 2264381, "expenses": 34246060, "income_tax": 4524837, "marketing_expense": 3868810, "net_income": 15333141, "net_profit": 10808304, "operational_expense": 21100751, "product_revenue": 12462153, "quarter": 2, "rd_expense": 4645476, "revenue": 49579201, "salaries_expense": 11241725, "service_revenue": 37117048 }, { "depreciation": 2323251, "expenses": 35789066, "income_tax": 3584461, "marketing_expense": 5269277, "net_income": 16228085, "net_profit": 12643624, "operational_expense": 22146536, "product_revenue": 17661250, "quarter": 3, "rd_expense": 4659247, "revenue": 52017151, "salaries_expense": 13532100, "service_revenue": 34355901 }, { "depreciation": 3325327, "expenses": 37401594, "income_tax": 5054846, "marketing_expense": 4391830, "net_income": 17173388, "net_profit": 12118542, "operational_expense": 23300576, "product_revenue": 11976353, "quarter": 4, "rd_expense": 6050432, "revenue": 54574982, "salaries_expense": 13688278, "service_revenue": 42598629 } ], "market_conditions": { "gdp_growth": [ 0.03949520022507709, 0.035911660939764105, 0.03599239637189762, 0.03848940799997474 ], "inflation_rate": [ 0.007785029134016775, 0.003888648139042033, 0.005268154221997913, 0.00487884413700205 ], "interest_rate": [ 0.020341577789682444, 0.02183994212195417, 0.019768944747722457, 0.020503852245040758 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 180696, "billable_hours_per_employee": 122, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 68992130, "net_revenue": 61630745, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 117392 }, { "average_project_size": 199775, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 80181692, "net_revenue": 62773537, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 119569 }, { "average_project_size": 82475, "billable_hours_per_employee": 112, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 77837251, "net_revenue": 63937520, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 121786 }, { "average_project_size": 185266, "billable_hours_per_employee": 99, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 72900767, "net_revenue": 65123086, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 124044 } ], "balance_sheet": [ { "assets": 68865171, "current_assets": 22626355, "current_liabilities": 14978503, "equity": 48219887, "fixed_assets": 46238816, "liabilities": 36188336, "long_term_liabilities": 21209833, "quarter": 1 }, { "assets": 69865654, "current_assets": 33908876, "current_liabilities": 21754748, "equity": 49706262, "fixed_assets": 35956778, "liabilities": 36687796, "long_term_liabilities": 14933048, "quarter": 2 }, { "assets": 70880671, "current_assets": 24590729, "current_liabilities": 22212158, "equity": 49024395, "fixed_assets": 46289942, "liabilities": 37194149, "long_term_liabilities": 14981991, "quarter": 3 }, { "assets": 71910435, "current_assets": 27477812, "current_liabilities": 22430452, "equity": 49733935, "fixed_assets": 44432623, "liabilities": 37707491, "long_term_liabilities": 15277039, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9901, "financing_cash_flow": 62043, "investing_cash_flow": -300214, "net_cash_flow": 18976108, "operating_cash_flow": 19481667, "quarter": 1 }, { "change_in_working_capital": 32476, "financing_cash_flow": 91613, "investing_cash_flow": -352186, "net_cash_flow": 18058190, "operating_cash_flow": 18635501, "quarter": 2 }, { "change_in_working_capital": 7729, "financing_cash_flow": 180886, "investing_cash_flow": -438785, "net_cash_flow": 18489715, "operating_cash_flow": 18977776, "quarter": 3 }, { "change_in_working_capital": -75822, "financing_cash_flow": 74767, "investing_cash_flow": -325135, "net_cash_flow": 18409259, "operating_cash_flow": 19046695, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8949479701429914, "current_ratio": 1.510588541458382, "debt_to_equity_ratio": 0.7504857072767508, "profit_margin": 0.25219639970277824, "quarter": 1, "return_on_assets": 0.2257026559913719, "return_on_equity": 0.322336964414703 }, { "asset_turnover_ratio": 0.8984892204687586, "current_ratio": 1.558688521696505, "debt_to_equity_ratio": 0.7380920335550478, "profit_margin": 0.26330209814368116, "quarter": 2, "return_on_assets": 0.23657409690890463, "return_on_equity": 0.3325215643855899 }, { "asset_turnover_ratio": 0.9020445080154503, "current_ratio": 1.1070841923598778, "debt_to_equity_ratio": 0.758686547789116, "profit_margin": 0.23988845673088352, "quarter": 3, "return_on_assets": 0.21639006493039548, "return_on_equity": 0.31286205571736275 }, { "asset_turnover_ratio": 0.9056138514528524, "current_ratio": 1.2250226611572517, "debt_to_equity_ratio": 0.7581843463622977, "profit_margin": 0.23848671729100798, "quarter": 4, "return_on_assets": 0.2159768745662573, "return_on_equity": 0.31228156388590605 } ], "income_statement": [ { "depreciation": 3938615, "expenses": 40500832, "income_tax": 5586861, "marketing_expense": 7418567, "net_income": 21129913, "net_profit": 15543052, "operational_expense": 27679658, "product_revenue": 18127691, "quarter": 1, "rd_expense": 6145600, "revenue": 61630745, "salaries_expense": 17169928, "service_revenue": 43503054 }, { "depreciation": 2107097, "expenses": 41352258, "income_tax": 4892875, "marketing_expense": 7364213, "net_income": 21421279, "net_profit": 16528404, "operational_expense": 26889555, "product_revenue": 18029934, "quarter": 2, "rd_expense": 6831875, "revenue": 62773537, "salaries_expense": 20401173, "service_revenue": 44743603 }, { "depreciation": 3639903, "expenses": 42221583, "income_tax": 6378064, "marketing_expense": 5264432, "net_income": 21715937, "net_profit": 15337873, "operational_expense": 25955550, "product_revenue": 20292541, "quarter": 3, "rd_expense": 8273797, "revenue": 63937520, "salaries_expense": 20037552, "service_revenue": 43644979 }, { "depreciation": 3515704, "expenses": 43109184, "income_tax": 6482911, "marketing_expense": 6965726, "net_income": 22013902, "net_profit": 15530991, "operational_expense": 24231338, "product_revenue": 24469510, "quarter": 4, "rd_expense": 7307658, "revenue": 65123086, "salaries_expense": 19263601, "service_revenue": 40653576 } ], "market_conditions": { "gdp_growth": [ 0.044087356043997356, 0.035098155198044635, 0.04892441786566737, 0.04645758771302635 ], "inflation_rate": [ 0.01002705652942203, 0.009771593359629576, 0.003054777785773767, 0.0072316598589673604 ], "interest_rate": [ 0.01225049268582135, 0.010263984866258864, 0.01799615867982784, 0.011979947193709149 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 194053, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 95097362, "net_revenue": 83501624, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 159051 }, { "average_project_size": 174677, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 106804277, "net_revenue": 86780062, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 165295 }, { "average_project_size": 73665, "billable_hours_per_employee": 156, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 108657606, "net_revenue": 90187218, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 171785 }, { "average_project_size": 178722, "billable_hours_per_employee": 128, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 120463241, "net_revenue": 93728146, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 178530 } ], "balance_sheet": [ { "assets": 86679965, "current_assets": 41723396, "current_liabilities": 21778542, "equity": 57257963, "fixed_assets": 44956569, "liabilities": 42913416, "long_term_liabilities": 21134874, "quarter": 1 }, { "assets": 88855496, "current_assets": 33411704, "current_liabilities": 17702240, "equity": 58647807, "fixed_assets": 55443792, "liabilities": 43896640, "long_term_liabilities": 26194400, "quarter": 2 }, { "assets": 91085630, "current_assets": 30497697, "current_liabilities": 22747566, "equity": 61582388, "fixed_assets": 60587933, "liabilities": 44902391, "long_term_liabilities": 22154825, "quarter": 3 }, { "assets": 93371736, "current_assets": 45679276, "current_liabilities": 22748291, "equity": 62370818, "fixed_assets": 47692460, "liabilities": 45931186, "long_term_liabilities": 23182895, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89655, "financing_cash_flow": 173305, "investing_cash_flow": -361125, "net_cash_flow": 19790835, "operating_cash_flow": 19892205, "quarter": 1 }, { "change_in_working_capital": 6757, "financing_cash_flow": 129418, "investing_cash_flow": -121865, "net_cash_flow": 18141049, "operating_cash_flow": 18473117, "quarter": 2 }, { "change_in_working_capital": 87260, "financing_cash_flow": -161296, "investing_cash_flow": -293466, "net_cash_flow": 19906032, "operating_cash_flow": 19995860, "quarter": 3 }, { "change_in_working_capital": 85140, "financing_cash_flow": 182814, "investing_cash_flow": -305651, "net_cash_flow": 20284689, "operating_cash_flow": 20623116, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9633324609671912, "current_ratio": 1.915802995443864, "debt_to_equity_ratio": 0.7494750730129887, "profit_margin": 0.16157067795471858, "quarter": 1, "return_on_assets": 0.15564627881425655, "return_on_equity": 0.2356251129646369 }, { "asset_turnover_ratio": 0.9766425928228457, "current_ratio": 1.8874280317067218, "debt_to_equity_ratio": 0.7484787964876505, "profit_margin": 0.15774304240529352, "quarter": 2, "return_on_assets": 0.15405857393446995, "return_on_equity": 0.2334094265451392 }, { "asset_turnover_ratio": 0.9901366219896596, "current_ratio": 1.3407015502229997, "debt_to_equity_ratio": 0.7291433875542468, "profit_margin": 0.17074646875125918, "quarter": 3, "return_on_assets": 0.16906233178603475, "return_on_equity": 0.2500576788285638 }, { "asset_turnover_ratio": 1.0038171079950788, "current_ratio": 2.0080311087984586, "debt_to_equity_ratio": 0.7364210935954054, "profit_margin": 0.15929332476073943, "quarter": 4, "return_on_assets": 0.15990136458424636, "return_on_equity": 0.23937906345881177 } ], "income_statement": [ { "depreciation": 6400791, "expenses": 65608267, "income_tax": 4401943, "marketing_expense": 12131598, "net_income": 17893357, "net_profit": 13491414, "operational_expense": 35205561, "product_revenue": 25540054, "quarter": 1, "rd_expense": 10133347, "revenue": 83501624, "salaries_expense": 23306276, "service_revenue": 57961570 }, { "depreciation": 4784166, "expenses": 67978576, "income_tax": 5112535, "marketing_expense": 13228496, "net_income": 18801486, "net_profit": 13688951, "operational_expense": 36198905, "product_revenue": 24059885, "quarter": 2, "rd_expense": 11868403, "revenue": 86780062, "salaries_expense": 28249502, "service_revenue": 62720177 }, { "depreciation": 4596711, "expenses": 70434520, "income_tax": 4353549, "marketing_expense": 9892696, "net_income": 19752698, "net_profit": 15399149, "operational_expense": 39420486, "product_revenue": 21269365, "quarter": 3, "rd_expense": 13727999, "revenue": 90187218, "salaries_expense": 23912495, "service_revenue": 68917853 }, { "depreciation": 5692848, "expenses": 72979194, "income_tax": 5818684, "marketing_expense": 7316460, "net_income": 20748952, "net_profit": 14930268, "operational_expense": 50742905, "product_revenue": 30019733, "quarter": 4, "rd_expense": 12038493, "revenue": 93728146, "salaries_expense": 32258557, "service_revenue": 63708413 } ], "market_conditions": { "gdp_growth": [ 0.05883401456779692, 0.049226039109553116, 0.050051016255921926, 0.05974973018378648 ], "inflation_rate": [ 0.012104383027018356, 0.006968499049370522, 0.009979852038675976, 0.007350765508238851 ], "interest_rate": [ 0.01655738833886949, 0.01780926847907321, 0.009211951727773022, 0.009461171481129954 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 198306, "billable_hours_per_employee": 145, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 52795484, "net_revenue": 43662761, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 83167 }, { "average_project_size": 106765, "billable_hours_per_employee": 89, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 51323364, "net_revenue": 45711917, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 87070 }, { "average_project_size": 135374, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 60994065, "net_revenue": 47857244, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 91157 }, { "average_project_size": 52817, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 57478435, "net_revenue": 50103253, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 95435 } ], "balance_sheet": [ { "assets": 48929335, "current_assets": 21819875, "current_liabilities": 14056756, "equity": 32036858, "fixed_assets": 27109460, "liabilities": 24985721, "long_term_liabilities": 10928965, "quarter": 1 }, { "assets": 50541085, "current_assets": 15804626, "current_liabilities": 14730259, "equity": 34882731, "fixed_assets": 34736459, "liabilities": 25256849, "long_term_liabilities": 10526590, "quarter": 2 }, { "assets": 52205927, "current_assets": 19002499, "current_liabilities": 10299484, "equity": 36753326, "fixed_assets": 33203428, "liabilities": 25530919, "long_term_liabilities": 15231435, "quarter": 3 }, { "assets": 53925609, "current_assets": 18812964, "current_liabilities": 12392682, "equity": 38181907, "fixed_assets": 35112645, "liabilities": 25807964, "long_term_liabilities": 13415282, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14347, "financing_cash_flow": 50241, "investing_cash_flow": -141234, "net_cash_flow": 10236825, "operating_cash_flow": 10757410, "quarter": 1 }, { "change_in_working_capital": 8954, "financing_cash_flow": -154582, "investing_cash_flow": -263978, "net_cash_flow": 11279671, "operating_cash_flow": 11358328, "quarter": 2 }, { "change_in_working_capital": 23466, "financing_cash_flow": 74304, "investing_cash_flow": -191219, "net_cash_flow": 13003059, "operating_cash_flow": 13420127, "quarter": 3 }, { "change_in_working_capital": -93704, "financing_cash_flow": -185738, "investing_cash_flow": -102995, "net_cash_flow": 12114437, "operating_cash_flow": 12736654, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8923636709961417, "current_ratio": 1.5522695990454696, "debt_to_equity_ratio": 0.7799054763734945, "profit_margin": 0.18535804458174324, "quarter": 1, "return_on_assets": 0.16540678511163087, "return_on_equity": 0.2526229007850895 }, { "asset_turnover_ratio": 0.9044506464394264, "current_ratio": 1.072936056317815, "debt_to_equity_ratio": 0.7240502184304319, "profit_margin": 0.20997795826414367, "quarter": 2, "return_on_assets": 0.18991470009003567, "return_on_equity": 0.27516466528953826 }, { "asset_turnover_ratio": 0.9167013546182218, "current_ratio": 1.8449952444219535, "debt_to_equity_ratio": 0.6946560156215522, "profit_margin": 0.21059127433247096, "quarter": 3, "return_on_assets": 0.19304930645135368, "return_on_equity": 0.2742151281764268 }, { "asset_turnover_ratio": 0.9291179817737432, "current_ratio": 1.518070422528392, "debt_to_equity_ratio": 0.6759212943449892, "profit_margin": 0.20087043050877354, "quarter": 4, "return_on_assets": 0.18663232899233462, "return_on_equity": 0.2635872011316774 } ], "income_statement": [ { "depreciation": 2664166, "expenses": 32135163, "income_tax": 3434354, "marketing_expense": 5553894, "net_income": 11527598, "net_profit": 8093244, "operational_expense": 19612275, "product_revenue": 15277525, "quarter": 1, "rd_expense": 4709911, "revenue": 43662761, "salaries_expense": 9765189, "service_revenue": 28385236 }, { "depreciation": 1759833, "expenses": 33630127, "income_tax": 2483295, "marketing_expense": 3631043, "net_income": 12081790, "net_profit": 9598495, "operational_expense": 20701432, "product_revenue": 10078587, "quarter": 2, "rd_expense": 4672401, "revenue": 45711917, "salaries_expense": 13765573, "service_revenue": 35633330 }, { "depreciation": 3341809, "expenses": 35194640, "income_tax": 2584286, "marketing_expense": 6626545, "net_income": 12662604, "net_profit": 10078318, "operational_expense": 20294965, "product_revenue": 17349299, "quarter": 3, "rd_expense": 3989924, "revenue": 47857244, "salaries_expense": 10779163, "service_revenue": 30507945 }, { "depreciation": 2672392, "expenses": 36831935, "income_tax": 3207056, "marketing_expense": 6944301, "net_income": 13271318, "net_profit": 10064262, "operational_expense": 23596317, "product_revenue": 14717462, "quarter": 4, "rd_expense": 5993721, "revenue": 50103253, "salaries_expense": 15446174, "service_revenue": 35385791 } ], "market_conditions": { "gdp_growth": [ 0.04849097714275523, 0.04796581981664143, 0.06556269886156357, 0.06139050526005024 ], "inflation_rate": [ 0.0038100892187288966, 0.0024315187004787945, 0.0020072381007960145, 0.0016442963399310208 ], "interest_rate": [ 0.015268975179574616, 0.01295105096429889, 0.01360966109679734, 0.017497001660258336 ], "year": 2005 }, "random_event": { "description": "Williamson, Lawson and Mcclain Expansion to New Market in 2005", "impact": -0.01, "type": "Expansion to New Market" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 112301, "billable_hours_per_employee": 159, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 92812772, "net_revenue": 75195138, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 143229 }, { "average_project_size": 140830, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 87055542, "net_revenue": 77483728, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 147588 }, { "average_project_size": 50994, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 101618892, "net_revenue": 79841973, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 152080 }, { "average_project_size": 194202, "billable_hours_per_employee": 158, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 91254654, "net_revenue": 82271991, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 156709 } ], "balance_sheet": [ { "assets": 105626839, "current_assets": 46352586, "current_liabilities": 35316357, "equity": 58225365, "fixed_assets": 59274253, "liabilities": 59662810, "long_term_liabilities": 24346453, "quarter": 1 }, { "assets": 109000162, "current_assets": 46948415, "current_liabilities": 33927686, "equity": 60532099, "fixed_assets": 62051747, "liabilities": 60990074, "long_term_liabilities": 27062388, "quarter": 2 }, { "assets": 112481215, "current_assets": 35962088, "current_liabilities": 28728312, "equity": 61554491, "fixed_assets": 76519127, "liabilities": 62346864, "long_term_liabilities": 33618552, "quarter": 3 }, { "assets": 116073440, "current_assets": 48360837, "current_liabilities": 35049315, "equity": 65562424, "fixed_assets": 67712603, "liabilities": 63733837, "long_term_liabilities": 28684522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83517, "financing_cash_flow": -119951, "investing_cash_flow": -405697, "net_cash_flow": 15241893, "operating_cash_flow": 15765424, "quarter": 1 }, { "change_in_working_capital": 15085, "financing_cash_flow": -16782, "investing_cash_flow": -410035, "net_cash_flow": 16931129, "operating_cash_flow": 17227839, "quarter": 2 }, { "change_in_working_capital": 50045, "financing_cash_flow": -22340, "investing_cash_flow": -362364, "net_cash_flow": 16470644, "operating_cash_flow": 16524912, "quarter": 3 }, { "change_in_working_capital": 24938, "financing_cash_flow": -109260, "investing_cash_flow": -416747, "net_cash_flow": 19542106, "operating_cash_flow": 19749680, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7118942374106263, "current_ratio": 1.3124962464276821, "debt_to_equity_ratio": 1.0246876082271017, "profit_margin": 0.16306022338837917, "quarter": 1, "return_on_assets": 0.11608163338107656, "return_on_equity": 0.210584098528193 }, { "asset_turnover_ratio": 0.7108588334024678, "current_ratio": 1.38377887015342, "debt_to_equity_ratio": 1.0075658205739735, "profit_margin": 0.16160826696412955, "quarter": 2, "return_on_assets": 0.1148806641223157, "return_on_equity": 0.2068656333889892 }, { "asset_turnover_ratio": 0.709824951659706, "current_ratio": 1.2517995488213858, "debt_to_equity_ratio": 1.0128727081830633, "profit_margin": 0.14303429099879583, "quarter": 3, "return_on_assets": 0.10152930869390057, "return_on_equity": 0.1855289486513665 }, { "asset_turnover_ratio": 0.7087925627085748, "current_ratio": 1.3797940701551514, "debt_to_equity_ratio": 0.9721092221971537, "profit_margin": 0.16072080958877, "quarter": 4, "return_on_assets": 0.11391771450902119, "return_on_equity": 0.20168291825207682 } ], "income_statement": [ { "depreciation": 3504088, "expenses": 59809413, "income_tax": 3124389, "marketing_expense": 11325299, "net_income": 15385725, "net_profit": 12261336, "operational_expense": 29933700, "product_revenue": 23848226, "quarter": 1, "rd_expense": 7710307, "revenue": 75195138, "salaries_expense": 27243809, "service_revenue": 51346912 }, { "depreciation": 4705828, "expenses": 61648657, "income_tax": 3313060, "marketing_expense": 6868439, "net_income": 15835071, "net_profit": 12522011, "operational_expense": 32113139, "product_revenue": 15938167, "quarter": 2, "rd_expense": 7238375, "revenue": 77483728, "salaries_expense": 26962964, "service_revenue": 61545561 }, { "depreciation": 5104772, "expenses": 63544461, "income_tax": 4877372, "marketing_expense": 9493649, "net_income": 16297512, "net_profit": 11420140, "operational_expense": 43599062, "product_revenue": 28888284, "quarter": 3, "rd_expense": 9679500, "revenue": 79841973, "salaries_expense": 25125793, "service_revenue": 50953689 }, { "depreciation": 6526859, "expenses": 65498564, "income_tax": 3550606, "marketing_expense": 9034419, "net_income": 16773427, "net_profit": 13222821, "operational_expense": 44774377, "product_revenue": 22840461, "quarter": 4, "rd_expense": 8229370, "revenue": 82271991, "salaries_expense": 20395971, "service_revenue": 59431530 } ], "market_conditions": { "gdp_growth": [ 0.034150532837565584, 0.04307678889490202, 0.03720407804340688, 0.04685945345964962 ], "inflation_rate": [ 0.005352082008624415, 0.0028423355532423734, 0.009674989020835266, 0.003587207193227369 ], "interest_rate": [ 0.016288373832458725, 0.024135441559269423, 0.015577831841729797, 0.020448878651509596 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 100608, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 77047663, "net_revenue": 63304973, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 120581 }, { "average_project_size": 72610, "billable_hours_per_employee": 138, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 85078471, "net_revenue": 66278658, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 126245 }, { "average_project_size": 91991, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 85341891, "net_revenue": 69392030, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 132175 }, { "average_project_size": 76142, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 80973058, "net_revenue": 72651649, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 138384 } ], "balance_sheet": [ { "assets": 69760576, "current_assets": 22195291, "current_liabilities": 15025629, "equity": 43995342, "fixed_assets": 47565285, "liabilities": 35408605, "long_term_liabilities": 20382976, "quarter": 1 }, { "assets": 71346616, "current_assets": 24774623, "current_liabilities": 20263550, "equity": 45151357, "fixed_assets": 46571993, "liabilities": 36035936, "long_term_liabilities": 15772386, "quarter": 2 }, { "assets": 72968715, "current_assets": 26129101, "current_liabilities": 18133208, "equity": 46740425, "fixed_assets": 46839614, "liabilities": 36674381, "long_term_liabilities": 18541173, "quarter": 3 }, { "assets": 74627694, "current_assets": 30275762, "current_liabilities": 21122481, "equity": 48042447, "fixed_assets": 44351932, "liabilities": 37324137, "long_term_liabilities": 16201656, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26739, "financing_cash_flow": 136043, "investing_cash_flow": -157938, "net_cash_flow": 12589189, "operating_cash_flow": 12710901, "quarter": 1 }, { "change_in_working_capital": 5179, "financing_cash_flow": -122340, "investing_cash_flow": -201935, "net_cash_flow": 13560397, "operating_cash_flow": 13703382, "quarter": 2 }, { "change_in_working_capital": -67661, "financing_cash_flow": -68774, "investing_cash_flow": -370647, "net_cash_flow": 14083262, "operating_cash_flow": 14346095, "quarter": 3 }, { "change_in_working_capital": 41159, "financing_cash_flow": -71500, "investing_cash_flow": -285854, "net_cash_flow": 15295149, "operating_cash_flow": 15536239, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9074605834676595, "current_ratio": 1.4771621873533547, "debt_to_equity_ratio": 0.8048262245580453, "profit_margin": 0.1523319660842443, "quarter": 1, "return_on_assets": 0.13823525482358404, "return_on_equity": 0.21919072705469592 }, { "asset_turnover_ratio": 0.9289670865398858, "current_ratio": 1.222620073975192, "debt_to_equity_ratio": 0.7981141297702303, "profit_margin": 0.14847429469679366, "quarter": 2, "return_on_assets": 0.1379277329705448, "return_on_equity": 0.2179486432711203 }, { "asset_turnover_ratio": 0.9509833083945634, "current_ratio": 1.4409530293812325, "debt_to_equity_ratio": 0.784639442195915, "profit_margin": 0.15053733116036525, "quarter": 3, "return_on_assets": 0.14315848922377214, "return_on_equity": 0.2234915707334711 }, { "asset_turnover_ratio": 0.9735212909030795, "current_ratio": 1.4333430812412613, "debt_to_equity_ratio": 0.7768991658563936, "profit_margin": 0.1478134377927196, "quarter": 4, "return_on_assets": 0.14389952877279044, "return_on_equity": 0.22352920532961196 } ], "income_statement": [ { "depreciation": 3067530, "expenses": 50245299, "income_tax": 3416303, "marketing_expense": 8207046, "net_income": 13059674, "net_profit": 9643371, "operational_expense": 33698982, "product_revenue": 24316127, "quarter": 1, "rd_expense": 6005464, "revenue": 63304973, "salaries_expense": 21203712, "service_revenue": 38988846 }, { "depreciation": 3862705, "expenses": 52622385, "income_tax": 3815596, "marketing_expense": 5805275, "net_income": 13656273, "net_profit": 9840677, "operational_expense": 31443166, "product_revenue": 15516728, "quarter": 2, "rd_expense": 8148833, "revenue": 66278658, "salaries_expense": 19157229, "service_revenue": 50761930 }, { "depreciation": 3900004, "expenses": 55111930, "income_tax": 3834009, "marketing_expense": 6007263, "net_income": 14280100, "net_profit": 10446091, "operational_expense": 32573026, "product_revenue": 14260966, "quarter": 3, "rd_expense": 7535565, "revenue": 69392030, "salaries_expense": 18629137, "service_revenue": 55131064 }, { "depreciation": 4797349, "expenses": 57719254, "income_tax": 4193505, "marketing_expense": 7286278, "net_income": 14932395, "net_profit": 10738890, "operational_expense": 29313457, "product_revenue": 19412897, "quarter": 4, "rd_expense": 10587799, "revenue": 72651649, "salaries_expense": 27065890, "service_revenue": 53238752 } ], "market_conditions": { "gdp_growth": [ 0.05928292720234131, 0.04502947411491502, 0.05040023092088203, 0.05747230363693933 ], "inflation_rate": [ 0.002792572881815342, 0.00836796852039372, 0.0038194448529423, 0.01232079235998573 ], "interest_rate": [ 0.009421626373934072, 0.010016221758568297, 0.01135556627279364, 0.007612686205130596 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 2005, "industry": "Advertising", "location": "Brendanberg", "name": "Moore-Wright", "num_employees": 257, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.moore-wright.com" }

[ { "advertising_kpis": [ { "average_project_size": 58275, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 907829, "net_revenue": 797994, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 3105 }, { "average_project_size": 121988, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 926619, "net_revenue": 815728, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3174 }, { "average_project_size": 173606, "billable_hours_per_employee": 99, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 1002758, "net_revenue": 833857, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3245 }, { "average_project_size": 142498, "billable_hours_per_employee": 160, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 1007867, "net_revenue": 852388, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3317 } ], "balance_sheet": [ { "assets": 1046428, "current_assets": 396619, "current_liabilities": 302082, "equity": 683784, "fixed_assets": 649809, "liabilities": 515434, "long_term_liabilities": 213352, "quarter": 1 }, { "assets": 1070117, "current_assets": 468619, "current_liabilities": 275547, "equity": 717840, "fixed_assets": 601498, "liabilities": 527891, "long_term_liabilities": 252344, "quarter": 2 }, { "assets": 1094341, "current_assets": 411123, "current_liabilities": 275993, "equity": 729129, "fixed_assets": 683218, "liabilities": 540650, "long_term_liabilities": 264657, "quarter": 3 }, { "assets": 1119114, "current_assets": 415217, "current_liabilities": 271767, "equity": 738524, "fixed_assets": 703897, "liabilities": 553717, "long_term_liabilities": 281950, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80679, "financing_cash_flow": 49377, "investing_cash_flow": -183585, "net_cash_flow": 64334, "operating_cash_flow": 193528, "quarter": 1 }, { "change_in_working_capital": 22280, "financing_cash_flow": 1566, "investing_cash_flow": -365280, "net_cash_flow": -233517, "operating_cash_flow": 210669, "quarter": 2 }, { "change_in_working_capital": 44580, "financing_cash_flow": -189890, "investing_cash_flow": -274781, "net_cash_flow": -61153, "operating_cash_flow": 211506, "quarter": 3 }, { "change_in_working_capital": -2377, "financing_cash_flow": 198988, "investing_cash_flow": -290247, "net_cash_flow": -406469, "operating_cash_flow": 217020, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7625885392974958, "current_ratio": 1.31295145026847, "debt_to_equity_ratio": 0.7537965205386497, "profit_margin": 0.19146760501958662, "quarter": 1, "return_on_assets": 0.14601100123467645, "return_on_equity": 0.22344775543153977 }, { "asset_turnover_ratio": 0.7622792647906724, "current_ratio": 1.7006862713076172, "debt_to_equity_ratio": 0.7353881087707567, "profit_margin": 0.2152849969597709, "quarter": 2, "return_on_assets": 0.1641072892029563, "return_on_equity": 0.24464226011367435 }, { "asset_turnover_ratio": 0.7619718168285754, "current_ratio": 1.4896138670183665, "debt_to_equity_ratio": 0.7415011609742583, "profit_margin": 0.21039338879448155, "quarter": 3, "return_on_assets": 0.16031383270845193, "return_on_equity": 0.24061311510034575 }, { "asset_turnover_ratio": 0.7616632443164861, "current_ratio": 1.527841864538373, "debt_to_equity_ratio": 0.7497616868239895, "profit_margin": 0.2031082089377138, "quarter": 4, "return_on_assets": 0.1547000573668098, "return_on_equity": 0.2344229842225845 } ], "income_statement": [ { "depreciation": 40738, "expenses": 581978, "income_tax": 63226, "marketing_expense": 99167, "net_income": 216016, "net_profit": 152790, "operational_expense": 356886, "product_revenue": 214464, "quarter": 1, "rd_expense": 72583, "revenue": 797994, "salaries_expense": 277089, "service_revenue": 583530 }, { "depreciation": 35055, "expenses": 590107, "income_tax": 50007, "marketing_expense": 83171, "net_income": 225621, "net_profit": 175614, "operational_expense": 332211, "product_revenue": 240044, "quarter": 2, "rd_expense": 84495, "revenue": 815728, "salaries_expense": 226926, "service_revenue": 575684 }, { "depreciation": 36068, "expenses": 598351, "income_tax": 60068, "marketing_expense": 76421, "net_income": 235506, "net_profit": 175438, "operational_expense": 409084, "product_revenue": 239346, "quarter": 3, "rd_expense": 100955, "revenue": 833857, "salaries_expense": 194265, "service_revenue": 594511 }, { "depreciation": 43893, "expenses": 606709, "income_tax": 72552, "marketing_expense": 81927, "net_income": 245679, "net_profit": 173127, "operational_expense": 406835, "product_revenue": 233250, "quarter": 4, "rd_expense": 112534, "revenue": 852388, "salaries_expense": 187107, "service_revenue": 619138 } ], "market_conditions": { "gdp_growth": [ -0.006300213890642758, -0.0051896508011250245, -0.0029387448960272317, -0.0015199775199896005 ], "inflation_rate": [ 0.02026265164372684, 0.023869427233668736, 0.02501108502206759, 0.01940044830870769 ], "interest_rate": [ 0.051783895313270094, 0.05266256486658109, 0.05010000775116112, 0.05574398535983627 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 78628, "billable_hours_per_employee": 97, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 4634161, "net_revenue": 3573970, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 13906 }, { "average_project_size": 91884, "billable_hours_per_employee": 156, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 4346787, "net_revenue": 3699597, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 14395 }, { "average_project_size": 189586, "billable_hours_per_employee": 106, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 4879992, "net_revenue": 3829640, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 14901 }, { "average_project_size": 111353, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 4473576, "net_revenue": 3964255, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 15425 } ], "balance_sheet": [ { "assets": 3627223, "current_assets": 1298754, "current_liabilities": 1009217, "equity": 2235831, "fixed_assets": 2328469, "liabilities": 1937878, "long_term_liabilities": 928661, "quarter": 1 }, { "assets": 3693313, "current_assets": 1421166, "current_liabilities": 998172, "equity": 2271722, "fixed_assets": 2272147, "liabilities": 1962794, "long_term_liabilities": 964622, "quarter": 2 }, { "assets": 3760606, "current_assets": 1293076, "current_liabilities": 815160, "equity": 2366138, "fixed_assets": 2467530, "liabilities": 1988029, "long_term_liabilities": 1172869, "quarter": 3 }, { "assets": 3829125, "current_assets": 1537809, "current_liabilities": 1062389, "equity": 2447419, "fixed_assets": 2291316, "liabilities": 2013590, "long_term_liabilities": 951201, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10698, "financing_cash_flow": 139389, "investing_cash_flow": -323652, "net_cash_flow": 330414, "operating_cash_flow": 818648, "quarter": 1 }, { "change_in_working_capital": 52938, "financing_cash_flow": 50475, "investing_cash_flow": -352521, "net_cash_flow": 391112, "operating_cash_flow": 784756, "quarter": 2 }, { "change_in_working_capital": 73569, "financing_cash_flow": -82283, "investing_cash_flow": -274913, "net_cash_flow": 682476, "operating_cash_flow": 889861, "quarter": 3 }, { "change_in_working_capital": 21357, "financing_cash_flow": 23702, "investing_cash_flow": -336084, "net_cash_flow": 655581, "operating_cash_flow": 892196, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9853185205320986, "current_ratio": 1.286892709892917, "debt_to_equity_ratio": 0.8667372444518392, "profit_margin": 0.15290727118582417, "quarter": 1, "return_on_assets": 0.15066236622341664, "return_on_equity": 0.24442187267284513 }, { "asset_turnover_ratio": 1.0017014534105286, "current_ratio": 1.4237686490905375, "debt_to_equity_ratio": 0.8640115295797637, "profit_margin": 0.14628701450455278, "quarter": 2, "return_on_assets": 0.14653591504429764, "return_on_equity": 0.23823469597072178 }, { "asset_turnover_ratio": 1.0183571477575688, "current_ratio": 1.5862849011237057, "debt_to_equity_ratio": 0.8401999376198683, "profit_margin": 0.15499133077782767, "quarter": 3, "return_on_assets": 0.1578365295380585, "return_on_equity": 0.25085645892166897 }, { "asset_turnover_ratio": 1.0352900466816832, "current_ratio": 1.4475008683260087, "debt_to_equity_ratio": 0.8227402010035879, "profit_margin": 0.15939539711749118, "quarter": 4, "return_on_assets": 0.16502046812261287, "return_on_equity": 0.25818382549126245 } ], "income_statement": [ { "depreciation": 272162, "expenses": 2848375, "income_tax": 179109, "marketing_expense": 444253, "net_income": 725595, "net_profit": 546486, "operational_expense": 1986053, "product_revenue": 1361102, "quarter": 1, "rd_expense": 526096, "revenue": 3573970, "salaries_expense": 1148354, "service_revenue": 2212868 }, { "depreciation": 243553, "expenses": 2929460, "income_tax": 228934, "marketing_expense": 409549, "net_income": 770137, "net_profit": 541203, "operational_expense": 1616979, "product_revenue": 923429, "quarter": 2, "rd_expense": 440731, "revenue": 3699597, "salaries_expense": 906157, "service_revenue": 2776168 }, { "depreciation": 296300, "expenses": 3012854, "income_tax": 223225, "marketing_expense": 570358, "net_income": 816786, "net_profit": 593561, "operational_expense": 1762597, "product_revenue": 1496095, "quarter": 3, "rd_expense": 439137, "revenue": 3829640, "salaries_expense": 1223656, "service_revenue": 2333545 }, { "depreciation": 260312, "expenses": 3098621, "income_tax": 233750, "marketing_expense": 512064, "net_income": 865634, "net_profit": 631884, "operational_expense": 2160466, "product_revenue": 1433677, "quarter": 4, "rd_expense": 370803, "revenue": 3964255, "salaries_expense": 1535540, "service_revenue": 2530578 } ], "market_conditions": { "gdp_growth": [ -0.001591056036574839, 0.00884479115293627, -0.0012709639130254018, -0.007633190407931119 ], "inflation_rate": [ 0.04147814801281409, 0.03933475805268637, 0.044227757781763764, 0.03942758613833966 ], "interest_rate": [ 0.04653852477446799, 0.04283906263935695, 0.04460505156640306, 0.04806740549125067 ], "year": 2006 }, "random_event": { "description": "Moore-Wright Technology Adoption in 2006", "impact": 0.1, "type": "Technology Adoption" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 182056, "billable_hours_per_employee": 146, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 4428852, "net_revenue": 3583051, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 13942 }, { "average_project_size": 140404, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 4021645, "net_revenue": 3639794, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 14163 }, { "average_project_size": 73268, "billable_hours_per_employee": 159, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 4312787, "net_revenue": 3697437, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 14387 }, { "average_project_size": 54705, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 4172985, "net_revenue": 3755992, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 14615 } ], "balance_sheet": [ { "assets": 5333467, "current_assets": 2652447, "current_liabilities": 1144387, "equity": 4020775, "fixed_assets": 2681020, "liabilities": 2199796, "long_term_liabilities": 1055409, "quarter": 1 }, { "assets": 5416559, "current_assets": 2147136, "current_liabilities": 1304170, "equity": 4150734, "fixed_assets": 3269423, "liabilities": 2257207, "long_term_liabilities": 953037, "quarter": 2 }, { "assets": 5500945, "current_assets": 1826183, "current_liabilities": 1293607, "equity": 4142345, "fixed_assets": 3674762, "liabilities": 2316117, "long_term_liabilities": 1022510, "quarter": 3 }, { "assets": 5586645, "current_assets": 2267245, "current_liabilities": 1234202, "equity": 4140411, "fixed_assets": 3319400, "liabilities": 2376563, "long_term_liabilities": 1142361, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1797, "financing_cash_flow": 186599, "investing_cash_flow": -380085, "net_cash_flow": 632478, "operating_cash_flow": 1087464, "quarter": 1 }, { "change_in_working_capital": -4162, "financing_cash_flow": -131785, "investing_cash_flow": -411454, "net_cash_flow": 655329, "operating_cash_flow": 1175130, "quarter": 2 }, { "change_in_working_capital": -6292, "financing_cash_flow": -119125, "investing_cash_flow": -215444, "net_cash_flow": 859613, "operating_cash_flow": 1148126, "quarter": 3 }, { "change_in_working_capital": -80408, "financing_cash_flow": -71254, "investing_cash_flow": -416750, "net_cash_flow": 497458, "operating_cash_flow": 1108165, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6718052253815389, "current_ratio": 2.3177884754021147, "debt_to_equity_ratio": 0.5471074606263718, "profit_margin": 0.24758341424668528, "quarter": 1, "return_on_assets": 0.1663278314087253, "return_on_equity": 0.22063010240563075 }, { "asset_turnover_ratio": 0.6719753260326343, "current_ratio": 1.646362054026699, "debt_to_equity_ratio": 0.5438091190618334, "profit_margin": 0.27237310682967225, "quarter": 2, "return_on_assets": 0.18302800726439056, "return_on_equity": 0.23884498500747098 }, { "asset_turnover_ratio": 0.6721457858604294, "current_ratio": 1.41169845246663, "debt_to_equity_ratio": 0.5591318444021443, "profit_margin": 0.25896776604983396, "quarter": 3, "return_on_assets": 0.1740640926240855, "return_on_equity": 0.23115336844227122 }, { "asset_turnover_ratio": 0.6723162112502227, "current_ratio": 1.8370129038844534, "debt_to_equity_ratio": 0.5739920505476389, "profit_margin": 0.2476919546154518, "quarter": 4, "return_on_assets": 0.16652731648422264, "return_on_equity": 0.22469484309649454 } ], "income_statement": [ { "depreciation": 200360, "expenses": 2359000, "income_tax": 336947, "marketing_expense": 381177, "net_income": 1224051, "net_profit": 887104, "operational_expense": 1265236, "product_revenue": 795662, "quarter": 1, "rd_expense": 297450, "revenue": 3583051, "salaries_expense": 945872, "service_revenue": 2787389 }, { "depreciation": 183748, "expenses": 2392467, "income_tax": 255945, "marketing_expense": 319639, "net_income": 1247327, "net_profit": 991382, "operational_expense": 1240147, "product_revenue": 1191239, "quarter": 2, "rd_expense": 457849, "revenue": 3639794, "salaries_expense": 810036, "service_revenue": 2448555 }, { "depreciation": 190609, "expenses": 2426409, "income_tax": 313511, "marketing_expense": 480047, "net_income": 1271028, "net_profit": 957517, "operational_expense": 1319510, "product_revenue": 1263596, "quarter": 3, "rd_expense": 456270, "revenue": 3697437, "salaries_expense": 1117234, "service_revenue": 2433841 }, { "depreciation": 177836, "expenses": 2460833, "income_tax": 364830, "marketing_expense": 417878, "net_income": 1295159, "net_profit": 930329, "operational_expense": 1412010, "product_revenue": 1267526, "quarter": 4, "rd_expense": 253979, "revenue": 3755992, "salaries_expense": 1019634, "service_revenue": 2488466 } ], "market_conditions": { "gdp_growth": [ 0.00014418633311623005, -0.0054532952727597075, 0.0019843286392791527, -0.00402804139827656 ], "inflation_rate": [ 0.028172274503286965, 0.029846747315177818, 0.023184098501734807, 0.029219485942391283 ], "interest_rate": [ 0.0640170914563603, 0.05634185065781424, 0.06131526442142489, 0.05916081747795975 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 172881, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 1217190, "net_revenue": 1004014, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3907 }, { "average_project_size": 165176, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 1189371, "net_revenue": 1027867, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3999 }, { "average_project_size": 118386, "billable_hours_per_employee": 104, "client_concentration": 0.4, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 1295572, "net_revenue": 1052287, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4095 }, { "average_project_size": 56852, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 1231038, "net_revenue": 1077288, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 4192 } ], "balance_sheet": [ { "assets": 1486929, "current_assets": 674184, "current_liabilities": 354197, "equity": 814111, "fixed_assets": 812745, "liabilities": 860721, "long_term_liabilities": 506524, "quarter": 1 }, { "assets": 1509020, "current_assets": 506078, "current_liabilities": 455088, "equity": 832594, "fixed_assets": 1002942, "liabilities": 881387, "long_term_liabilities": 426299, "quarter": 2 }, { "assets": 1531439, "current_assets": 570543, "current_liabilities": 408298, "equity": 832767, "fixed_assets": 960896, "liabilities": 902550, "long_term_liabilities": 494252, "quarter": 3 }, { "assets": 1554191, "current_assets": 590881, "current_liabilities": 504565, "equity": 840114, "fixed_assets": 963310, "liabilities": 924221, "long_term_liabilities": 419656, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86988, "financing_cash_flow": 158860, "investing_cash_flow": -193037, "net_cash_flow": -88377, "operating_cash_flow": 229314, "quarter": 1 }, { "change_in_working_capital": 85131, "financing_cash_flow": -52015, "investing_cash_flow": -473136, "net_cash_flow": 145269, "operating_cash_flow": 243871, "quarter": 2 }, { "change_in_working_capital": 10877, "financing_cash_flow": -116275, "investing_cash_flow": -353340, "net_cash_flow": -91331, "operating_cash_flow": 262807, "quarter": 3 }, { "change_in_working_capital": 41950, "financing_cash_flow": -12798, "investing_cash_flow": -349948, "net_cash_flow": 113304, "operating_cash_flow": 281703, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6752265911822286, "current_ratio": 1.9034153310163553, "debt_to_equity_ratio": 1.057252635082931, "profit_margin": 0.18715177278404485, "quarter": 1, "return_on_assets": 0.1263698535706816, "return_on_equity": 0.2308075925764423 }, { "asset_turnover_ratio": 0.6811486925289261, "current_ratio": 1.1120442639665296, "debt_to_equity_ratio": 1.0586035931078053, "profit_margin": 0.19940420307296566, "quarter": 2, "return_on_assets": 0.13582391220792303, "return_on_equity": 0.2461716034465778 }, { "asset_turnover_ratio": 0.687123026121184, "current_ratio": 1.397369078467198, "debt_to_equity_ratio": 1.0837965481341119, "profit_margin": 0.19374752325173644, "quarter": 3, "return_on_assets": 0.13312838448021763, "return_on_equity": 0.2448199796581757 }, { "asset_turnover_ratio": 0.6931503270833508, "current_ratio": 1.1710701297156958, "debt_to_equity_ratio": 1.1001137940803272, "profit_margin": 0.1950676142312919, "quarter": 4, "return_on_assets": 0.1352111806077889, "return_on_equity": 0.2501374813418179 } ], "income_statement": [ { "depreciation": 41411, "expenses": 745049, "income_tax": 71062, "marketing_expense": 137188, "net_income": 258965, "net_profit": 187903, "operational_expense": 384330, "product_revenue": 207126, "quarter": 1, "rd_expense": 109645, "revenue": 1004014, "salaries_expense": 361473, "service_revenue": 796888 }, { "depreciation": 38910, "expenses": 767164, "income_tax": 55742, "marketing_expense": 89137, "net_income": 260703, "net_profit": 204961, "operational_expense": 464503, "product_revenue": 307128, "quarter": 2, "rd_expense": 120778, "revenue": 1027867, "salaries_expense": 306664, "service_revenue": 720739 }, { "depreciation": 58929, "expenses": 789937, "income_tax": 58472, "marketing_expense": 139417, "net_income": 262350, "net_profit": 203878, "operational_expense": 461417, "product_revenue": 247570, "quarter": 3, "rd_expense": 118169, "revenue": 1052287, "salaries_expense": 300217, "service_revenue": 804717 }, { "depreciation": 71559, "expenses": 813385, "income_tax": 53759, "marketing_expense": 113807, "net_income": 263903, "net_profit": 210144, "operational_expense": 491419, "product_revenue": 230883, "quarter": 4, "rd_expense": 118934, "revenue": 1077288, "salaries_expense": 314584, "service_revenue": 846405 } ], "market_conditions": { "gdp_growth": [ -0.00391051634132851, -0.00046110932884144834, -0.0011070826910207499, -0.0016421137752672017 ], "inflation_rate": [ 0.02616522064695541, 0.019766128001215265, 0.022259669682784398, 0.021215142512434733 ], "interest_rate": [ 0.05142876009111082, 0.053349520214741444, 0.05297394261111316, 0.04732833785714835 ], "year": 2008 }, "random_event": { "description": "Moore-Wright Economic Slowdown Impact in 2008", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 65290, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 1850991, "net_revenue": 1653411, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 6434 }, { "average_project_size": 176241, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 2093691, "net_revenue": 1682457, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6547 }, { "average_project_size": 64911, "billable_hours_per_employee": 81, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 2088712, "net_revenue": 1712014, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6662 }, { "average_project_size": 83446, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 2169272, "net_revenue": 1742090, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 6779 } ], "balance_sheet": [ { "assets": 2023603, "current_assets": 727942, "current_liabilities": 582318, "equity": 1280196, "fixed_assets": 1295661, "liabilities": 1211453, "long_term_liabilities": 629135, "quarter": 1 }, { "assets": 2090377, "current_assets": 803622, "current_liabilities": 706680, "equity": 1327285, "fixed_assets": 1286755, "liabilities": 1227238, "long_term_liabilities": 520558, "quarter": 2 }, { "assets": 2159355, "current_assets": 1000252, "current_liabilities": 517898, "equity": 1421916, "fixed_assets": 1159103, "liabilities": 1243229, "long_term_liabilities": 725331, "quarter": 3 }, { "assets": 2230608, "current_assets": 1081206, "current_liabilities": 556492, "equity": 1466549, "fixed_assets": 1149402, "liabilities": 1259428, "long_term_liabilities": 702936, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17379, "financing_cash_flow": -4035, "investing_cash_flow": -110380, "net_cash_flow": 628332, "operating_cash_flow": 535983, "quarter": 1 }, { "change_in_working_capital": -36063, "financing_cash_flow": -45297, "investing_cash_flow": -445408, "net_cash_flow": 318673, "operating_cash_flow": 521326, "quarter": 2 }, { "change_in_working_capital": 67730, "financing_cash_flow": 5249, "investing_cash_flow": -331114, "net_cash_flow": 151190, "operating_cash_flow": 594930, "quarter": 3 }, { "change_in_working_capital": -88472, "financing_cash_flow": -87813, "investing_cash_flow": -311477, "net_cash_flow": 234673, "operating_cash_flow": 566072, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8170629318102415, "current_ratio": 1.2500764187265376, "debt_to_equity_ratio": 0.9463027536408487, "profit_margin": 0.28307904084344426, "quarter": 1, "return_on_assets": 0.23129339104557564, "return_on_equity": 0.3656049542413818 }, { "asset_turnover_ratio": 0.8048581667326037, "current_ratio": 1.1371794871794871, "debt_to_equity_ratio": 0.9246228202684427, "profit_margin": 0.27587391535117983, "quarter": 2, "return_on_assets": 0.22203937375889612, "return_on_equity": 0.34969580760725844 }, { "asset_turnover_ratio": 0.7928358236603059, "current_ratio": 1.9313687251157563, "debt_to_equity_ratio": 0.8743336455880657, "profit_margin": 0.295435668166265, "quarter": 3, "return_on_assets": 0.23423198130923353, "return_on_equity": 0.3557101825986908 }, { "asset_turnover_ratio": 0.780993343518897, "current_ratio": 1.9428958547472381, "debt_to_equity_ratio": 0.858769805850333, "profit_margin": 0.28435327681118655, "quarter": 4, "return_on_assets": 0.22207801639732305, "return_on_equity": 0.33777868997217275 } ], "income_statement": [ { "depreciation": 67937, "expenses": 1020099, "income_tax": 165266, "marketing_expense": 147893, "net_income": 633312, "net_profit": 468046, "operational_expense": 603221, "product_revenue": 438007, "quarter": 1, "rd_expense": 172046, "revenue": 1653411, "salaries_expense": 364577, "service_revenue": 1215404 }, { "depreciation": 57180, "expenses": 1036381, "income_tax": 181930, "marketing_expense": 201932, "net_income": 646076, "net_profit": 464146, "operational_expense": 613410, "product_revenue": 498417, "quarter": 2, "rd_expense": 158837, "revenue": 1682457, "salaries_expense": 327925, "service_revenue": 1184040 }, { "depreciation": 89140, "expenses": 1052923, "income_tax": 153301, "marketing_expense": 194557, "net_income": 659091, "net_profit": 505790, "operational_expense": 543995, "product_revenue": 411272, "quarter": 3, "rd_expense": 169180, "revenue": 1712014, "salaries_expense": 428749, "service_revenue": 1300742 }, { "depreciation": 70703, "expenses": 1069730, "income_tax": 176991, "marketing_expense": 169707, "net_income": 672360, "net_profit": 495369, "operational_expense": 555009, "product_revenue": 460788, "quarter": 4, "rd_expense": 135619, "revenue": 1742090, "salaries_expense": 357389, "service_revenue": 1281302 } ], "market_conditions": { "gdp_growth": [ 0.0070416954792386095, -0.007550870755839341, -0.009757815081071026, 0.003106978438202653 ], "inflation_rate": [ 0.034310274829800674, 0.031931621971426793, 0.03403150579571914, 0.03558238271404755 ], "interest_rate": [ 0.05005481347437504, 0.05182363480393318, 0.05628862879707164, 0.05467182348765926 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 2008, "industry": "Advertising", "location": "Cooperfort", "name": "Hinton-Bennett", "num_employees": 544, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.hinton-bennett.com" }

[ { "advertising_kpis": [ { "average_project_size": 101155, "billable_hours_per_employee": 123, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 12554936, "net_revenue": 10085279, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 18539 }, { "average_project_size": 80516, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 11908510, "net_revenue": 10379280, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 19080 }, { "average_project_size": 79539, "billable_hours_per_employee": 154, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 11785949, "net_revenue": 10681852, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 19636 }, { "average_project_size": 147692, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 13784732, "net_revenue": 10993245, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 20208 } ], "balance_sheet": [ { "assets": 12190595, "current_assets": 3879061, "current_liabilities": 2938029, "equity": 7968656, "fixed_assets": 8311534, "liabilities": 5893085, "long_term_liabilities": 2955056, "quarter": 1 }, { "assets": 12549224, "current_assets": 4816400, "current_liabilities": 2463155, "equity": 8464641, "fixed_assets": 7732824, "liabilities": 5988879, "long_term_liabilities": 3525724, "quarter": 2 }, { "assets": 12918403, "current_assets": 6037377, "current_liabilities": 3534434, "equity": 8681844, "fixed_assets": 6881026, "liabilities": 6086230, "long_term_liabilities": 2551796, "quarter": 3 }, { "assets": 13298443, "current_assets": 4779077, "current_liabilities": 3047518, "equity": 9046787, "fixed_assets": 8519366, "liabilities": 6185163, "long_term_liabilities": 3137645, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34622, "financing_cash_flow": -89194, "investing_cash_flow": -337608, "net_cash_flow": 1923931, "operating_cash_flow": 2193166, "quarter": 1 }, { "change_in_working_capital": 75989, "financing_cash_flow": -67814, "investing_cash_flow": -194576, "net_cash_flow": 2360326, "operating_cash_flow": 2381398, "quarter": 2 }, { "change_in_working_capital": 93101, "financing_cash_flow": -78931, "investing_cash_flow": -343553, "net_cash_flow": 2214584, "operating_cash_flow": 2555288, "quarter": 3 }, { "change_in_working_capital": -76507, "financing_cash_flow": -51419, "investing_cash_flow": -450600, "net_cash_flow": 2160915, "operating_cash_flow": 2522405, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8272999800255852, "current_ratio": 1.3202936390348767, "debt_to_equity_ratio": 0.7395331157474987, "profit_margin": 0.16570151405826256, "quarter": 1, "return_on_assets": 0.13708485927060984, "return_on_equity": 0.2097149130292486 }, { "asset_turnover_ratio": 0.8270854038464849, "current_ratio": 1.9553783663634647, "debt_to_equity_ratio": 0.7075171882658697, "profit_margin": 0.18347091513091468, "quarter": 2, "return_on_assets": 0.1517461159351367, "return_on_equity": 0.2249706750705671 }, { "asset_turnover_ratio": 0.8268709375299718, "current_ratio": 1.7081594959758761, "debt_to_equity_ratio": 0.7010296430113234, "profit_margin": 0.17316014114406378, "quarter": 3, "return_on_assets": 0.14318108825061426, "return_on_equity": 0.21305047637345245 }, { "asset_turnover_ratio": 0.8266565491915107, "current_ratio": 1.5681866358131438, "debt_to_equity_ratio": 0.6836861528849967, "profit_margin": 0.17588137078724253, "quarter": 4, "return_on_assets": 0.14539348704205446, "return_on_equity": 0.2137230599106622 } ], "income_statement": [ { "depreciation": 522020, "expenses": 7705775, "income_tax": 708358, "marketing_expense": 842420, "net_income": 2379504, "net_profit": 1671146, "operational_expense": 3908633, "product_revenue": 2389756, "quarter": 1, "rd_expense": 1241112, "revenue": 10085279, "salaries_expense": 3839802, "service_revenue": 7695523 }, { "depreciation": 477102, "expenses": 7896715, "income_tax": 578269, "marketing_expense": 1020510, "net_income": 2482565, "net_profit": 1904296, "operational_expense": 4169584, "product_revenue": 2487503, "quarter": 2, "rd_expense": 1152447, "revenue": 10379280, "salaries_expense": 2765418, "service_revenue": 7891777 }, { "depreciation": 705617, "expenses": 8092388, "income_tax": 739793, "marketing_expense": 1555604, "net_income": 2589464, "net_profit": 1849671, "operational_expense": 4147263, "product_revenue": 3195546, "quarter": 3, "rd_expense": 1216703, "revenue": 10681852, "salaries_expense": 3597886, "service_revenue": 7486306 }, { "depreciation": 588898, "expenses": 8292908, "income_tax": 766830, "marketing_expense": 1311498, "net_income": 2700337, "net_profit": 1933507, "operational_expense": 4916651, "product_revenue": 3346167, "quarter": 4, "rd_expense": 1501480, "revenue": 10993245, "salaries_expense": 3952556, "service_revenue": 7647078 } ], "market_conditions": { "gdp_growth": [ 0.006881559891122095, 0.021150839587740004, 0.026137137683325318, 0.00903561571046334 ], "inflation_rate": [ 0.019849735744814787, 0.016795437412844783, 0.0214383576255917, 0.016722137482982295 ], "interest_rate": [ 0.034244569391739275, 0.028105898524414415, 0.031670328073234104, 0.027064861730039604 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 55060, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 19060744, "net_revenue": 15902077, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 29232 }, { "average_project_size": 52875, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 18518860, "net_revenue": 16134414, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 29659 }, { "average_project_size": 115825, "billable_hours_per_employee": 142, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 19600296, "net_revenue": 16370145, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 30092 }, { "average_project_size": 171659, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 20628965, "net_revenue": 16609321, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 30532 } ], "balance_sheet": [ { "assets": 18312091, "current_assets": 8509210, "current_liabilities": 4456023, "equity": 10436274, "fixed_assets": 9802881, "liabilities": 10540765, "long_term_liabilities": 6084742, "quarter": 1 }, { "assets": 18662319, "current_assets": 7791635, "current_liabilities": 5122085, "equity": 10799532, "fixed_assets": 10870684, "liabilities": 10669698, "long_term_liabilities": 5547613, "quarter": 2 }, { "assets": 19019246, "current_assets": 8743700, "current_liabilities": 6298677, "equity": 10850847, "fixed_assets": 10275546, "liabilities": 10800208, "long_term_liabilities": 4501531, "quarter": 3 }, { "assets": 19382999, "current_assets": 6039858, "current_liabilities": 6500019, "equity": 10921575, "fixed_assets": 13343141, "liabilities": 10932315, "long_term_liabilities": 4432296, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2672, "financing_cash_flow": 11572, "investing_cash_flow": -141480, "net_cash_flow": 3155083, "operating_cash_flow": 3544149, "quarter": 1 }, { "change_in_working_capital": 91253, "financing_cash_flow": 115106, "investing_cash_flow": -386925, "net_cash_flow": 3820406, "operating_cash_flow": 3764275, "quarter": 2 }, { "change_in_working_capital": 62842, "financing_cash_flow": 100798, "investing_cash_flow": -159573, "net_cash_flow": 3353410, "operating_cash_flow": 3449760, "quarter": 3 }, { "change_in_working_capital": 32195, "financing_cash_flow": -196045, "investing_cash_flow": -111786, "net_cash_flow": 3527565, "operating_cash_flow": 3614775, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8683922005411616, "current_ratio": 1.9095974145555352, "debt_to_equity_ratio": 1.0100122898268098, "profit_margin": 0.16758490101638923, "quarter": 1, "return_on_assets": 0.145529420971095, "return_on_equity": 0.255354353479029 }, { "asset_turnover_ratio": 0.8645449689291025, "current_ratio": 1.5211842443067618, "debt_to_equity_ratio": 0.9879778123718694, "profit_margin": 0.17397043363335044, "quarter": 2, "return_on_assets": 0.15040526314012745, "return_on_equity": 0.2599104294519429 }, { "asset_turnover_ratio": 0.8607147202365436, "current_ratio": 1.3881804067743115, "debt_to_equity_ratio": 0.9953331753733142, "profit_margin": 0.16076882642151308, "quarter": 3, "return_on_assets": 0.13837609545615004, "return_on_equity": 0.24254410738627133 }, { "asset_turnover_ratio": 0.8569015042512255, "current_ratio": 0.9292062069357028, "debt_to_equity_ratio": 1.0009833746506343, "profit_margin": 0.14876532279675972, "quarter": 4, "return_on_assets": 0.12747722888496255, "return_on_equity": 0.22623943890876544 } ], "income_statement": [ { "depreciation": 879201, "expenses": 12372099, "income_tax": 865030, "marketing_expense": 1565412, "net_income": 3529978, "net_profit": 2664948, "operational_expense": 8658315, "product_revenue": 4805606, "quarter": 1, "rd_expense": 1490959, "revenue": 15902077, "salaries_expense": 4432226, "service_revenue": 11096471 }, { "depreciation": 957364, "expenses": 12611117, "income_tax": 716386, "marketing_expense": 2154940, "net_income": 3523297, "net_profit": 2806911, "operational_expense": 8361367, "product_revenue": 6290728, "quarter": 2, "rd_expense": 2265121, "revenue": 16134414, "salaries_expense": 4064344, "service_revenue": 9843686 }, { "depreciation": 817951, "expenses": 12854754, "income_tax": 883582, "marketing_expense": 1577469, "net_income": 3515391, "net_profit": 2631809, "operational_expense": 7288249, "product_revenue": 4781162, "quarter": 3, "rd_expense": 1802887, "revenue": 16370145, "salaries_expense": 6332783, "service_revenue": 11588983 }, { "depreciation": 1143884, "expenses": 13103097, "income_tax": 1035333, "marketing_expense": 1621194, "net_income": 3506224, "net_profit": 2470891, "operational_expense": 8147197, "product_revenue": 5415772, "quarter": 4, "rd_expense": 1588746, "revenue": 16609321, "salaries_expense": 6350879, "service_revenue": 11193549 } ], "market_conditions": { "gdp_growth": [ 0.010590609943130514, 0.014189342678784824, 0.029182496458085565, 0.009615946665674618 ], "inflation_rate": [ 0.015281351700588662, 0.010337928983536485, 0.011404180762962759, 0.007283402740866042 ], "interest_rate": [ 0.038354495100246744, 0.03913519068993709, 0.03907272813210405, 0.03976026750521272 ], "year": 2009 }, "random_event": { "description": "Hinton-Bennett Senior Leadership Change in 2009", "impact": 0.08, "type": "Senior Leadership Change" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 150724, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 23843286, "net_revenue": 19053922, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 35026 }, { "average_project_size": 123215, "billable_hours_per_employee": 137, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 24941568, "net_revenue": 19844451, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 36479 }, { "average_project_size": 117378, "billable_hours_per_employee": 93, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 23884184, "net_revenue": 20667779, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 37992 }, { "average_project_size": 113998, "billable_hours_per_employee": 143, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 25594210, "net_revenue": 21525266, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 39569 } ], "balance_sheet": [ { "assets": 25458162, "current_assets": 8061503, "current_liabilities": 5040652, "equity": 18582442, "fixed_assets": 17396659, "liabilities": 10709546, "long_term_liabilities": 5668894, "quarter": 1 }, { "assets": 25864026, "current_assets": 7911651, "current_liabilities": 4596749, "equity": 19281383, "fixed_assets": 17952375, "liabilities": 10876514, "long_term_liabilities": 6279765, "quarter": 2 }, { "assets": 26276360, "current_assets": 10001740, "current_liabilities": 5365748, "equity": 19750594, "fixed_assets": 16274620, "liabilities": 11046085, "long_term_liabilities": 5680337, "quarter": 3 }, { "assets": 26695267, "current_assets": 9733219, "current_liabilities": 4715992, "equity": 20351298, "fixed_assets": 16962048, "liabilities": 11218300, "long_term_liabilities": 6502308, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45241, "financing_cash_flow": 93802, "investing_cash_flow": -143460, "net_cash_flow": 4196933, "operating_cash_flow": 4623800, "quarter": 1 }, { "change_in_working_capital": 66578, "financing_cash_flow": -11837, "investing_cash_flow": -191973, "net_cash_flow": 5453857, "operating_cash_flow": 5482199, "quarter": 2 }, { "change_in_working_capital": 34732, "financing_cash_flow": 131655, "investing_cash_flow": -442446, "net_cash_flow": 4743973, "operating_cash_flow": 5404165, "quarter": 3 }, { "change_in_working_capital": 45815, "financing_cash_flow": 52562, "investing_cash_flow": -452983, "net_cash_flow": 6158770, "operating_cash_flow": 6318472, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7484405983432739, "current_ratio": 1.5992976702220267, "debt_to_equity_ratio": 0.5763260824384653, "profit_margin": 0.2012092838419303, "quarter": 1, "return_on_assets": 0.15059319679087596, "return_on_equity": 0.20631443380800005 }, { "asset_turnover_ratio": 0.7672607118474131, "current_ratio": 1.7211405277947522, "debt_to_equity_ratio": 0.5640940797659587, "profit_margin": 0.21637640668416577, "quarter": 2, "return_on_assets": 0.16601711581947837, "return_on_equity": 0.2226951770005295 }, { "asset_turnover_ratio": 0.7865541117567273, "current_ratio": 1.8639973401658072, "debt_to_equity_ratio": 0.5592786222024513, "profit_margin": 0.2187133411867816, "quarter": 3, "return_on_assets": 0.17202987780651505, "return_on_equity": 0.22887002790903402 }, { "asset_turnover_ratio": 0.8063326731289109, "current_ratio": 2.063875214376954, "debt_to_equity_ratio": 0.5512326535634238, "profit_margin": 0.22644695772865245, "quarter": 4, "return_on_assets": 0.18259158074725382, "return_on_equity": 0.23950958803708736 } ], "income_statement": [ { "depreciation": 789974, "expenses": 13670336, "income_tax": 1549760, "marketing_expense": 1536582, "net_income": 5383586, "net_profit": 3833826, "operational_expense": 8093828, "product_revenue": 4004251, "quarter": 1, "rd_expense": 1729837, "revenue": 19053922, "salaries_expense": 6752600, "service_revenue": 15049671 }, { "depreciation": 1188328, "expenses": 14207854, "income_tax": 1342726, "marketing_expense": 2368178, "net_income": 5636597, "net_profit": 4293871, "operational_expense": 9639413, "product_revenue": 4154442, "quarter": 2, "rd_expense": 2624710, "revenue": 19844451, "salaries_expense": 6791321, "service_revenue": 15690009 }, { "depreciation": 883846, "expenses": 14766508, "income_tax": 1380952, "marketing_expense": 2393154, "net_income": 5901271, "net_profit": 4520319, "operational_expense": 7742735, "product_revenue": 5283700, "quarter": 3, "rd_expense": 2000609, "revenue": 20667779, "salaries_expense": 6298618, "service_revenue": 15384079 }, { "depreciation": 1444141, "expenses": 15347128, "income_tax": 1303807, "marketing_expense": 3001291, "net_income": 6178138, "net_profit": 4874331, "operational_expense": 9749909, "product_revenue": 4362719, "quarter": 4, "rd_expense": 1602245, "revenue": 21525266, "salaries_expense": 6581757, "service_revenue": 17162547 } ], "market_conditions": { "gdp_growth": [ 0.011817518854961483, 0.017282349604237912, 0.016398626677440478, 0.013707790489478261 ], "inflation_rate": [ 0.021969643642238464, 0.019189300371667262, 0.017057779912978337, 0.015013542893061657 ], "interest_rate": [ 0.022450690881185127, 0.022166874558561575, 0.020636016496400598, 0.023223052430847338 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 152054, "billable_hours_per_employee": 157, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 14969689, "net_revenue": 13608455, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 25016 }, { "average_project_size": 137665, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.8, "gross_billings": 15920243, "net_revenue": 13847907, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 25456 }, { "average_project_size": 130395, "billable_hours_per_employee": 131, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 18037643, "net_revenue": 14091572, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 25904 }, { "average_project_size": 170324, "billable_hours_per_employee": 108, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 16302319, "net_revenue": 14339526, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 26359 } ], "balance_sheet": [ { "assets": 14149902, "current_assets": 4826690, "current_liabilities": 2753488, "equity": 10767116, "fixed_assets": 9323212, "liabilities": 6873004, "long_term_liabilities": 4119516, "quarter": 1 }, { "assets": 14334416, "current_assets": 4843211, "current_liabilities": 3817588, "equity": 10767944, "fixed_assets": 9491205, "liabilities": 7000989, "long_term_liabilities": 3183401, "quarter": 2 }, { "assets": 14521337, "current_assets": 5033277, "current_liabilities": 3822187, "equity": 10991119, "fixed_assets": 9488060, "liabilities": 7131357, "long_term_liabilities": 3309170, "quarter": 3 }, { "assets": 14710694, "current_assets": 6270563, "current_liabilities": 3137858, "equity": 10975225, "fixed_assets": 8440131, "liabilities": 7264153, "long_term_liabilities": 4126295, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35920, "financing_cash_flow": -88867, "investing_cash_flow": -410908, "net_cash_flow": 3360677, "operating_cash_flow": 4024232, "quarter": 1 }, { "change_in_working_capital": 6227, "financing_cash_flow": -122225, "investing_cash_flow": -192600, "net_cash_flow": 3653094, "operating_cash_flow": 3988142, "quarter": 2 }, { "change_in_working_capital": -57822, "financing_cash_flow": 147886, "investing_cash_flow": -219447, "net_cash_flow": 4207040, "operating_cash_flow": 4398597, "quarter": 3 }, { "change_in_working_capital": 48688, "financing_cash_flow": 95142, "investing_cash_flow": -254370, "net_cash_flow": 3679312, "operating_cash_flow": 4111529, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9617349293302526, "current_ratio": 1.7529366389103567, "debt_to_equity_ratio": 0.6383328646222443, "profit_margin": 0.2564742287056099, "quarter": 1, "return_on_assets": 0.24666022421922074, "return_on_equity": 0.3241553262730707 }, { "asset_turnover_ratio": 0.9660600752761744, "current_ratio": 1.2686573302305015, "debt_to_equity_ratio": 0.6501695216839909, "profit_margin": 0.24801704690824397, "quarter": 2, "return_on_assets": 0.23959936700595266, "return_on_equity": 0.3189575465845662 }, { "asset_turnover_ratio": 0.9704045846467168, "current_ratio": 1.316857861742505, "debt_to_equity_ratio": 0.6488290227773896, "profit_margin": 0.25555268070872433, "quarter": 3, "return_on_assets": 0.24798949297850467, "return_on_equity": 0.3276407979933617 }, { "asset_turnover_ratio": 0.9747688314365046, "current_ratio": 1.9983577969430102, "debt_to_equity_ratio": 0.6618682532704341, "profit_margin": 0.24608093740337023, "quarter": 4, "return_on_assets": 0.23987202779148284, "return_on_equity": 0.3215135908375455 } ], "income_statement": [ { "depreciation": 534014, "expenses": 9184556, "income_tax": 933681, "marketing_expense": 1110549, "net_income": 4423899, "net_profit": 3490218, "operational_expense": 6040069, "product_revenue": 4395352, "quarter": 1, "rd_expense": 1744199, "revenue": 13608455, "salaries_expense": 4168077, "service_revenue": 9213103 }, { "depreciation": 553625, "expenses": 9352974, "income_tax": 1060416, "marketing_expense": 1501939, "net_income": 4494933, "net_profit": 3434517, "operational_expense": 5907879, "product_revenue": 2833626, "quarter": 2, "rd_expense": 1183597, "revenue": 13847907, "salaries_expense": 4511861, "service_revenue": 11014281 }, { "depreciation": 797458, "expenses": 9524480, "income_tax": 965953, "marketing_expense": 1614750, "net_income": 4567092, "net_profit": 3601139, "operational_expense": 6232632, "product_revenue": 4955302, "quarter": 3, "rd_expense": 1752843, "revenue": 14091572, "salaries_expense": 4057755, "service_revenue": 9136270 }, { "depreciation": 582845, "expenses": 9699132, "income_tax": 1111710, "marketing_expense": 1653955, "net_income": 4640394, "net_profit": 3528684, "operational_expense": 5358276, "product_revenue": 2988397, "quarter": 4, "rd_expense": 1573835, "revenue": 14339526, "salaries_expense": 2952189, "service_revenue": 11351129 } ], "market_conditions": { "gdp_growth": [ 0.0038427092575097077, 0.009845281116403405, 0.018902636169956875, 0.006448404585544809 ], "inflation_rate": [ 0.007414096880011632, 0.012500198484658994, 0.010794149497733246, 0.007673790101404981 ], "interest_rate": [ 0.017320954843982283, 0.023516975405379975, 0.025509988396352566, 0.026418694182188854 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 126634, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 12477365, "net_revenue": 11186619, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 20564 }, { "average_project_size": 156874, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 15038463, "net_revenue": 11607754, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 21338 }, { "average_project_size": 142915, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 14844351, "net_revenue": 12044744, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 22141 }, { "average_project_size": 100480, "billable_hours_per_employee": 138, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 14463382, "net_revenue": 12498185, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 22975 } ], "balance_sheet": [ { "assets": 14659203, "current_assets": 7208905, "current_liabilities": 3633084, "equity": 10028903, "fixed_assets": 7450298, "liabilities": 7610981, "long_term_liabilities": 3977897, "quarter": 1 }, { "assets": 15172584, "current_assets": 5419145, "current_liabilities": 4228810, "equity": 10844622, "fixed_assets": 9753439, "liabilities": 7669966, "long_term_liabilities": 3441156, "quarter": 2 }, { "assets": 15703944, "current_assets": 6852058, "current_liabilities": 3768100, "equity": 11201420, "fixed_assets": 8851886, "liabilities": 7729408, "long_term_liabilities": 3961308, "quarter": 3 }, { "assets": 16253913, "current_assets": 6978464, "current_liabilities": 3283791, "equity": 11854689, "fixed_assets": 9275449, "liabilities": 7789311, "long_term_liabilities": 4505520, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91852, "financing_cash_flow": -76706, "investing_cash_flow": -275932, "net_cash_flow": 3517108, "operating_cash_flow": 3655281, "quarter": 1 }, { "change_in_working_capital": 46961, "financing_cash_flow": 21045, "investing_cash_flow": -124291, "net_cash_flow": 4031904, "operating_cash_flow": 3964290, "quarter": 2 }, { "change_in_working_capital": 81471, "financing_cash_flow": 64974, "investing_cash_flow": -241806, "net_cash_flow": 3663771, "operating_cash_flow": 3815139, "quarter": 3 }, { "change_in_working_capital": 1191, "financing_cash_flow": 69401, "investing_cash_flow": -394246, "net_cash_flow": 3862553, "operating_cash_flow": 3848092, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7631123602013016, "current_ratio": 1.9842384596667735, "debt_to_equity_ratio": 0.7589046379250054, "profit_margin": 0.2664505692023658, "quarter": 1, "return_on_assets": 0.2033317227409976, "return_on_equity": 0.297209076605886 }, { "asset_turnover_ratio": 0.7650479311895719, "current_ratio": 1.2814822609670333, "debt_to_equity_ratio": 0.7072598749868829, "profit_margin": 0.28791133926511536, "quarter": 2, "return_on_assets": 0.2202659744707955, "return_on_equity": 0.30817155268297963 }, { "asset_turnover_ratio": 0.7669884711764128, "current_ratio": 1.8184384703166052, "debt_to_equity_ratio": 0.6900382272961821, "profit_margin": 0.2679080601464008, "quarter": 3, "return_on_assets": 0.20548239346752636, "return_on_equity": 0.28807811866709754 }, { "asset_turnover_ratio": 0.7689339176357103, "current_ratio": 2.1251242847063043, "debt_to_equity_ratio": 0.6570658243333081, "profit_margin": 0.27124634496928957, "quarter": 4, "return_on_assets": 0.20857051468160312, "return_on_equity": 0.28597013384324127 } ], "income_statement": [ { "depreciation": 674600, "expenses": 7020145, "income_tax": 1185793, "marketing_expense": 1250224, "net_income": 4166474, "net_profit": 2980681, "operational_expense": 4195688, "product_revenue": 3480829, "quarter": 1, "rd_expense": 1398416, "revenue": 11186619, "salaries_expense": 3159850, "service_revenue": 7705790 }, { "depreciation": 622286, "expenses": 7317016, "income_tax": 948734, "marketing_expense": 959192, "net_income": 4290738, "net_profit": 3342004, "operational_expense": 4596445, "product_revenue": 2374814, "quarter": 2, "rd_expense": 888407, "revenue": 11607754, "salaries_expense": 3233665, "service_revenue": 9232940 }, { "depreciation": 588255, "expenses": 7626442, "income_tax": 1191418, "marketing_expense": 1089794, "net_income": 4418302, "net_profit": 3226884, "operational_expense": 5327356, "product_revenue": 2752093, "quarter": 3, "rd_expense": 1438907, "revenue": 12044744, "salaries_expense": 3811985, "service_revenue": 9292651 }, { "depreciation": 458005, "expenses": 7948953, "income_tax": 1159145, "marketing_expense": 947326, "net_income": 4549232, "net_profit": 3390087, "operational_expense": 5505235, "product_revenue": 4131713, "quarter": 4, "rd_expense": 938537, "revenue": 12498185, "salaries_expense": 2827143, "service_revenue": 8366472 } ], "market_conditions": { "gdp_growth": [ 0.033100408679846996, 0.03426725867788331, 0.01757722371005115, 0.016648533255659945 ], "inflation_rate": [ 0.014193122347080752, 0.011539448199625265, 0.017040186824170165, 0.016450928374537377 ], "interest_rate": [ 0.030649571926973773, 0.03566235727058632, 0.033594659665683424, 0.029502959243613344 ], "year": 2012 }, "random_event": { "description": "Hinton-Bennett Partnership with Major Brand in 2012", "impact": 0.08, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 137531, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 16904758, "net_revenue": 13079365, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 24043 }, { "average_project_size": 93642, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 15509539, "net_revenue": 13570934, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 24947 }, { "average_project_size": 144372, "billable_hours_per_employee": 110, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 17591904, "net_revenue": 14080979, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 25884 }, { "average_project_size": 122122, "billable_hours_per_employee": 154, "client_concentration": 0.1, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 16520658, "net_revenue": 14610192, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 26857 } ], "balance_sheet": [ { "assets": 14453147, "current_assets": 4550974, "current_liabilities": 3429606, "equity": 8757741, "fixed_assets": 9902173, "liabilities": 8232635, "long_term_liabilities": 4803029, "quarter": 1 }, { "assets": 14828405, "current_assets": 5019837, "current_liabilities": 4480164, "equity": 8961462, "fixed_assets": 9808568, "liabilities": 8433481, "long_term_liabilities": 3953317, "quarter": 2 }, { "assets": 15213408, "current_assets": 7313822, "current_liabilities": 3560194, "equity": 9257320, "fixed_assets": 7899586, "liabilities": 8639227, "long_term_liabilities": 5079033, "quarter": 3 }, { "assets": 15608406, "current_assets": 7231234, "current_liabilities": 4828245, "equity": 9550955, "fixed_assets": 8377172, "liabilities": 8849993, "long_term_liabilities": 4021748, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46032, "financing_cash_flow": 166085, "investing_cash_flow": -243449, "net_cash_flow": 3099477, "operating_cash_flow": 3418496, "quarter": 1 }, { "change_in_working_capital": 34588, "financing_cash_flow": -74611, "investing_cash_flow": -243523, "net_cash_flow": 3237240, "operating_cash_flow": 3280595, "quarter": 2 }, { "change_in_working_capital": 58944, "financing_cash_flow": 158250, "investing_cash_flow": -268763, "net_cash_flow": 3453453, "operating_cash_flow": 3402841, "quarter": 3 }, { "change_in_working_capital": 85008, "financing_cash_flow": -10736, "investing_cash_flow": -116425, "net_cash_flow": 3874623, "operating_cash_flow": 3887320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9049492819799038, "current_ratio": 1.326967004373097, "debt_to_equity_ratio": 0.9400409306463847, "profit_margin": 0.193987169866427, "quarter": 1, "return_on_assets": 0.17554855008393674, "return_on_equity": 0.2897127238633798 }, { "asset_turnover_ratio": 0.9151984990968347, "current_ratio": 1.1204583135795922, "debt_to_equity_ratio": 0.9410831625464684, "profit_margin": 0.1891202182546905, "quarter": 2, "return_on_assets": 0.17308253989555855, "return_on_equity": 0.2863972418786131 }, { "asset_turnover_ratio": 0.9255637527107667, "current_ratio": 2.054332432446097, "debt_to_equity_ratio": 0.9332319721042375, "profit_margin": 0.1905506002103973, "quarter": 3, "return_on_assets": 0.17636672861202435, "return_on_equity": 0.28983971603012537 }, { "asset_turnover_ratio": 0.9360463842368016, "current_ratio": 1.4976940896744055, "debt_to_equity_ratio": 0.9266081768786472, "profit_margin": 0.19113657096361225, "quarter": 4, "return_on_assets": 0.1789126961459101, "return_on_equity": 0.2923835365154584 } ], "income_statement": [ { "depreciation": 881267, "expenses": 9741386, "income_tax": 800750, "marketing_expense": 1928543, "net_income": 3337979, "net_profit": 2537229, "operational_expense": 5138104, "product_revenue": 4906985, "quarter": 1, "rd_expense": 1830611, "revenue": 13079365, "salaries_expense": 2988175, "service_revenue": 8172380 }, { "depreciation": 714057, "expenses": 10160970, "income_tax": 843426, "marketing_expense": 1213544, "net_income": 3409964, "net_profit": 2566538, "operational_expense": 6338248, "product_revenue": 4864199, "quarter": 2, "rd_expense": 1705465, "revenue": 13570934, "salaries_expense": 4832828, "service_revenue": 8706735 }, { "depreciation": 719702, "expenses": 10598627, "income_tax": 799213, "marketing_expense": 1219248, "net_income": 3482352, "net_profit": 2683139, "operational_expense": 6687496, "product_revenue": 4215391, "quarter": 3, "rd_expense": 1737818, "revenue": 14080979, "salaries_expense": 3851995, "service_revenue": 9865588 }, { "depreciation": 1094778, "expenses": 11055136, "income_tax": 762514, "marketing_expense": 1360464, "net_income": 3555056, "net_profit": 2792542, "operational_expense": 7281686, "product_revenue": 3886880, "quarter": 4, "rd_expense": 1788783, "revenue": 14610192, "salaries_expense": 3598565, "service_revenue": 10723312 } ], "market_conditions": { "gdp_growth": [ 0.02750857389708187, 0.03965384877157914, 0.020153927906304336, 0.03565898062431807 ], "inflation_rate": [ 0.014742093425780391, 0.01837305346716768, 0.009527275924124202, 0.01172236659418973 ], "interest_rate": [ 0.04157746421163728, 0.03943059813285051, 0.03467765082184815, 0.03797638660000954 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "South Andrewfort", "name": "Walker, Jones and Cameron", "num_employees": 483, "region": "Latin America", "revenue_size": "Medium", "website": "www.walker,jonesandcameron.com" }

[ { "advertising_kpis": [ { "average_project_size": 193601, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 21879999, "net_revenue": 18560612, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 38428 }, { "average_project_size": 113180, "billable_hours_per_employee": 104, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 20879313, "net_revenue": 18702549, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 38722 }, { "average_project_size": 60604, "billable_hours_per_employee": 132, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 21062377, "net_revenue": 18845571, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 39018 }, { "average_project_size": 177894, "billable_hours_per_employee": 103, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 22535742, "net_revenue": 18989687, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 39316 } ], "balance_sheet": [ { "assets": 23571058, "current_assets": 11662714, "current_liabilities": 6907276, "equity": 14927915, "fixed_assets": 11908344, "liabilities": 12581335, "long_term_liabilities": 5674059, "quarter": 1 }, { "assets": 24122104, "current_assets": 11172037, "current_liabilities": 7213663, "equity": 15770375, "fixed_assets": 12950067, "liabilities": 12694445, "long_term_liabilities": 5480782, "quarter": 2 }, { "assets": 24686033, "current_assets": 11359733, "current_liabilities": 7145820, "equity": 16387004, "fixed_assets": 13326300, "liabilities": 12808573, "long_term_liabilities": 5662753, "quarter": 3 }, { "assets": 25263144, "current_assets": 7856640, "current_liabilities": 5338441, "equity": 16787826, "fixed_assets": 17406504, "liabilities": 12923727, "long_term_liabilities": 7585286, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42011, "financing_cash_flow": -158228, "investing_cash_flow": -230369, "net_cash_flow": 4682431, "operating_cash_flow": 4925658, "quarter": 1 }, { "change_in_working_capital": 70987, "financing_cash_flow": -97654, "investing_cash_flow": -284838, "net_cash_flow": 5117874, "operating_cash_flow": 5578151, "quarter": 2 }, { "change_in_working_capital": -71069, "financing_cash_flow": -104029, "investing_cash_flow": -147690, "net_cash_flow": 5605697, "operating_cash_flow": 5694650, "quarter": 3 }, { "change_in_working_capital": -8163, "financing_cash_flow": -19703, "investing_cash_flow": -265915, "net_cash_flow": 5413528, "operating_cash_flow": 5426562, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7874322824202461, "current_ratio": 1.688467928601666, "debt_to_equity_ratio": 0.8428059109393374, "profit_margin": 0.21218007251054005, "quarter": 1, "return_on_assets": 0.16707743878106787, "return_on_equity": 0.26381393516777124 }, { "asset_turnover_ratio": 0.7753282632393924, "current_ratio": 1.5487328698332594, "debt_to_equity_ratio": 0.804955177032886, "profit_margin": 0.2321991510355086, "quarter": 2, "return_on_assets": 0.18003056449802224, "return_on_equity": 0.2753717650975326 }, { "asset_turnover_ratio": 0.7634102652297353, "current_ratio": 1.5897032111080325, "debt_to_equity_ratio": 0.7816299428498339, "profit_margin": 0.2392893269193064, "quarter": 3, "return_on_assets": 0.18267592853011255, "return_on_equity": 0.2751902666283599 }, { "asset_turnover_ratio": 0.7516755238382048, "current_ratio": 1.4717105611919286, "debt_to_equity_ratio": 0.7698273141501467, "profit_margin": 0.2342539400465105, "quarter": 4, "return_on_assets": 0.1760829530956242, "return_on_equity": 0.2649782646067454 } ], "income_statement": [ { "depreciation": 987466, "expenses": 12975422, "income_tax": 1646998, "marketing_expense": 2053991, "net_income": 5585190, "net_profit": 3938192, "operational_expense": 8732381, "product_revenue": 5457126, "quarter": 1, "rd_expense": 2570749, "revenue": 18560612, "salaries_expense": 4823591, "service_revenue": 13103486 }, { "depreciation": 1235435, "expenses": 13070171, "income_tax": 1289662, "marketing_expense": 2560413, "net_income": 5632378, "net_profit": 4342716, "operational_expense": 8927835, "product_revenue": 3829029, "quarter": 2, "rd_expense": 2449578, "revenue": 18702549, "salaries_expense": 5022533, "service_revenue": 14873520 }, { "depreciation": 1185106, "expenses": 13165612, "income_tax": 1170415, "marketing_expense": 1477488, "net_income": 5679959, "net_profit": 4509544, "operational_expense": 8669619, "product_revenue": 4610244, "quarter": 3, "rd_expense": 1390853, "revenue": 18845571, "salaries_expense": 6335200, "service_revenue": 14235327 }, { "depreciation": 978153, "expenses": 13261750, "income_tax": 1279528, "marketing_expense": 2599201, "net_income": 5727937, "net_profit": 4448409, "operational_expense": 6862493, "product_revenue": 6812846, "quarter": 4, "rd_expense": 2146237, "revenue": 18989687, "salaries_expense": 4253099, "service_revenue": 12176841 } ], "market_conditions": { "gdp_growth": [ 0.0026897485717305523, -0.003953975261722739, 0.004737503837818012, -0.008395004769512208 ], "inflation_rate": [ 0.036420681780017436, 0.03183741697196407, 0.03419735165960981, 0.035690765211847886 ], "interest_rate": [ 0.04389288001601775, 0.0422140392235985, 0.04113095797641707, 0.04419007875277331 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 150072, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 16867322, "net_revenue": 14079734, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 29151 }, { "average_project_size": 183262, "billable_hours_per_employee": 126, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 15776726, "net_revenue": 13814736, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 28602 }, { "average_project_size": 106125, "billable_hours_per_employee": 83, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 17028900, "net_revenue": 13554726, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 28064 }, { "average_project_size": 189191, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 17122546, "net_revenue": 13299610, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 27535 } ], "balance_sheet": [ { "assets": 16440932, "current_assets": 6551695, "current_liabilities": 3251308, "equity": 11568576, "fixed_assets": 9889237, "liabilities": 7336895, "long_term_liabilities": 4085587, "quarter": 1 }, { "assets": 16729735, "current_assets": 6693035, "current_liabilities": 4495662, "equity": 11503468, "fixed_assets": 10036700, "liabilities": 7515345, "long_term_liabilities": 3019683, "quarter": 2 }, { "assets": 17023611, "current_assets": 7273214, "current_liabilities": 3088044, "equity": 11583021, "fixed_assets": 9750397, "liabilities": 7698136, "long_term_liabilities": 4610092, "quarter": 3 }, { "assets": 17322650, "current_assets": 8195401, "current_liabilities": 4166670, "equity": 11534764, "fixed_assets": 9127249, "liabilities": 7885372, "long_term_liabilities": 3718702, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92914, "financing_cash_flow": -37455, "investing_cash_flow": -207374, "net_cash_flow": 2686063, "operating_cash_flow": 3024393, "quarter": 1 }, { "change_in_working_capital": 86841, "financing_cash_flow": -23197, "investing_cash_flow": -373099, "net_cash_flow": 2915324, "operating_cash_flow": 3338631, "quarter": 2 }, { "change_in_working_capital": -37965, "financing_cash_flow": 38790, "investing_cash_flow": -121340, "net_cash_flow": 2525516, "operating_cash_flow": 3042441, "quarter": 3 }, { "change_in_working_capital": -3535, "financing_cash_flow": -160380, "investing_cash_flow": -394124, "net_cash_flow": 2536328, "operating_cash_flow": 2811554, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8563829593115524, "current_ratio": 2.0150951555497048, "debt_to_equity_ratio": 0.6342089985837497, "profit_margin": 0.17504158814363965, "quarter": 1, "return_on_assets": 0.14990263325704406, "return_on_equity": 0.2130373695085722 }, { "asset_turnover_ratio": 0.8257594038399293, "current_ratio": 1.4887762914560747, "debt_to_equity_ratio": 0.6533112449219661, "profit_margin": 0.16569828044488147, "quarter": 2, "return_on_assets": 0.13682691327746674, "return_on_equity": 0.19899025233086232 }, { "asset_turnover_ratio": 0.7962309524107429, "current_ratio": 2.3552818547922243, "debt_to_equity_ratio": 0.6646052010093049, "profit_margin": 0.1665504710312846, "quarter": 3, "return_on_assets": 0.1326126401736976, "return_on_equity": 0.19490131287856596 }, { "asset_turnover_ratio": 0.7677583972429161, "current_ratio": 1.9668946664842668, "debt_to_equity_ratio": 0.6836179743252658, "profit_margin": 0.15771033887459857, "quarter": 4, "return_on_assets": 0.12108343700299896, "return_on_equity": 0.1818403913595458 } ], "income_statement": [ { "depreciation": 559854, "expenses": 10888567, "income_tax": 726628, "marketing_expense": 1839890, "net_income": 3191167, "net_profit": 2464539, "operational_expense": 6451490, "product_revenue": 4901290, "quarter": 1, "rd_expense": 1470629, "revenue": 14079734, "salaries_expense": 4540265, "service_revenue": 9178444 }, { "depreciation": 1049553, "expenses": 10736951, "income_tax": 788707, "marketing_expense": 1867860, "net_income": 3077785, "net_profit": 2289078, "operational_expense": 6627109, "product_revenue": 3035478, "quarter": 2, "rd_expense": 1952510, "revenue": 13814736, "salaries_expense": 4349307, "service_revenue": 10779258 }, { "depreciation": 784895, "expenses": 10587447, "income_tax": 709733, "marketing_expense": 1617642, "net_income": 2967279, "net_profit": 2257546, "operational_expense": 6849804, "product_revenue": 4023505, "quarter": 3, "rd_expense": 1093575, "revenue": 13554726, "salaries_expense": 4566431, "service_revenue": 9531221 }, { "depreciation": 714068, "expenses": 10440024, "income_tax": 762100, "marketing_expense": 1160959, "net_income": 2859586, "net_profit": 2097486, "operational_expense": 6311851, "product_revenue": 3974705, "quarter": 4, "rd_expense": 1474599, "revenue": 13299610, "salaries_expense": 3998433, "service_revenue": 9324905 } ], "market_conditions": { "gdp_growth": [ -0.012162078759145139, -0.0042327456835919795, -0.011414910836449852, -0.00291339819283073 ], "inflation_rate": [ 0.03215097658800166, 0.028721891028288697, 0.03020785298894898, 0.03153084803104705 ], "interest_rate": [ 0.036632310412330775, 0.03859171692229664, 0.03997761011627735, 0.037822833440153455 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 153417, "billable_hours_per_employee": 83, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 12963406, "net_revenue": 10306930, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 21339 }, { "average_project_size": 77006, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 11671642, "net_revenue": 10139102, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 20992 }, { "average_project_size": 86096, "billable_hours_per_employee": 102, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 11028532, "net_revenue": 9974008, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 20650 }, { "average_project_size": 80989, "billable_hours_per_employee": 117, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 11517142, "net_revenue": 9811602, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 20314 } ], "balance_sheet": [ { "assets": 12675383, "current_assets": 6014966, "current_liabilities": 2789928, "equity": 9184912, "fixed_assets": 6660417, "liabilities": 6153144, "long_term_liabilities": 3363216, "quarter": 1 }, { "assets": 13026668, "current_assets": 6511594, "current_liabilities": 3618434, "equity": 9329471, "fixed_assets": 6515074, "liabilities": 6273769, "long_term_liabilities": 2655335, "quarter": 2 }, { "assets": 13387689, "current_assets": 5423062, "current_liabilities": 2702897, "equity": 9523113, "fixed_assets": 7964627, "liabilities": 6396758, "long_term_liabilities": 3693861, "quarter": 3 }, { "assets": 13758715, "current_assets": 5987247, "current_liabilities": 2770059, "equity": 9746002, "fixed_assets": 7771468, "liabilities": 6522158, "long_term_liabilities": 3752099, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77403, "financing_cash_flow": -148501, "investing_cash_flow": -150448, "net_cash_flow": 3227633, "operating_cash_flow": 3305400, "quarter": 1 }, { "change_in_working_capital": 2589, "financing_cash_flow": 157928, "investing_cash_flow": -448777, "net_cash_flow": 2913003, "operating_cash_flow": 3147042, "quarter": 2 }, { "change_in_working_capital": 28138, "financing_cash_flow": 142533, "investing_cash_flow": -262981, "net_cash_flow": 2792961, "operating_cash_flow": 2956701, "quarter": 3 }, { "change_in_working_capital": 96852, "financing_cash_flow": -172726, "investing_cash_flow": -342702, "net_cash_flow": 2547536, "operating_cash_flow": 2988580, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8131454489383082, "current_ratio": 2.155957429725785, "debt_to_equity_ratio": 0.6699186666132457, "profit_margin": 0.25833812784214116, "quarter": 1, "return_on_assets": 0.21006647294207995, "return_on_equity": 0.2898964083705973 }, { "asset_turnover_ratio": 0.7783342601500246, "current_ratio": 1.7995613572059073, "debt_to_equity_ratio": 0.672467817307112, "profit_margin": 0.25412230787302464, "quarter": 2, "return_on_assets": 0.1977920984859674, "return_on_equity": 0.27617557308447604 }, { "asset_turnover_ratio": 0.7450134224062122, "current_ratio": 2.0063887007163057, "debt_to_equity_ratio": 0.671708715416902, "profit_margin": 0.2538780799052898, "quarter": 3, "return_on_assets": 0.18914257718415778, "return_on_equity": 0.265898556490929 }, { "asset_turnover_ratio": 0.7131190667151692, "current_ratio": 2.1614149734716843, "debt_to_equity_ratio": 0.6692136939844666, "profit_margin": 0.255763024223771, "quarter": 4, "return_on_assets": 0.1823894891347048, "return_on_equity": 0.25748455623136546 } ], "income_statement": [ { "depreciation": 642727, "expenses": 6902097, "income_tax": 742160, "marketing_expense": 765845, "net_income": 3404833, "net_profit": 2662673, "operational_expense": 4004506, "product_revenue": 3182972, "quarter": 1, "rd_expense": 1327432, "revenue": 10306930, "salaries_expense": 3276085, "service_revenue": 7123958 }, { "depreciation": 570470, "expenses": 6776526, "income_tax": 786004, "marketing_expense": 813951, "net_income": 3362576, "net_profit": 2576572, "operational_expense": 4154749, "product_revenue": 3346252, "quarter": 2, "rd_expense": 931412, "revenue": 10139102, "salaries_expense": 3217205, "service_revenue": 6792850 }, { "depreciation": 424519, "expenses": 6653241, "income_tax": 788585, "marketing_expense": 1172672, "net_income": 3320767, "net_profit": 2532182, "operational_expense": 4596240, "product_revenue": 2686102, "quarter": 3, "rd_expense": 820210, "revenue": 9974008, "salaries_expense": 2245545, "service_revenue": 7287906 }, { "depreciation": 479135, "expenses": 6532198, "income_tax": 769959, "marketing_expense": 899065, "net_income": 3279404, "net_profit": 2509445, "operational_expense": 3593881, "product_revenue": 2844412, "quarter": 4, "rd_expense": 904758, "revenue": 9811602, "salaries_expense": 3099061, "service_revenue": 6967190 } ], "market_conditions": { "gdp_growth": [ -0.000024390894548850794, -0.0048616898582279425, 0.010133317199760185, 0.005334774455529141 ], "inflation_rate": [ 0.03723259473392938, 0.0398862576819758, 0.03897133028205373, 0.03465465776141272 ], "interest_rate": [ 0.045572136462217874, 0.04905553374067649, 0.04466408455543144, 0.042391170948601654 ], "year": 1999 }, "random_event": { "description": "Walker, Jones and Cameron Award Nomination in 1999", "impact": 0.04, "type": "Award Nomination" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 75204, "billable_hours_per_employee": 155, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 19170945, "net_revenue": 17022794, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 35244 }, { "average_project_size": 133427, "billable_hours_per_employee": 119, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 21717210, "net_revenue": 16995355, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 35187 }, { "average_project_size": 104572, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 21246901, "net_revenue": 16967961, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 35130 }, { "average_project_size": 119851, "billable_hours_per_employee": 90, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 20626833, "net_revenue": 16940610, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 35074 } ], "balance_sheet": [ { "assets": 20266328, "current_assets": 9945273, "current_liabilities": 5350085, "equity": 14002919, "fixed_assets": 10321055, "liabilities": 10164887, "long_term_liabilities": 4814802, "quarter": 1 }, { "assets": 20985481, "current_assets": 7560678, "current_liabilities": 4241738, "equity": 14779887, "fixed_assets": 13424803, "liabilities": 10290669, "long_term_liabilities": 6048931, "quarter": 2 }, { "assets": 21730153, "current_assets": 9471836, "current_liabilities": 5944355, "equity": 15235276, "fixed_assets": 12258317, "liabilities": 10418008, "long_term_liabilities": 4473653, "quarter": 3 }, { "assets": 22501250, "current_assets": 10605771, "current_liabilities": 4345630, "equity": 15997599, "fixed_assets": 11895479, "liabilities": 10546922, "long_term_liabilities": 6201292, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26428, "financing_cash_flow": -12247, "investing_cash_flow": -235488, "net_cash_flow": 4236783, "operating_cash_flow": 4512643, "quarter": 1 }, { "change_in_working_capital": 13169, "financing_cash_flow": 130771, "investing_cash_flow": -484271, "net_cash_flow": 4933086, "operating_cash_flow": 5143398, "quarter": 2 }, { "change_in_working_capital": -90581, "financing_cash_flow": 63562, "investing_cash_flow": -384547, "net_cash_flow": 4058053, "operating_cash_flow": 4621300, "quarter": 3 }, { "change_in_working_capital": 65115, "financing_cash_flow": 186547, "investing_cash_flow": -135537, "net_cash_flow": 4613377, "operating_cash_flow": 4670615, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.839954529503322, "current_ratio": 1.858899998785066, "debt_to_equity_ratio": 0.725912004489921, "profit_margin": 0.2291914006596097, "quarter": 1, "return_on_assets": 0.19251035510724981, "return_on_equity": 0.27861890795769084 }, { "asset_turnover_ratio": 0.8098625425836081, "current_ratio": 1.7824481380038089, "debt_to_equity_ratio": 0.6962616831914885, "profit_margin": 0.24036420539612147, "quarter": 2, "return_on_assets": 0.19466196652819157, "return_on_equity": 0.27639419705982865 }, { "asset_turnover_ratio": 0.7808486668271503, "current_ratio": 1.5934169476755677, "debt_to_equity_ratio": 0.6838082880808986, "profit_margin": 0.23120815753878737, "quarter": 3, "return_on_assets": 0.18053858157372385, "return_on_equity": 0.2575031131697253 }, { "asset_turnover_ratio": 0.752874173657019, "current_ratio": 2.4405600568847325, "debt_to_equity_ratio": 0.6592815584388633, "profit_margin": 0.23867328272122432, "quarter": 4, "return_on_assets": 0.17969095050274986, "return_on_equity": 0.25274236465109545 } ], "income_statement": [ { "depreciation": 611165, "expenses": 11749191, "income_tax": 1372125, "marketing_expense": 1959741, "net_income": 5273603, "net_profit": 3901478, "operational_expense": 7182308, "product_revenue": 5965635, "quarter": 1, "rd_expense": 1711880, "revenue": 17022794, "salaries_expense": 3608392, "service_revenue": 11057159 }, { "depreciation": 1058323, "expenses": 11768309, "income_tax": 1141971, "marketing_expense": 1432250, "net_income": 5227046, "net_profit": 4085075, "operational_expense": 8082172, "product_revenue": 3902966, "quarter": 2, "rd_expense": 1332591, "revenue": 16995355, "salaries_expense": 4136979, "service_revenue": 13092389 }, { "depreciation": 698169, "expenses": 11787458, "income_tax": 1257372, "marketing_expense": 1692359, "net_income": 5180503, "net_profit": 3923131, "operational_expense": 7388707, "product_revenue": 4123005, "quarter": 3, "rd_expense": 1664650, "revenue": 16967961, "salaries_expense": 3699117, "service_revenue": 12844956 }, { "depreciation": 627344, "expenses": 11806639, "income_tax": 1090700, "marketing_expense": 1332677, "net_income": 5133971, "net_profit": 4043271, "operational_expense": 6703925, "product_revenue": 3935806, "quarter": 4, "rd_expense": 2250948, "revenue": 16940610, "salaries_expense": 4404275, "service_revenue": 13004804 } ], "market_conditions": { "gdp_growth": [ 0.014095724194806382, 0.002298775337945017, 0.014497380474842786, 0.013677875328763087 ], "inflation_rate": [ 0.025280414725247388, 0.02232377493042804, 0.02405188424856064, 0.020801155048761982 ], "interest_rate": [ 0.04336245182250585, 0.03986028350348207, 0.04254112528039933, 0.042020207939738694 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 170028, "billable_hours_per_employee": 132, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 21558421, "net_revenue": 17440904, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 36110 }, { "average_project_size": 62848, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 20637285, "net_revenue": 17303597, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 35825 }, { "average_project_size": 186203, "billable_hours_per_employee": 125, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 20056747, "net_revenue": 17167372, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 35543 }, { "average_project_size": 67312, "billable_hours_per_employee": 93, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 19029332, "net_revenue": 17032218, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 35263 } ], "balance_sheet": [ { "assets": 21427982, "current_assets": 7014308, "current_liabilities": 4016828, "equity": 17598215, "fixed_assets": 14413674, "liabilities": 8731846, "long_term_liabilities": 4715018, "quarter": 1 }, { "assets": 21813864, "current_assets": 7666349, "current_liabilities": 4187552, "equity": 18193139, "fixed_assets": 14147515, "liabilities": 8887497, "long_term_liabilities": 4699945, "quarter": 2 }, { "assets": 22206696, "current_assets": 8392961, "current_liabilities": 4958255, "equity": 18383263, "fixed_assets": 13813735, "liabilities": 9045922, "long_term_liabilities": 4087667, "quarter": 3 }, { "assets": 22606601, "current_assets": 8024835, "current_liabilities": 5310816, "equity": 18553572, "fixed_assets": 14581766, "liabilities": 9207172, "long_term_liabilities": 3896356, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45299, "financing_cash_flow": -4935, "investing_cash_flow": -197294, "net_cash_flow": 5603854, "operating_cash_flow": 5800252, "quarter": 1 }, { "change_in_working_capital": 91277, "financing_cash_flow": 18455, "investing_cash_flow": -224021, "net_cash_flow": 5557613, "operating_cash_flow": 5923942, "quarter": 2 }, { "change_in_working_capital": -69196, "financing_cash_flow": -13733, "investing_cash_flow": -361419, "net_cash_flow": 5363142, "operating_cash_flow": 5829967, "quarter": 3 }, { "change_in_working_capital": -96709, "financing_cash_flow": -198469, "investing_cash_flow": -486613, "net_cash_flow": 5545035, "operating_cash_flow": 5873746, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.813931241868693, "current_ratio": 1.7462306078328471, "debt_to_equity_ratio": 0.49617793622819134, "profit_margin": 0.2810679423497773, "quarter": 1, "return_on_assets": 0.22876997936623245, "return_on_equity": 0.27855546713118345 }, { "asset_turnover_ratio": 0.793238511068007, "current_ratio": 1.8307471763932723, "debt_to_equity_ratio": 0.48850816783184037, "profit_margin": 0.3043744026169819, "quarter": 2, "return_on_assets": 0.24144149793910882, "return_on_equity": 0.2894922091234503 }, { "asset_turnover_ratio": 0.7730718698540296, "current_ratio": 1.6927247590129995, "debt_to_equity_ratio": 0.49207379560418624, "profit_margin": 0.30421016099610354, "quarter": 3, "return_on_assets": 0.23517631798985314, "return_on_equity": 0.2840893371323687 }, { "asset_turnover_ratio": 0.7534179065663166, "current_ratio": 1.5110361571555107, "debt_to_equity_ratio": 0.4962479462175801, "profit_margin": 0.3026113803851031, "quarter": 4, "return_on_assets": 0.2279928327128877, "return_on_equity": 0.27779788172326064 } ], "income_statement": [ { "depreciation": 898173, "expenses": 10561521, "income_tax": 1977304, "marketing_expense": 2015677, "net_income": 6879383, "net_profit": 4902079, "operational_expense": 7190093, "product_revenue": 5464750, "quarter": 1, "rd_expense": 1266934, "revenue": 17440904, "salaries_expense": 4184809, "service_revenue": 11976154 }, { "depreciation": 657170, "expenses": 10467395, "income_tax": 1569430, "marketing_expense": 1187098, "net_income": 6836202, "net_profit": 5266772, "operational_expense": 6218841, "product_revenue": 4066660, "quarter": 2, "rd_expense": 1113286, "revenue": 17303597, "salaries_expense": 4342751, "service_revenue": 13236937 }, { "depreciation": 607478, "expenses": 10374109, "income_tax": 1570774, "marketing_expense": 1505793, "net_income": 6793263, "net_profit": 5222489, "operational_expense": 5376287, "product_revenue": 6003264, "quarter": 3, "rd_expense": 1885132, "revenue": 17167372, "salaries_expense": 3154928, "service_revenue": 11164108 }, { "depreciation": 719603, "expenses": 10281654, "income_tax": 1596421, "marketing_expense": 1224136, "net_income": 6750564, "net_profit": 5154143, "operational_expense": 6193417, "product_revenue": 3929644, "quarter": 4, "rd_expense": 1635778, "revenue": 17032218, "salaries_expense": 4925415, "service_revenue": 13102574 } ], "market_conditions": { "gdp_growth": [ 0.00730395937172937, -0.0009921845465714722, 0.007714215928138606, -0.0017519683298258537 ], "inflation_rate": [ 0.028134982838922858, 0.027203103642051946, 0.02931494015469878, 0.025574198273518898 ], "interest_rate": [ 0.0568979062097956, 0.06260145292036752, 0.0577836788963597, 0.05508963631693301 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 185491, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 9810116, "net_revenue": 7796600, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 16142 }, { "average_project_size": 70226, "billable_hours_per_employee": 132, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 9743934, "net_revenue": 7798418, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 16146 }, { "average_project_size": 197547, "billable_hours_per_employee": 102, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 8932708, "net_revenue": 7800237, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 16150 }, { "average_project_size": 159463, "billable_hours_per_employee": 157, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 8867827, "net_revenue": 7802057, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 16153 } ], "balance_sheet": [ { "assets": 9382027, "current_assets": 3298846, "current_liabilities": 2988353, "equity": 5939983, "fixed_assets": 6083181, "liabilities": 5163188, "long_term_liabilities": 2174835, "quarter": 1 }, { "assets": 9655513, "current_assets": 3185813, "current_liabilities": 2520133, "equity": 6251366, "fixed_assets": 6469700, "liabilities": 5283130, "long_term_liabilities": 2762997, "quarter": 2 }, { "assets": 9936970, "current_assets": 3190960, "current_liabilities": 2423209, "equity": 6432705, "fixed_assets": 6746010, "liabilities": 5405858, "long_term_liabilities": 2982649, "quarter": 3 }, { "assets": 10226631, "current_assets": 4319686, "current_liabilities": 3144965, "equity": 6693211, "fixed_assets": 5906945, "liabilities": 5531436, "long_term_liabilities": 2386471, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6146, "financing_cash_flow": 94516, "investing_cash_flow": -148538, "net_cash_flow": 1587643, "operating_cash_flow": 2129251, "quarter": 1 }, { "change_in_working_capital": 30499, "financing_cash_flow": 96292, "investing_cash_flow": -139515, "net_cash_flow": 1673974, "operating_cash_flow": 2272552, "quarter": 2 }, { "change_in_working_capital": -65113, "financing_cash_flow": -179867, "investing_cash_flow": -308520, "net_cash_flow": 2067953, "operating_cash_flow": 2329188, "quarter": 3 }, { "change_in_working_capital": -72367, "financing_cash_flow": -144254, "investing_cash_flow": -170475, "net_cash_flow": 2248209, "operating_cash_flow": 2520895, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8310144492229664, "current_ratio": 1.1039010451576503, "debt_to_equity_ratio": 0.8692260567075697, "profit_margin": 0.22075571402919222, "quarter": 1, "return_on_assets": 0.18345118810679184, "return_on_equity": 0.28975571142206974 }, { "asset_turnover_ratio": 0.8076648024812353, "current_ratio": 1.2641447891837454, "debt_to_equity_ratio": 0.8451160914270577, "profit_margin": 0.24094412482121375, "quarter": 2, "return_on_assets": 0.1946020889827397, "return_on_equity": 0.3005715870739291 }, { "asset_turnover_ratio": 0.7849713745739395, "current_ratio": 1.3168323491700469, "debt_to_equity_ratio": 0.840370885964769, "profit_margin": 0.2437865669979002, "quarter": 3, "return_on_assets": 0.19136547659900352, "return_on_equity": 0.2956132762189468 }, { "asset_turnover_ratio": 0.7629156659705429, "current_ratio": 1.3735243476477481, "debt_to_equity_ratio": 0.8264248654345425, "profit_margin": 0.256088362338291, "quarter": 4, "return_on_assets": 0.19537382350062302, "return_on_equity": 0.2985138224388862 } ], "income_statement": [ { "depreciation": 408107, "expenses": 5431188, "income_tax": 644268, "marketing_expense": 924079, "net_income": 2365412, "net_profit": 1721144, "operational_expense": 3528961, "product_revenue": 2956891, "quarter": 1, "rd_expense": 607407, "revenue": 7796600, "salaries_expense": 2629381, "service_revenue": 4839709 }, { "depreciation": 393569, "expenses": 5388440, "income_tax": 530995, "marketing_expense": 987508, "net_income": 2409978, "net_profit": 1878983, "operational_expense": 3285701, "product_revenue": 2824081, "quarter": 2, "rd_expense": 546390, "revenue": 7798418, "salaries_expense": 1644173, "service_revenue": 4974337 }, { "depreciation": 427595, "expenses": 5346029, "income_tax": 552615, "marketing_expense": 860506, "net_income": 2454208, "net_profit": 1901593, "operational_expense": 3384968, "product_revenue": 1561817, "quarter": 3, "rd_expense": 573551, "revenue": 7800237, "salaries_expense": 1702417, "service_revenue": 6238420 }, { "depreciation": 522879, "expenses": 5303952, "income_tax": 500089, "marketing_expense": 1056609, "net_income": 2498105, "net_profit": 1998016, "operational_expense": 2935787, "product_revenue": 1964499, "quarter": 4, "rd_expense": 607926, "revenue": 7802057, "salaries_expense": 2358103, "service_revenue": 5837558 } ], "market_conditions": { "gdp_growth": [ -0.010380391512244382, -0.012648934259377805, -0.015769615111007308, -0.0046722542925952525 ], "inflation_rate": [ 0.039173259555029656, 0.038349093146201656, 0.03828402995052581, 0.0398787218247044 ], "interest_rate": [ 0.04586922160424527, 0.04455369266368162, 0.03990388766345825, 0.045401039264486104 ], "year": 2002 }, "random_event": { "description": "Walker, Jones and Cameron Technology Adoption in 2002", "impact": -0.09, "type": "Technology Adoption" }, "year": 2002 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2007, "industry": "Advertising", "location": "Port Elizabethmouth", "name": "Randolph-Adkins", "num_employees": 929, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.randolph-adkins.com" }

[ { "advertising_kpis": [ { "average_project_size": 109785, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 7735746, "net_revenue": 6004706, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 6464 }, { "average_project_size": 137667, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 6477428, "net_revenue": 5846444, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6293 }, { "average_project_size": 125429, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 6789003, "net_revenue": 5692355, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6127 }, { "average_project_size": 58371, "billable_hours_per_employee": 95, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 6778955, "net_revenue": 5542326, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 5966 } ], "balance_sheet": [ { "assets": 6154439, "current_assets": 2790048, "current_liabilities": 2057896, "equity": 4213738, "fixed_assets": 3364391, "liabilities": 3488186, "long_term_liabilities": 1430290, "quarter": 1 }, { "assets": 6342027, "current_assets": 2353625, "current_liabilities": 1510898, "equity": 4165123, "fixed_assets": 3988402, "liabilities": 3546987, "long_term_liabilities": 2036089, "quarter": 2 }, { "assets": 6535332, "current_assets": 2958415, "current_liabilities": 1517005, "equity": 4396047, "fixed_assets": 3576917, "liabilities": 3606779, "long_term_liabilities": 2089774, "quarter": 3 }, { "assets": 6734530, "current_assets": 2775965, "current_liabilities": 1632054, "equity": 4486168, "fixed_assets": 3958565, "liabilities": 3667579, "long_term_liabilities": 2035525, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40046, "financing_cash_flow": -100584, "investing_cash_flow": -307766, "net_cash_flow": 1510885, "operating_cash_flow": 1838727, "quarter": 1 }, { "change_in_working_capital": -87061, "financing_cash_flow": 126421, "investing_cash_flow": -384164, "net_cash_flow": 1445055, "operating_cash_flow": 1757468, "quarter": 2 }, { "change_in_working_capital": -92707, "financing_cash_flow": -77060, "investing_cash_flow": -348262, "net_cash_flow": 1225821, "operating_cash_flow": 1673011, "quarter": 3 }, { "change_in_working_capital": -77050, "financing_cash_flow": 84061, "investing_cash_flow": -302513, "net_cash_flow": 1454783, "operating_cash_flow": 1681424, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9756707313209214, "current_ratio": 1.3557769683210426, "debt_to_equity_ratio": 0.8278127401371419, "profit_margin": 0.2577120345275855, "quarter": 1, "return_on_assets": 0.2514420891977319, "return_on_equity": 0.3672475602422362 }, { "asset_turnover_ratio": 0.9218573178575241, "current_ratio": 1.557765646655168, "debt_to_equity_ratio": 0.8515923779441807, "profit_margin": 0.2343446717355028, "quarter": 2, "return_on_assets": 0.21603235054029257, "return_on_equity": 0.3289417863530081 }, { "asset_turnover_ratio": 0.8710123678491009, "current_ratio": 1.9501682591685592, "debt_to_equity_ratio": 0.8204596083708842, "profit_margin": 0.25780085746584674, "quarter": 3, "return_on_assets": 0.22454773529485572, "return_on_equity": 0.3338212717015992 }, { "asset_turnover_ratio": 0.8229714620025451, "current_ratio": 1.7009026662107993, "debt_to_equity_ratio": 0.8175304625239179, "profit_margin": 0.2560688418544849, "quarter": 4, "return_on_assets": 0.21073734915428396, "return_on_equity": 0.31635395731947624 } ], "income_statement": [ { "depreciation": 291242, "expenses": 4064768, "income_tax": 392453, "marketing_expense": 769087, "net_income": 1939938, "net_profit": 1547485, "operational_expense": 2820105, "product_revenue": 1438237, "quarter": 1, "rd_expense": 461138, "revenue": 6004706, "salaries_expense": 1455050, "service_revenue": 4566469 }, { "depreciation": 387385, "expenses": 3953687, "income_tax": 522674, "marketing_expense": 754503, "net_income": 1892757, "net_profit": 1370083, "operational_expense": 2276153, "product_revenue": 2179788, "quarter": 2, "rd_expense": 501724, "revenue": 5846444, "salaries_expense": 1538140, "service_revenue": 3666656 }, { "depreciation": 205517, "expenses": 3845643, "income_tax": 379218, "marketing_expense": 736388, "net_income": 1846712, "net_profit": 1467494, "operational_expense": 2401427, "product_revenue": 2238304, "quarter": 3, "rd_expense": 480950, "revenue": 5692355, "salaries_expense": 1765734, "service_revenue": 3454051 }, { "depreciation": 262207, "expenses": 3740550, "income_tax": 382559, "marketing_expense": 401662, "net_income": 1801776, "net_profit": 1419217, "operational_expense": 1913267, "product_revenue": 1399184, "quarter": 4, "rd_expense": 585980, "revenue": 5542326, "salaries_expense": 1400093, "service_revenue": 4143142 } ], "market_conditions": { "gdp_growth": [ -0.0023987123387178965, -0.017217462968296272, -0.004905924393163766, -0.010935749517067234 ], "inflation_rate": [ 0.03784766457690792, 0.040718236515594614, 0.03941049405937529, 0.035952357178908795 ], "interest_rate": [ 0.05005586024126459, 0.04591006127360382, 0.04064899801268503, 0.049656744020475305 ], "year": 2007 }, "random_event": { "description": "Randolph-Adkins Economic Slowdown Impact in 2007", "impact": 0, "type": "Economic Slowdown Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 86612, "billable_hours_per_employee": 122, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 10135642, "net_revenue": 8788284, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 9460 }, { "average_project_size": 123742, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 11261930, "net_revenue": 8750613, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 9419 }, { "average_project_size": 66872, "billable_hours_per_employee": 118, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 10702368, "net_revenue": 8713104, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 9379 }, { "average_project_size": 89958, "billable_hours_per_employee": 100, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 10628137, "net_revenue": 8675756, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 9339 } ], "balance_sheet": [ { "assets": 11333269, "current_assets": 4483116, "current_liabilities": 3318429, "equity": 7084669, "fixed_assets": 6850153, "liabilities": 6594951, "long_term_liabilities": 3276522, "quarter": 1 }, { "assets": 11558528, "current_assets": 4585414, "current_liabilities": 3793523, "equity": 7177883, "fixed_assets": 6973114, "liabilities": 6671013, "long_term_liabilities": 2877490, "quarter": 2 }, { "assets": 11788264, "current_assets": 5424146, "current_liabilities": 2788083, "equity": 7425718, "fixed_assets": 6364118, "liabilities": 6747953, "long_term_liabilities": 3959870, "quarter": 3 }, { "assets": 12022567, "current_assets": 3810451, "current_liabilities": 2818322, "equity": 7621528, "fixed_assets": 8212116, "liabilities": 6825780, "long_term_liabilities": 4007458, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14831, "financing_cash_flow": 100477, "investing_cash_flow": -359695, "net_cash_flow": 2311002, "operating_cash_flow": 2738138, "quarter": 1 }, { "change_in_working_capital": -59613, "financing_cash_flow": 184667, "investing_cash_flow": -210081, "net_cash_flow": 2289271, "operating_cash_flow": 2655409, "quarter": 2 }, { "change_in_working_capital": -38501, "financing_cash_flow": 35652, "investing_cash_flow": -367219, "net_cash_flow": 2390958, "operating_cash_flow": 2847192, "quarter": 3 }, { "change_in_working_capital": 73023, "financing_cash_flow": -90440, "investing_cash_flow": -295364, "net_cash_flow": 2579368, "operating_cash_flow": 2918474, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7754412252987201, "current_ratio": 1.3509754163792567, "debt_to_equity_ratio": 0.930876375452403, "profit_margin": 0.26698625124085656, "quarter": 1, "return_on_assets": 0.20703214580012175, "return_on_equity": 0.3311871027425558 }, { "asset_turnover_ratio": 0.7570698448799017, "current_ratio": 1.2087481741905874, "debt_to_equity_ratio": 0.9293844717168, "profit_margin": 0.26173800624024857, "quarter": 2, "return_on_assets": 0.1981539517834797, "return_on_equity": 0.31908683939261756 }, { "asset_turnover_ratio": 0.7391337689756524, "current_ratio": 1.9454750809068453, "debt_to_equity_ratio": 0.9087273446150258, "profit_margin": 0.2737723548347409, "quarter": 3, "return_on_assets": 0.20235439247034168, "return_on_equity": 0.32123587240991375 }, { "asset_turnover_ratio": 0.7216225952410995, "current_ratio": 1.3520282636263705, "debt_to_equity_ratio": 0.8955920650032382, "profit_margin": 0.2794846927460846, "quarter": 4, "return_on_assets": 0.20168246930959088, "return_on_equity": 0.31814368457348713 } ], "income_statement": [ { "depreciation": 391787, "expenses": 5603960, "income_tax": 837973, "marketing_expense": 927607, "net_income": 3184324, "net_profit": 2346351, "operational_expense": 3628732, "product_revenue": 1795757, "quarter": 1, "rd_expense": 867960, "revenue": 8788284, "salaries_expense": 2638855, "service_revenue": 6992527 }, { "depreciation": 365041, "expenses": 5560298, "income_tax": 899947, "marketing_expense": 1070298, "net_income": 3190315, "net_profit": 2290368, "operational_expense": 3301058, "product_revenue": 1821507, "quarter": 2, "rd_expense": 825677, "revenue": 8750613, "salaries_expense": 2630122, "service_revenue": 6929106 }, { "depreciation": 461785, "expenses": 5516976, "income_tax": 810721, "marketing_expense": 988548, "net_income": 3196128, "net_profit": 2385407, "operational_expense": 3054912, "product_revenue": 3432478, "quarter": 3, "rd_expense": 964480, "revenue": 8713104, "salaries_expense": 2252464, "service_revenue": 5280626 }, { "depreciation": 493733, "expenses": 5473992, "income_tax": 777023, "marketing_expense": 862826, "net_income": 3201764, "net_profit": 2424741, "operational_expense": 2829091, "product_revenue": 2217003, "quarter": 4, "rd_expense": 1053664, "revenue": 8675756, "salaries_expense": 1866737, "service_revenue": 6458753 } ], "market_conditions": { "gdp_growth": [ 0.00004332838377713987, 0.006549446908415996, -0.0038632590251913585, 0.005912343178139877 ], "inflation_rate": [ 0.035453739021928096, 0.035232142217597386, 0.04007871457398873, 0.03797347265994686 ], "interest_rate": [ 0.04552080171194403, 0.043298555918547685, 0.04581996475960963, 0.04359538842855193 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 164714, "billable_hours_per_employee": 96, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 8316584, "net_revenue": 7256558, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 7811 }, { "average_project_size": 184549, "billable_hours_per_employee": 131, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 8323176, "net_revenue": 7221295, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 7773 }, { "average_project_size": 183847, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 8326067, "net_revenue": 7186204, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7735 }, { "average_project_size": 81445, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 8555990, "net_revenue": 7151283, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 7698 } ], "balance_sheet": [ { "assets": 9398482, "current_assets": 4390257, "current_liabilities": 2683370, "equity": 5189361, "fixed_assets": 5008225, "liabilities": 5502580, "long_term_liabilities": 2819210, "quarter": 1 }, { "assets": 9707464, "current_assets": 4657577, "current_liabilities": 3250435, "equity": 5436732, "fixed_assets": 5049887, "liabilities": 5659766, "long_term_liabilities": 2409331, "quarter": 2 }, { "assets": 10026604, "current_assets": 4047113, "current_liabilities": 3234850, "equity": 5654615, "fixed_assets": 5979491, "liabilities": 5821441, "long_term_liabilities": 2586591, "quarter": 3 }, { "assets": 10356237, "current_assets": 3975421, "current_liabilities": 3079510, "equity": 5732724, "fixed_assets": 6380816, "liabilities": 5987734, "long_term_liabilities": 2908224, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35898, "financing_cash_flow": -186809, "investing_cash_flow": -174330, "net_cash_flow": 1475818, "operating_cash_flow": 1827918, "quarter": 1 }, { "change_in_working_capital": 22357, "financing_cash_flow": 142609, "investing_cash_flow": -294910, "net_cash_flow": 1522046, "operating_cash_flow": 1714936, "quarter": 2 }, { "change_in_working_capital": 33103, "financing_cash_flow": -121940, "investing_cash_flow": -463587, "net_cash_flow": 1719497, "operating_cash_flow": 1890329, "quarter": 3 }, { "change_in_working_capital": -73502, "financing_cash_flow": 6234, "investing_cash_flow": -160729, "net_cash_flow": 1089896, "operating_cash_flow": 1648156, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7720989410843155, "current_ratio": 1.6360982644957647, "debt_to_equity_ratio": 1.060357913045556, "profit_margin": 0.17824690438634958, "quarter": 1, "return_on_assets": 0.13762424612825774, "return_on_equity": 0.24925207554456127 }, { "asset_turnover_ratio": 0.7438909894489436, "current_ratio": 1.4329088260494365, "debt_to_equity_ratio": 1.041023541348001, "profit_margin": 0.19235247971451103, "quarter": 2, "return_on_assets": 0.14308927645778546, "return_on_equity": 0.25549061458243666 }, { "asset_turnover_ratio": 0.7167136549922586, "current_ratio": 1.2510975779402445, "debt_to_equity_ratio": 1.0295026274998387, "profit_margin": 0.20169925596323177, "quarter": 3, "return_on_assets": 0.14456061095062694, "return_on_equity": 0.2563308023623182 }, { "asset_turnover_ratio": 0.6905290985519161, "current_ratio": 1.290926478563148, "debt_to_equity_ratio": 1.0444832160069104, "profit_margin": 0.19076590871875718, "quarter": 4, "return_on_assets": 0.1317294109820005, "return_on_equity": 0.23797081457261854 } ], "income_statement": [ { "depreciation": 534459, "expenses": 5485156, "income_tax": 477943, "marketing_expense": 729094, "net_income": 1771402, "net_profit": 1293459, "operational_expense": 3614888, "product_revenue": 1986510, "quarter": 1, "rd_expense": 671419, "revenue": 7256558, "salaries_expense": 2356641, "service_revenue": 5270048 }, { "depreciation": 325902, "expenses": 5424313, "income_tax": 407948, "marketing_expense": 1081259, "net_income": 1796982, "net_profit": 1389034, "operational_expense": 2959462, "product_revenue": 1848613, "quarter": 2, "rd_expense": 791572, "revenue": 7221295, "salaries_expense": 2338857, "service_revenue": 5372682 }, { "depreciation": 440877, "expenses": 5364146, "income_tax": 372606, "marketing_expense": 591436, "net_income": 1822058, "net_profit": 1449452, "operational_expense": 2744457, "product_revenue": 2761800, "quarter": 3, "rd_expense": 594210, "revenue": 7186204, "salaries_expense": 1752383, "service_revenue": 4424404 }, { "depreciation": 283935, "expenses": 5304646, "income_tax": 482416, "marketing_expense": 650607, "net_income": 1846637, "net_profit": 1364221, "operational_expense": 3077604, "product_revenue": 1783760, "quarter": 4, "rd_expense": 724902, "revenue": 7151283, "salaries_expense": 2558348, "service_revenue": 5367523 } ], "market_conditions": { "gdp_growth": [ 0.005307132046796977, 0.01105381773900672, 0.004963576667912844, -0.007006610927387238 ], "inflation_rate": [ 0.039546538208689634, 0.032951238506156846, 0.03541515670965453, 0.032793533583104696 ], "interest_rate": [ 0.039974449449577176, 0.03773013503186564, 0.0446546833418407, 0.04042903635909661 ], "year": 2009 }, "random_event": { "description": "Randolph-Adkins Data Privacy Regulation Impact in 2009", "impact": -0.01, "type": "Data Privacy Regulation Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 92740, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 9703605, "net_revenue": 8364936, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9004 }, { "average_project_size": 79410, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 9899487, "net_revenue": 8458855, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 9105 }, { "average_project_size": 121522, "billable_hours_per_employee": 118, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 10907062, "net_revenue": 8553829, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9208 }, { "average_project_size": 54612, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 10035885, "net_revenue": 8649869, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 9311 } ], "balance_sheet": [ { "assets": 8974018, "current_assets": 3604671, "current_liabilities": 2629891, "equity": 5761484, "fixed_assets": 5369347, "liabilities": 5191699, "long_term_liabilities": 2561808, "quarter": 1 }, { "assets": 9242718, "current_assets": 3722577, "current_liabilities": 2650350, "equity": 5922641, "fixed_assets": 5520141, "liabilities": 5325757, "long_term_liabilities": 2675407, "quarter": 2 }, { "assets": 9519463, "current_assets": 3270258, "current_liabilities": 3101454, "equity": 6208146, "fixed_assets": 6249205, "liabilities": 5463277, "long_term_liabilities": 2361823, "quarter": 3 }, { "assets": 9804494, "current_assets": 2951853, "current_liabilities": 2925137, "equity": 6332026, "fixed_assets": 6852641, "liabilities": 5604349, "long_term_liabilities": 2679212, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46339, "financing_cash_flow": -1399, "investing_cash_flow": -282591, "net_cash_flow": 2170693, "operating_cash_flow": 2494666, "quarter": 1 }, { "change_in_working_capital": -97914, "financing_cash_flow": -142726, "investing_cash_flow": -127145, "net_cash_flow": 2088319, "operating_cash_flow": 2446775, "quarter": 2 }, { "change_in_working_capital": 77565, "financing_cash_flow": 116259, "investing_cash_flow": -390063, "net_cash_flow": 2286032, "operating_cash_flow": 2538767, "quarter": 3 }, { "change_in_working_capital": 69210, "financing_cash_flow": 69311, "investing_cash_flow": -478734, "net_cash_flow": 2386937, "operating_cash_flow": 2656300, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9321282841197778, "current_ratio": 1.370654144981674, "debt_to_equity_ratio": 0.9011044723894053, "profit_margin": 0.2366025275029002, "quarter": 1, "return_on_assets": 0.2205439079796809, "return_on_equity": 0.3435165315047304 }, { "asset_turnover_ratio": 0.915191288969327, "current_ratio": 1.4045605297413548, "debt_to_equity_ratio": 0.8992199594741602, "profit_margin": 0.23711010532749408, "quarter": 2, "return_on_assets": 0.2170011029223222, "return_on_equity": 0.3386462221836508 }, { "asset_turnover_ratio": 0.8985621352801099, "current_ratio": 1.054427375031195, "debt_to_equity_ratio": 0.8800174802590016, "profit_margin": 0.25157856206851925, "quarter": 3, "return_on_assets": 0.2260589699229883, "return_on_equity": 0.3466348890634982 }, { "asset_turnover_ratio": 0.8822351260554598, "current_ratio": 1.0091332474342227, "debt_to_equity_ratio": 0.8850799096529294, "profit_margin": 0.2464639637895094, "quarter": 4, "return_on_assets": 0.21743916616196612, "return_on_equity": 0.3366822877859314 } ], "income_statement": [ { "depreciation": 515501, "expenses": 5683622, "income_tax": 702149, "marketing_expense": 701539, "net_income": 2681314, "net_profit": 1979165, "operational_expense": 3730066, "product_revenue": 2704712, "quarter": 1, "rd_expense": 773791, "revenue": 8364936, "salaries_expense": 2023419, "service_revenue": 5660224 }, { "depreciation": 441095, "expenses": 5710427, "income_tax": 742748, "marketing_expense": 1062811, "net_income": 2748428, "net_profit": 2005680, "operational_expense": 3233754, "product_revenue": 2549422, "quarter": 2, "rd_expense": 960969, "revenue": 8458855, "salaries_expense": 2301029, "service_revenue": 5909433 }, { "depreciation": 386807, "expenses": 5737360, "income_tax": 664509, "marketing_expense": 594169, "net_income": 2816469, "net_profit": 2151960, "operational_expense": 3780148, "product_revenue": 2376697, "quarter": 3, "rd_expense": 724088, "revenue": 8553829, "salaries_expense": 2209843, "service_revenue": 6177132 }, { "depreciation": 524419, "expenses": 5764419, "income_tax": 753569, "marketing_expense": 1125400, "net_income": 2885450, "net_profit": 2131881, "operational_expense": 2888380, "product_revenue": 2734497, "quarter": 4, "rd_expense": 924831, "revenue": 8649869, "salaries_expense": 2684942, "service_revenue": 5915372 } ], "market_conditions": { "gdp_growth": [ 0.004680115957527226, 0.004561005936005096, 0.0017820972865932906, 0.003295425761033935 ], "inflation_rate": [ 0.022140512935921865, 0.02192184855396334, 0.023765617033248365, 0.021458205290321164 ], "interest_rate": [ 0.038854197964111596, 0.04203021555470258, 0.045532462884351484, 0.04479511061461262 ], "year": 2010 }, "random_event": { "description": "Randolph-Adkins New Ad Campaign Launch in 2010", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 57084, "billable_hours_per_employee": 155, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 11041439, "net_revenue": 9994845, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 10759 }, { "average_project_size": 183102, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 12603667, "net_revenue": 9973505, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 10736 }, { "average_project_size": 106006, "billable_hours_per_employee": 150, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 12063356, "net_revenue": 9952211, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 10713 }, { "average_project_size": 181238, "billable_hours_per_employee": 114, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 10938601, "net_revenue": 9930962, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 10690 } ], "balance_sheet": [ { "assets": 12032726, "current_assets": 3782615, "current_liabilities": 2692207, "equity": 8331256, "fixed_assets": 8250111, "liabilities": 6324834, "long_term_liabilities": 3632627, "quarter": 1 }, { "assets": 12397067, "current_assets": 4689968, "current_liabilities": 3757828, "equity": 8476663, "fixed_assets": 7707099, "liabilities": 6493361, "long_term_liabilities": 2735533, "quarter": 2 }, { "assets": 12772441, "current_assets": 5548639, "current_liabilities": 3730937, "equity": 8871938, "fixed_assets": 7223802, "liabilities": 6666379, "long_term_liabilities": 2935442, "quarter": 3 }, { "assets": 13159180, "current_assets": 5804121, "current_liabilities": 3844002, "equity": 9082803, "fixed_assets": 7355059, "liabilities": 6844006, "long_term_liabilities": 3000004, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75454, "financing_cash_flow": -85841, "investing_cash_flow": -441429, "net_cash_flow": 2966862, "operating_cash_flow": 3178906, "quarter": 1 }, { "change_in_working_capital": -95096, "financing_cash_flow": 19885, "investing_cash_flow": -290551, "net_cash_flow": 2778383, "operating_cash_flow": 2912396, "quarter": 2 }, { "change_in_working_capital": -29716, "financing_cash_flow": 197018, "investing_cash_flow": -235279, "net_cash_flow": 2757971, "operating_cash_flow": 3091103, "quarter": 3 }, { "change_in_working_capital": 39115, "financing_cash_flow": -135401, "investing_cash_flow": -393463, "net_cash_flow": 3297381, "operating_cash_flow": 3325382, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8306384604785316, "current_ratio": 1.4050238336056626, "debt_to_equity_ratio": 0.7591693257295179, "profit_margin": 0.2624717041634963, "quarter": 1, "return_on_assets": 0.21801909226554314, "return_on_equity": 0.3148821738282919 }, { "asset_turnover_ratio": 0.8045052107889713, "current_ratio": 1.2480528645802842, "debt_to_equity_ratio": 0.7660279758673902, "profit_margin": 0.25797921593261347, "quarter": 2, "return_on_assets": 0.20754562349304073, "return_on_equity": 0.303534185563352 }, { "asset_turnover_ratio": 0.7791941258526854, "current_ratio": 1.4871971839781803, "debt_to_equity_ratio": 0.7514005395438967, "profit_margin": 0.2779157314892138, "quarter": 3, "return_on_assets": 0.2165503054584476, "return_on_equity": 0.3117555600591438 }, { "asset_turnover_ratio": 0.7546793949167045, "current_ratio": 1.509916227931203, "debt_to_equity_ratio": 0.7535125445305816, "profit_margin": 0.27868689861062806, "quarter": 4, "return_on_assets": 0.21031926001468176, "return_on_equity": 0.30471089156067793 } ], "income_statement": [ { "depreciation": 555542, "expenses": 6281339, "income_tax": 1090142, "marketing_expense": 736278, "net_income": 3713506, "net_profit": 2623364, "operational_expense": 3299456, "product_revenue": 2555245, "quarter": 1, "rd_expense": 1057665, "revenue": 9994845, "salaries_expense": 2077424, "service_revenue": 7439600 }, { "depreciation": 339439, "expenses": 6328020, "income_tax": 1072528, "marketing_expense": 677456, "net_income": 3645485, "net_profit": 2572957, "operational_expense": 4355353, "product_revenue": 3242001, "quarter": 2, "rd_expense": 770178, "revenue": 9973505, "salaries_expense": 2862793, "service_revenue": 6731504 }, { "depreciation": 325227, "expenses": 6375049, "income_tax": 811286, "marketing_expense": 1047256, "net_income": 3577162, "net_profit": 2765876, "operational_expense": 4279896, "product_revenue": 2354877, "quarter": 3, "rd_expense": 963211, "revenue": 9952211, "salaries_expense": 3082176, "service_revenue": 7597334 }, { "depreciation": 557753, "expenses": 6422428, "income_tax": 740905, "marketing_expense": 789351, "net_income": 3508534, "net_profit": 2767629, "operational_expense": 3988416, "product_revenue": 2025719, "quarter": 4, "rd_expense": 843633, "revenue": 9930962, "salaries_expense": 2794286, "service_revenue": 7905243 } ], "market_conditions": { "gdp_growth": [ -0.000650015538161468, -0.0029467555339568567, -0.004878601944446559, 0.008188448549606668 ], "inflation_rate": [ 0.027558792213837526, 0.030971402240676116, 0.02868330783058394, 0.033447350364225546 ], "interest_rate": [ 0.06399436607883936, 0.06442233728233014, 0.056550768658362095, 0.05967331207666421 ], "year": 2011 }, "random_event": { "description": "Randolph-Adkins Senior Leadership Change in 2011", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 81662, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 14135506, "net_revenue": 12392911, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 13340 }, { "average_project_size": 139437, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 14879788, "net_revenue": 12506317, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 13462 }, { "average_project_size": 74015, "billable_hours_per_employee": 154, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 14128529, "net_revenue": 12620761, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 13585 }, { "average_project_size": 96101, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 16033863, "net_revenue": 12736253, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 13710 } ], "balance_sheet": [ { "assets": 15572915, "current_assets": 6578830, "current_liabilities": 3954340, "equity": 10189289, "fixed_assets": 8994085, "liabilities": 8727629, "long_term_liabilities": 4773289, "quarter": 1 }, { "assets": 16060746, "current_assets": 7702348, "current_liabilities": 4453686, "equity": 10314557, "fixed_assets": 8358398, "liabilities": 8970840, "long_term_liabilities": 4517154, "quarter": 2 }, { "assets": 16563859, "current_assets": 6553085, "current_liabilities": 3831776, "equity": 10939434, "fixed_assets": 10010774, "liabilities": 9220829, "long_term_liabilities": 5389053, "quarter": 3 }, { "assets": 17082733, "current_assets": 5644765, "current_liabilities": 4333489, "equity": 11014987, "fixed_assets": 11437968, "liabilities": 9477784, "long_term_liabilities": 5144295, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68375, "financing_cash_flow": -91242, "investing_cash_flow": -382005, "net_cash_flow": 3723134, "operating_cash_flow": 3877175, "quarter": 1 }, { "change_in_working_capital": -62416, "financing_cash_flow": 103008, "investing_cash_flow": -337386, "net_cash_flow": 3740208, "operating_cash_flow": 3739177, "quarter": 2 }, { "change_in_working_capital": -77947, "financing_cash_flow": -79305, "investing_cash_flow": -215240, "net_cash_flow": 3662128, "operating_cash_flow": 4197699, "quarter": 3 }, { "change_in_working_capital": 48296, "financing_cash_flow": 194353, "investing_cash_flow": -334754, "net_cash_flow": 3511271, "operating_cash_flow": 3847959, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7957990523932096, "current_ratio": 1.6636986197443822, "debt_to_equity_ratio": 0.8565493627671175, "profit_margin": 0.2698319224595416, "quarter": 1, "return_on_assets": 0.2147319881987412, "return_on_equity": 0.3281880610119116 }, { "asset_turnover_ratio": 0.7786884245601045, "current_ratio": 1.7294322051442332, "debt_to_equity_ratio": 0.8697261549865883, "profit_margin": 0.2578417770795351, "quarter": 2, "return_on_assets": 0.20077840717984083, "return_on_equity": 0.31263107082543634 }, { "asset_turnover_ratio": 0.7619456915203154, "current_ratio": 1.7101952201798853, "debt_to_equity_ratio": 0.8428981791928175, "profit_margin": 0.2849593618007662, "quarter": 3, "return_on_assets": 0.21712355798247257, "return_on_equity": 0.3287559484338952 }, { "asset_turnover_ratio": 0.7455629611491322, "current_ratio": 1.3025912838361884, "debt_to_equity_ratio": 0.860444410874021, "profit_margin": 0.2677426398486274, "quarter": 4, "return_on_assets": 0.1996189953914283, "return_on_equity": 0.3095816636006924 } ], "income_statement": [ { "depreciation": 533172, "expenses": 8016124, "income_tax": 1032784, "marketing_expense": 1071183, "net_income": 4376787, "net_profit": 3344003, "operational_expense": 4234890, "product_revenue": 3023854, "quarter": 1, "rd_expense": 882656, "revenue": 12392911, "salaries_expense": 3108088, "service_revenue": 9369057 }, { "depreciation": 514526, "expenses": 8038487, "income_tax": 1243179, "marketing_expense": 1193207, "net_income": 4467830, "net_profit": 3224651, "operational_expense": 4813638, "product_revenue": 3855485, "quarter": 2, "rd_expense": 1457969, "revenue": 12506317, "salaries_expense": 3493673, "service_revenue": 8650832 }, { "depreciation": 601295, "expenses": 8060913, "income_tax": 963444, "marketing_expense": 1083470, "net_income": 4559848, "net_profit": 3596404, "operational_expense": 4432259, "product_revenue": 3722485, "quarter": 3, "rd_expense": 1101939, "revenue": 12620761, "salaries_expense": 3667369, "service_revenue": 8898276 }, { "depreciation": 437921, "expenses": 8083402, "income_tax": 1242813, "marketing_expense": 1126763, "net_income": 4652851, "net_profit": 3410038, "operational_expense": 4424242, "product_revenue": 5023237, "quarter": 4, "rd_expense": 1333646, "revenue": 12736253, "salaries_expense": 3170862, "service_revenue": 7713016 } ], "market_conditions": { "gdp_growth": [ -0.005357674988261967, -0.012488703622866661, -0.004791544454698966, -0.01757085199727351 ], "inflation_rate": [ 0.028976785734592336, 0.03392289537327757, 0.028940038582609674, 0.026692489562834976 ], "interest_rate": [ 0.059805114049652, 0.06097595164323849, 0.06002876413373703, 0.05996271433999103 ], "year": 2012 }, "random_event": { "description": "Randolph-Adkins Introduction of New Service in 2012", "impact": -0.08, "type": "Introduction of New Service" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 179932, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 14920017, "net_revenue": 12750712, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 13725 }, { "average_project_size": 111276, "billable_hours_per_employee": 120, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 15380535, "net_revenue": 12709369, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 13681 }, { "average_project_size": 105475, "billable_hours_per_employee": 119, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 15689037, "net_revenue": 12668161, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 13636 }, { "average_project_size": 64671, "billable_hours_per_employee": 127, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 15782199, "net_revenue": 12627086, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 13592 } ], "balance_sheet": [ { "assets": 12773661, "current_assets": 5301935, "current_liabilities": 3603761, "equity": 9545123, "fixed_assets": 7471726, "liabilities": 6156950, "long_term_liabilities": 2553189, "quarter": 1 }, { "assets": 12947845, "current_assets": 6323911, "current_liabilities": 3170163, "equity": 9425522, "fixed_assets": 6623934, "liabilities": 6276055, "long_term_liabilities": 3105892, "quarter": 2 }, { "assets": 13124405, "current_assets": 5950811, "current_liabilities": 2908575, "equity": 9582243, "fixed_assets": 7173594, "liabilities": 6397464, "long_term_liabilities": 3488889, "quarter": 3 }, { "assets": 13303372, "current_assets": 4666640, "current_liabilities": 3230518, "equity": 9684101, "fixed_assets": 8636732, "liabilities": 6521222, "long_term_liabilities": 3290704, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60871, "financing_cash_flow": -32039, "investing_cash_flow": -203610, "net_cash_flow": 3229859, "operating_cash_flow": 3661316, "quarter": 1 }, { "change_in_working_capital": -7954, "financing_cash_flow": -187768, "investing_cash_flow": -165121, "net_cash_flow": 3369631, "operating_cash_flow": 3510709, "quarter": 2 }, { "change_in_working_capital": 67706, "financing_cash_flow": 103701, "investing_cash_flow": -201649, "net_cash_flow": 3274246, "operating_cash_flow": 3430732, "quarter": 3 }, { "change_in_working_capital": -51903, "financing_cash_flow": 97705, "investing_cash_flow": -387220, "net_cash_flow": 3095918, "operating_cash_flow": 3500646, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9982034124750923, "current_ratio": 1.4712227031703822, "debt_to_equity_ratio": 0.6450362137816349, "profit_margin": 0.22966654724849875, "quarter": 1, "return_on_assets": 0.22925393119482348, "return_on_equity": 0.3067966751188015 }, { "asset_turnover_ratio": 0.9815817999056986, "current_ratio": 1.9948220328103003, "debt_to_equity_ratio": 0.6658575514438352, "profit_margin": 0.21666945070207655, "quarter": 2, "return_on_assets": 0.21267878940472335, "return_on_equity": 0.2921569754969539 }, { "asset_turnover_ratio": 0.9652369764572184, "current_ratio": 2.0459541184256897, "debt_to_equity_ratio": 0.6676374205914002, "profit_margin": 0.22539198862407891, "quarter": 3, "return_on_assets": 0.2175566816171857, "return_on_equity": 0.29797845869698775 }, { "asset_turnover_ratio": 0.9491643171370386, "current_ratio": 1.4445485213207294, "debt_to_equity_ratio": 0.673394670295157, "profit_margin": 0.22981953239250924, "quarter": 4, "return_on_assets": 0.21813649952808958, "return_on_equity": 0.29966137280063476 } ], "income_statement": [ { "depreciation": 732904, "expenses": 9088133, "income_tax": 734167, "marketing_expense": 1371376, "net_income": 3662579, "net_profit": 2928412, "operational_expense": 5168313, "product_revenue": 3321685, "quarter": 1, "rd_expense": 1739326, "revenue": 12750712, "salaries_expense": 3136937, "service_revenue": 9429027 }, { "depreciation": 756977, "expenses": 9044462, "income_tax": 911175, "marketing_expense": 1153317, "net_income": 3664907, "net_profit": 2753732, "operational_expense": 4560138, "product_revenue": 2870416, "quarter": 2, "rd_expense": 1566601, "revenue": 12709369, "salaries_expense": 4350944, "service_revenue": 9838953 }, { "depreciation": 575430, "expenses": 9001001, "income_tax": 811858, "marketing_expense": 1507814, "net_income": 3667160, "net_profit": 2855302, "operational_expense": 4937234, "product_revenue": 4684787, "quarter": 3, "rd_expense": 1262997, "revenue": 12668161, "salaries_expense": 4499299, "service_revenue": 7983374 }, { "depreciation": 598695, "expenses": 8957749, "income_tax": 767386, "marketing_expense": 1745092, "net_income": 3669337, "net_profit": 2901951, "operational_expense": 5807119, "product_revenue": 3137254, "quarter": 4, "rd_expense": 1707623, "revenue": 12627086, "salaries_expense": 2863574, "service_revenue": 9489832 } ], "market_conditions": { "gdp_growth": [ 0.012972527105697329, 0.0016865459852941477, 0.0013891413005272793, 0.011761169898481473 ], "inflation_rate": [ 0.032971010718954585, 0.04101259954474988, 0.03453176170837775, 0.033106284271296145 ], "interest_rate": [ 0.04338424625044847, 0.041868778260927275, 0.04170580918718792, 0.045237701548623145 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 85493, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 6342449, "net_revenue": 5075142, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 5463 }, { "average_project_size": 57119, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 5920932, "net_revenue": 5044747, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5430 }, { "average_project_size": 167917, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 6414389, "net_revenue": 5014534, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 5398 }, { "average_project_size": 73704, "billable_hours_per_employee": 93, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 6375053, "net_revenue": 4984502, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 5365 } ], "balance_sheet": [ { "assets": 5845870, "current_assets": 1928322, "current_liabilities": 1551948, "equity": 3904341, "fixed_assets": 3917548, "liabilities": 3104488, "long_term_liabilities": 1552540, "quarter": 1 }, { "assets": 5935550, "current_assets": 1949619, "current_liabilities": 1657545, "equity": 4047057, "fixed_assets": 3985931, "liabilities": 3127744, "long_term_liabilities": 1470199, "quarter": 2 }, { "assets": 6026605, "current_assets": 2001797, "current_liabilities": 1653892, "equity": 3976826, "fixed_assets": 4024808, "liabilities": 3151173, "long_term_liabilities": 1497281, "quarter": 3 }, { "assets": 6119057, "current_assets": 2473544, "current_liabilities": 1434812, "equity": 4052103, "fixed_assets": 3645513, "liabilities": 3174778, "long_term_liabilities": 1739966, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99496, "financing_cash_flow": 92547, "investing_cash_flow": -399873, "net_cash_flow": 818133, "operating_cash_flow": 1406978, "quarter": 1 }, { "change_in_working_capital": 91065, "financing_cash_flow": 49055, "investing_cash_flow": -258523, "net_cash_flow": 1274045, "operating_cash_flow": 1533138, "quarter": 2 }, { "change_in_working_capital": 37818, "financing_cash_flow": 833, "investing_cash_flow": -274254, "net_cash_flow": 776021, "operating_cash_flow": 1421854, "quarter": 3 }, { "change_in_working_capital": -76222, "financing_cash_flow": -103709, "investing_cash_flow": -175712, "net_cash_flow": 988421, "operating_cash_flow": 1333077, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8681585461188839, "current_ratio": 1.2425171461930427, "debt_to_equity_ratio": 0.7951375148840739, "profit_margin": 0.22914807112786204, "quarter": 1, "return_on_assets": 0.1989368562763113, "return_on_equity": 0.2978630708741885 }, { "asset_turnover_ratio": 0.8499207318614114, "current_ratio": 1.1762087907115644, "debt_to_equity_ratio": 0.7728440691593916, "profit_margin": 0.2456517641023425, "quarter": 2, "return_on_assets": 0.2087845271289097, "return_on_equity": 0.30621041413550637 }, { "asset_turnover_ratio": 0.832066146694532, "current_ratio": 1.2103553315452278, "debt_to_equity_ratio": 0.7923839262768851, "profit_margin": 0.2196403494322703, "quarter": 3, "return_on_assets": 0.18275529921074968, "return_on_equity": 0.27695302736403354 }, { "asset_turnover_ratio": 0.8145866266648603, "current_ratio": 1.723949897268771, "debt_to_equity_ratio": 0.7834889685676796, "profit_margin": 0.22225369756095995, "quarter": 4, "return_on_assets": 0.18104488975997446, "return_on_equity": 0.2733948273279332 } ], "income_statement": [ { "depreciation": 244019, "expenses": 3468836, "income_tax": 443347, "marketing_expense": 487667, "net_income": 1606306, "net_profit": 1162959, "operational_expense": 1896070, "product_revenue": 1409362, "quarter": 1, "rd_expense": 381111, "revenue": 5075142, "salaries_expense": 1653617, "service_revenue": 3665780 }, { "depreciation": 293887, "expenses": 3461604, "income_tax": 343892, "marketing_expense": 622064, "net_income": 1583143, "net_profit": 1239251, "operational_expense": 2117425, "product_revenue": 1143556, "quarter": 2, "rd_expense": 419341, "revenue": 5044747, "salaries_expense": 1074934, "service_revenue": 3901191 }, { "depreciation": 320460, "expenses": 3454387, "income_tax": 458753, "marketing_expense": 676662, "net_income": 1560147, "net_profit": 1101394, "operational_expense": 1828667, "product_revenue": 1400619, "quarter": 3, "rd_expense": 585059, "revenue": 5014534, "salaries_expense": 1394108, "service_revenue": 3613915 }, { "depreciation": 225253, "expenses": 3447185, "income_tax": 429493, "marketing_expense": 412453, "net_income": 1537317, "net_profit": 1107824, "operational_expense": 2067979, "product_revenue": 1086912, "quarter": 4, "rd_expense": 548393, "revenue": 4984502, "salaries_expense": 1365010, "service_revenue": 3897590 } ], "market_conditions": { "gdp_growth": [ -0.01519960382244356, -0.0053732780954517285, -0.01223047789284245, -0.008439756103638129 ], "inflation_rate": [ 0.027311277511193506, 0.02500594403090467, 0.021657101758230136, 0.021400463367599102 ], "interest_rate": [ 0.044622403477051056, 0.049313044457976574, 0.047442891947075204, 0.04987786748446095 ], "year": 2014 }, "random_event": { "description": "Randolph-Adkins Introduction of New Service in 2014", "impact": 0.05, "type": "Introduction of New Service" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 113868, "billable_hours_per_employee": 95, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 16223464, "net_revenue": 12983572, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 13976 }, { "average_project_size": 73675, "billable_hours_per_employee": 122, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 14259731, "net_revenue": 12816961, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 13797 }, { "average_project_size": 173548, "billable_hours_per_employee": 153, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 15217630, "net_revenue": 12652488, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 13619 }, { "average_project_size": 178112, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 13859370, "net_revenue": 12490125, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 13445 } ], "balance_sheet": [ { "assets": 18633300, "current_assets": 8800831, "current_liabilities": 4424992, "equity": 13643972, "fixed_assets": 9832469, "liabilities": 8770721, "long_term_liabilities": 4345729, "quarter": 1 }, { "assets": 18960241, "current_assets": 7184287, "current_liabilities": 3976967, "equity": 13755788, "fixed_assets": 11775954, "liabilities": 8910619, "long_term_liabilities": 4933652, "quarter": 2 }, { "assets": 19292920, "current_assets": 7987936, "current_liabilities": 3910409, "equity": 13566734, "fixed_assets": 11304984, "liabilities": 9052748, "long_term_liabilities": 5142339, "quarter": 3 }, { "assets": 19631435, "current_assets": 8295721, "current_liabilities": 4926443, "equity": 13951060, "fixed_assets": 11335714, "liabilities": 9197145, "long_term_liabilities": 4270702, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82043, "financing_cash_flow": 58802, "investing_cash_flow": -190010, "net_cash_flow": 3650237, "operating_cash_flow": 4227129, "quarter": 1 }, { "change_in_working_capital": 67634, "financing_cash_flow": 43673, "investing_cash_flow": -186165, "net_cash_flow": 3850043, "operating_cash_flow": 4269702, "quarter": 2 }, { "change_in_working_capital": 51462, "financing_cash_flow": -91381, "investing_cash_flow": -435822, "net_cash_flow": 3482536, "operating_cash_flow": 3945426, "quarter": 3 }, { "change_in_working_capital": 72708, "financing_cash_flow": 128670, "investing_cash_flow": -322128, "net_cash_flow": 3718907, "operating_cash_flow": 3933084, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6967940193095158, "current_ratio": 1.9888919573187929, "debt_to_equity_ratio": 0.6428275431817069, "profit_margin": 0.29124442795865424, "quarter": 1, "return_on_assets": 0.20293737555881136, "return_on_equity": 0.27714751979848684 }, { "asset_turnover_ratio": 0.675991460235131, "current_ratio": 1.806473878209198, "debt_to_equity_ratio": 0.6477723413591427, "profit_margin": 0.28916105775776335, "quarter": 2, "return_on_assets": 0.1954704056768055, "return_on_equity": 0.26942593183320357 }, { "asset_turnover_ratio": 0.6558099033220477, "current_ratio": 2.042736706058113, "debt_to_equity_ratio": 0.6672754105741293, "profit_margin": 0.26291761746780556, "quarter": 3, "return_on_assets": 0.17242397729322467, "return_on_equity": 0.24519991325841578 }, { "asset_turnover_ratio": 0.6362308715588035, "current_ratio": 1.6839169762037234, "debt_to_equity_ratio": 0.6592434553360104, "profit_margin": 0.2815640355881146, "quarter": 4, "return_on_assets": 0.17913973176184014, "return_on_equity": 0.2520790534912759 } ], "income_statement": [ { "depreciation": 445736, "expenses": 8213612, "income_tax": 988567, "marketing_expense": 960126, "net_income": 4769960, "net_profit": 3781393, "operational_expense": 4292321, "product_revenue": 4185525, "quarter": 1, "rd_expense": 1569978, "revenue": 12983572, "salaries_expense": 3908003, "service_revenue": 8798047 }, { "depreciation": 563536, "expenses": 8108119, "income_tax": 1002676, "marketing_expense": 873832, "net_income": 4708842, "net_profit": 3706166, "operational_expense": 5421243, "product_revenue": 3267132, "quarter": 2, "rd_expense": 1271220, "revenue": 12816961, "salaries_expense": 2921234, "service_revenue": 9549829 }, { "depreciation": 618864, "expenses": 8003981, "income_tax": 1321945, "marketing_expense": 1195768, "net_income": 4648507, "net_profit": 3326562, "operational_expense": 4493330, "product_revenue": 4016320, "quarter": 3, "rd_expense": 1237184, "revenue": 12652488, "salaries_expense": 3125478, "service_revenue": 8636168 }, { "depreciation": 416314, "expenses": 7901180, "income_tax": 1072175, "marketing_expense": 1351864, "net_income": 4588945, "net_profit": 3516770, "operational_expense": 4954594, "product_revenue": 4250768, "quarter": 4, "rd_expense": 806432, "revenue": 12490125, "salaries_expense": 3395106, "service_revenue": 8239357 } ], "market_conditions": { "gdp_growth": [ 0.012949734676854433, 0.006855470206993803, 0.00672669991752305, 0.00994714171103986 ], "inflation_rate": [ 0.02867264492129812, 0.027096709771917787, 0.02400510232071163, 0.02849057980850392 ], "interest_rate": [ 0.05447434130344788, 0.05056885920617882, 0.05533258584469203, 0.051513425027564584 ], "year": 2015 }, "random_event": { "description": "Randolph-Adkins Senior Leadership Change in 2015", "impact": 0.05, "type": "Senior Leadership Change" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 105024, "billable_hours_per_employee": 124, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 10006489, "net_revenue": 7965532, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 8574 }, { "average_project_size": 60630, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 9411886, "net_revenue": 8009490, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 8622 }, { "average_project_size": 191400, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 9816217, "net_revenue": 8053691, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 8669 }, { "average_project_size": 141150, "billable_hours_per_employee": 83, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 9762336, "net_revenue": 8098136, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 8717 } ], "balance_sheet": [ { "assets": 10481113, "current_assets": 4039380, "current_liabilities": 2440479, "equity": 6598702, "fixed_assets": 6441733, "liabilities": 5566730, "long_term_liabilities": 3126251, "quarter": 1 }, { "assets": 10727608, "current_assets": 4527483, "current_liabilities": 3057122, "equity": 6716988, "fixed_assets": 6200125, "liabilities": 5725155, "long_term_liabilities": 2668033, "quarter": 2 }, { "assets": 10979900, "current_assets": 4301401, "current_liabilities": 2916532, "equity": 6829692, "fixed_assets": 6678499, "liabilities": 5888087, "long_term_liabilities": 2971555, "quarter": 3 }, { "assets": 11238125, "current_assets": 5132620, "current_liabilities": 2601081, "equity": 6926344, "fixed_assets": 6105505, "liabilities": 6055657, "long_term_liabilities": 3454576, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2027, "financing_cash_flow": -10103, "investing_cash_flow": -150782, "net_cash_flow": 1608458, "operating_cash_flow": 2077179, "quarter": 1 }, { "change_in_working_capital": 71572, "financing_cash_flow": 66463, "investing_cash_flow": -195863, "net_cash_flow": 1490448, "operating_cash_flow": 2052204, "quarter": 2 }, { "change_in_working_capital": 29097, "financing_cash_flow": -167269, "investing_cash_flow": -395090, "net_cash_flow": 1661236, "operating_cash_flow": 2224199, "quarter": 3 }, { "change_in_working_capital": 59286, "financing_cash_flow": -86128, "investing_cash_flow": -479873, "net_cash_flow": 2116656, "operating_cash_flow": 2232414, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7599891347417016, "current_ratio": 1.6551586799148856, "debt_to_equity_ratio": 0.8436098493309745, "profit_margin": 0.21145091125112547, "quarter": 1, "return_on_assets": 0.16070039508208717, "return_on_equity": 0.25525004766088843 }, { "asset_turnover_ratio": 0.7466240377165161, "current_ratio": 1.4809624869403315, "debt_to_equity_ratio": 0.8523396200797143, "profit_margin": 0.2140629428340631, "quarter": 2, "return_on_assets": 0.15982453870424795, "return_on_equity": 0.2552535451901954 }, { "asset_turnover_ratio": 0.7334940208927222, "current_ratio": 1.4748341523425768, "debt_to_equity_ratio": 0.8621306788065992, "profit_margin": 0.21578664987271054, "quarter": 3, "return_on_assets": 0.15827821747010445, "return_on_equity": 0.2544593519004957 }, { "asset_turnover_ratio": 0.7205949391023858, "current_ratio": 1.97326419284905, "debt_to_equity_ratio": 0.8742934223307419, "profit_margin": 0.21534288878329533, "quarter": 4, "return_on_assets": 0.15517499582893055, "return_on_equity": 0.2517743848702865 } ], "income_statement": [ { "depreciation": 392860, "expenses": 5658041, "income_tax": 623172, "marketing_expense": 690009, "net_income": 2307491, "net_profit": 1684319, "operational_expense": 3721989, "product_revenue": 3030552, "quarter": 1, "rd_expense": 711430, "revenue": 7965532, "salaries_expense": 1984453, "service_revenue": 4934980 }, { "depreciation": 337669, "expenses": 5675707, "income_tax": 619248, "marketing_expense": 924034, "net_income": 2333783, "net_profit": 1714535, "operational_expense": 3437349, "product_revenue": 1727813, "quarter": 2, "rd_expense": 961288, "revenue": 8009490, "salaries_expense": 1832708, "service_revenue": 6281677 }, { "depreciation": 486320, "expenses": 5693429, "income_tax": 622383, "marketing_expense": 584451, "net_income": 2360262, "net_profit": 1737879, "operational_expense": 3859744, "product_revenue": 2466786, "quarter": 3, "rd_expense": 1008672, "revenue": 8053691, "salaries_expense": 1923009, "service_revenue": 5586905 }, { "depreciation": 488538, "expenses": 5711207, "income_tax": 643053, "marketing_expense": 794274, "net_income": 2386929, "net_profit": 1743876, "operational_expense": 3411053, "product_revenue": 2101366, "quarter": 4, "rd_expense": 610634, "revenue": 8098136, "salaries_expense": 2714497, "service_revenue": 5996770 } ], "market_conditions": { "gdp_growth": [ -0.014652133078410332, -0.026346951449547917, -0.02650293472565461, -0.02143201478348635 ], "inflation_rate": [ 0.020389459712322613, 0.028151339075852193, 0.025054924209370187, 0.023921024162769713 ], "interest_rate": [ 0.062149339524081124, 0.05559758338516887, 0.05383492118902575, 0.06075502470271015 ], "year": 2016 }, "random_event": null, "year": 2016 } ]